FORM 10-K

                      SECURITIES AND EXCHANGE COMMISSION
                           Washington, D.C.  20549

(Mark One)

[X]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
     ACT OF 1934

For the fiscal year ended December 31, 1997

                               OR

[ ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
     EXCHANGE ACT OF 1934

For the transition period from                       to

Commission File Number:  0-16862

                           CAPITAL SOURCE II L.P.-A
(Exact name of registrant as specified in its Agreement of Limited Partnership)

Delaware                                             38-2684691
(State or other jurisdiction                         (IRS Employer
 of incorporation or organization)                    Identification No.)

Suite 400, 1004 Farnam Street, Omaha, Nebraska       68102
(Address of principal executive offices)             (Zip Code)

                                (402) 444-1630
             (Registrant's telephone number, including area code)

Securities Registered Pursuant to Section 12(b) of the Act:

                                      None

Securities Registered Pursuant to Section 12(g) of the Act:

     Beneficial Assignment Certificates ("BACs") representing the beneficial
assignment of limited partnership interests.

     Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by the Section 13 or 15(d) of the Securities Exchange Act
of 1934 during the preceding 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

     Indicate by check mark if disclosure of delinquent filers pursuant to
Item 405 of Regulation S-K (229.405 of the chapter) is not contained herein,
and will not be contained, to the best of the registrant's knowledge, in
definitive proxy or information statements incorporated by reference in Part
III of this Form 10-K or any amendment to this Form 10-K.  [X]

     BACs are not currently traded in any market.  Therefore, there is no
market price or average bid and asked price for BACs within the 60 days prior
to the date of this filing.

                     DOCUMENTS INCORPORATED BY REFERENCE
                                     None















<PAGE>                               -i-
                              TABLE OF CONTENTS

                                                                           Page


                                    PART I
Item  1. Business. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1
Item  2. Properties. . . . . . . . . . . . . . . . . . . . . . . . . . . . .  2
Item  3. Legal Proceedings . . . . . . . . . . . . . . . . . . . . . . . . .  2
Item  4. Submission of Matters to a Vote of Security Holders . . . . . . . .  3

                                   PART II

Item  5. Market for Registrant's Common Equity and
         Related Stockholder Matters . . . . . . . . . . . . . . . . . . . .  3
Item  6. Selected Financial Data . . . . . . . . . . . . . . . . . . . . . .  3
Item  7. Management's Discussion and Analysis of Financial Condition and
         Results of Operations . . . . . . . . . . . . . . . . . . . . . . .  4
Item 7A. Quantitative and Qualitative Disclosures About Market Risk. . . . .  9
Item  8. Financial Statements and Supplementary Data . . . . . . . . . . . .  9
Item  9. Changes in and Disagreements With Accountants on Accounting and
         Financial Disclosure. . . . . . . . . . . . . . . . . . . . . .  . . 9

                                   PART III

Item 10. Directors and Executive Officers of the Registrant . . . . . . . .   9
Item 11. Executive Compensation . . . . . . . . . . . . . . . . . . . . . .  11
Item 12. Security Ownership of Certain Beneficial Owners and Management . .  11
Item 13. Certain Relationships and Related Transactions . . . . . . . . . .  11

                                   PART IV

Item 14.  Exhibits, Financial Statement Schedules and Reports on Form 8-K. . 12

SIGNATURES . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 28









































<PAGE>                               -ii-
                                    PART I

     Item 1.  Business.  Capital Source II L.P.-A (the "Registrant" or the
"Partnership") was formed in August 1986 under the Delaware Revised Uniform
Limited Partnership Act to invest principally in federally-insured mortgages
on multifamily housing properties and to acquire, hold, sell, dispose of and
otherwise deal with limited partnership interests (the "Partnership Equity
Investments") in the limited partnerships (the "Operating Partnerships") which
construct and operate these properties.  The Registrant's investment
objectives generally are to (i) preserve and protect the Registrant's capital;
(ii) provide quarterly cash distributions to investors; and (iii) achieve
increasing current income and long-term capital appreciation through increases
in income from the Partnership Equity Investments.  Originally, there was a
fourth investment objective which was to make the BACs freely transferable 24
to 36 months after the Partnership commenced operations by qualifying the BACs
for quotation on NASDAQ.  However, at a Special Meeting of BAC Holders on
December 17, 1990, amendments to the Partnership Agreement were approved to
only allow limited transferability of BACs to preserve the tax status of the
Partnership and avoid being designated as a "publicly traded partnership".

     A total of 4,011,101 beneficial assignment certificates representing
beneficial assignment of limited partnership interests in the Registrant
("BACs") were sold at $20 per BAC for total capital contributions of
$80,222,020 prior to the payment of certain organization and offering costs.

     The Registrant originally acquired (i) four mortgage-backed securities
(the "GNMA Certificates") guaranteed as to principal and interest by the
Government National Mortgage Association ("GNMA") collateralized by first
mortgage loans on multifamily housing properties located in three states, (ii)
a first mortgage loan insured by the Federal Housing Administration (the "FHA
Loan") on a multifamily housing property located in Charlotte, North Carolina,
and (iii) Partnership Equity Investments in five limited partnerships which
own the multifamily housing properties financed by the GNMA Certificates and
the FHA Loan.  The Partnership has been repaid by GNMA on one of the GNMA
Certificates and the related property has been deeded to GNMA in lieu of
foreclosure, thus eliminating the Partnership Equity Investment in this
property.  Collectively, the remaining GNMA Certificates, the FHA Loan and the
Partnership Equity Investments are referred to as the "Permanent
Investments."  A description of the properties financed by the Registrant
through December 31, 1997, appears in Item 7 hereof.  The Partnership has also
invested amounts held in its reserve account in certain GNMA securities backed
by pools of single-family mortgages ("Reserve Investments").

     While principal of and interest on the GNMA Certificates and the FHA Loan
are ultimately guaranteed by the United States government, the amount of cash
distributions received by the Registrant from the Partnership Equity
Investments is a function of the net rental revenues generated by the
properties owned by the Operating Partnerships.  Net rental revenues from a
multifamily apartment complex depend on the rental and occupancy rates of the
property and on the level of operating expenses.  Occupancy rates and rents
are directly affected by the supply of, and demand for, apartments in the
market area in which a property is located.  This, in turn, is affected by
several factors such as local or national economic conditions, the amount of
new apartment construction and interest rates on single-family mortgage
loans.  In addition, factors such as government regulation (such as zoning
laws), inflation, real estate and other taxes, labor problems and natural
disasters can affect the economic operations of a property.

     In each city in which the Registrant's properties are located, such
properties compete with a substantial number of other apartment complexes.
Apartment complexes also compete with single-family housing that is either
owned or leased by potential tenants.  The principal method of competition is
to offer competitive rental rates.  The Registrant's properties also compete by
emphasizing regular maintenance and property amenities.

     The Registrant believes that each of its properties is in compliance in
all material respects with federal, state and local regulations regarding
hazardous waste and other environmental matters and the Registrant is not
aware of any environmental contamination at any of such properties that would
require any material capital expenditure by the Registrant for the remediation
thereof.





<PAGE>                               -1-
     The Registrant is engaged solely in the business of owning mortgages and
holding equity interests in real estate limited partnerships.  Accordingly,
the presentation of information about industry segments is not applicable and
would not be material to an understanding of the Registrant's business taken
as a whole.

     The Registrant has one employee.  In addition to this employee, certain
services are provided to the Registrant by employees of an affiliate of the
general partners of the Registrant, and the Registrant reimburses such
affiliate for such services at cost.  The Registrant is not charged and does
not reimburse for the services performed by managers and officers of the
general partners of the general partner of the Registrant.

     Item 2.  Properties.  The Registrant does not directly own or lease any
physical properties.  However, by virtue of its interest in the  Partnership
Equity Investments in the Operating Partnerships, the Registrant indirectly
owns up to a 99% interest in three multifamily apartment projects.  In
addition, the Registrant owns a 68.70% interest in another multifamily
appartment project known as The Ponds at Georgetown.  The multifamily
apartment projects are described in the following table:

<TABLE>
<CAPTION>
                                                                        Average
                                                         Number     Square Feet             Federal
Property Name                  Location                of Units        Per Unit           Tax Basis
--------------------------     -------------------     --------     -----------     ---------------
<S>                            <C>                     <C>          <C>             <C>
Crane's Landing                Winter Park, FL              252            751      $     8,684,275
Delta Crossing                 Charlotte, NC                178            880            4,975,895
Monticello Apartments          Southfield, MI               106          1,027            4,113,831
The Ponds at Georgetown        Ann Arbor, MI                134          1,002            5,565,607
                                                       --------                     ---------------
                                                            670                     $    23,339,608
                                                       ========                     ===============
</TABLE>

     Depreciation is taken on each property on a straight-line basis over the
estimated useful lives of the various components of the properties ranging
from five to 40 years.

     The average annual occupancy rate and average effective rental rate per
unit for each of the properties for each of the last five years are listed in
the following table:
<TABLE>
<CAPTION>
                                                1997         1996         1995         1994         1993
                                           ----------   ----------   ----------   ----------   ----------
<S>                                        <C>          <C>          <C>          <C>          <C>
CRANE'S LANDING
Average Occupancy Rate                             96%          94%          89%          90%          96%
Average Effective Annual Rental Per Unit       $7,366       $6,954       $6,327       $6,322       $6,718

DELTA CROSSING
Average Occupancy Rate                             93%          92%          94%          95%          92%
Average Effective Annual Rental Per Unit       $7,260       $7,097       $6,866       $6,380       $5,691

MONTICELLO APARTMENTS
Average Occupancy Rate                             97%          96%          99%          97%          95%
Average Effective Annual Rental Per Unit       $8,873       $8,804       $8,630       $8,287       $8,000

THE PONDS AT GEORGETOWN
Average Occupancy Rate                             97%          95%          95%          95%          90%
Average Effective Annual Rental Per Unit       $9,883       $9,515       $9,174       $8,955       $8,398
</TABLE>

     In the opinion of the Partnership's management, each of the properties is
adequately covered by insurance.  For additional information concerning the
properties, see "Management's Discussion and Analysis of Financial Condition
and Results of Operations".  A discussion of general competitive conditions to
which these properties are subject is included in Item 1 hereof.

     Item 3.  Legal Proceedings.  There are no material pending legal
proceedings to which the Registrant is a party or to which any of its property
is subject.

<PAGE>                              -2-
     Item 4.  Submission of Matters to a Vote of Security Holders.  No matter
was submitted during the fourth quarter of 1997 to a vote of the Registrant's
security holders.

                                    PART II

     Item 5.  Market for Registrant's Common Equity and Related Stockholder
Matters.

     (a)	Market Information.  The BACs are subject to various transfer
restrictions imposed to prevent the Registrant from being treated as a
publicly traded partnership for federal income tax purposes and, accordingly,
there is no public trading market for the BACs.

     In the event the General Partners have reason to believe that a requested
sale, transfer or assignment of BACs would cause the Partnership to be
characterized as a publicly traded partnership for federal income tax
purposes, the General Partners will, pursuant to their powers under Section
5.09 of the Partnership Agreement, refuse to process such requested sale,
transfer or assignment unless the General Partners receive an unqualified
opinion of Counsel to the effect that such sale, transfer or assignment of
BACs, would not cause the Partnership to be characterized as a publicly
traded partnership for federal income tax purposes.  Neither the General
Partners nor the Partnership may be held liable for any losses resulting to a
holder of BACs or a purchaser of BACs as a result of a requested sale,
transfer or assignment of BACs not being processed due to these limitations.

     The foregoing restrictions are intended to prevent the trading volume of
BACs from reaching a level that would cause the Partnership to be
characterized as a publicly traded partnership under Section 7704 of the Code.
In the event the Partnership were characterized as a publicly traded
partnership, the Partnership could be subject to entity level taxation.  In
such event, amounts otherwise distributable to holders of BACs would be used
to satisfy federal income tax liabilities of the Partnership and, thus,
amounts received by holders of BACs would be less than anticipated.

     (b)	Investors.  The approximate number of BAC Holders on December 31,
1997, was 5,499.

     (c)	Distributions.  Cash distributions are being distributed on a monthly
basis to the record holders of BACs as of the last day of each month.  Total
cash distributions paid or accrued to BAC Holders during the fiscal years
ended December 31, 1997, and December 31, 1996, equaled $3,248,992 each year.
The cash distributions paid per BAC during the fiscal years ended December 31,
1997, and December 31, 1996, were as follows:

<TABLE>
<CAPTION>
                                    Per BAC
                      Year Ended              Year Ended
                   December 31, 1997       December 31, 1996
                   -----------------       -----------------
<S>                <C>                     <C>
Income             $     .3449             $     .3947
Return of Capital        .4651                   .4153
                   -----------------       -----------------
Total              $     .8100             $     .8100
                   =================       =================
</TABLE>

     See Item 7, Management's Discussion and Analysis of Financial Condition
and Results of Operations, for information regarding the sources of funds
used for cash distributions and for a discussion of factors, if any, which may
adversely affect the Registrant's ability to make cash distributions at the
same levels in 1998 and thereafter.

     Item 6.  Selected Financial Data.  Set forth below is selected financial
data for the Registrant.  The information set forth below should be read in
conjunction with the Financial Statements and Notes thereto filed in response
to Item 8 hereof.






<PAGE>                               -3-


<TABLE>
<CAPTION>
                                                       For the         For the         For the         For the         For the
                                                    Year Ended      Year Ended      Year Ended      Year Ended      Year Ended
                                                 Dec. 31, 1997   Dec. 31, 1996   Dec. 31, 1995   Dec. 31, 1994   Dec. 31, 1993
                                                 -------------   -------------   -------------   -------------   -------------
<S>                                              <C>             <C>             <C>             <C>             <C>
Rental income                                    $   5,105,108   $   4,854,898   $   4,656,371   $   4,529,975   $   4,442,657
Interest on temporary cash investments
  and U.S. government securities                       104,411         168,311         218,077         195,309         372,655
Mortgage-backed securities income                       82,182          91,982         123,033          78,153         259,294
Other income                                           202,670         161,805         144,967         161,039         254,238
Gain on sale of mortgage-backed securities                -               -             15,670            -               -
Expenses (including depreciation)                   (4,097,678)     (3,678,376)     (3,432,024)     (3,526,029)     (3,674,507)
Minority interest in losses of
  Operating Partnerships                                   857             608           2,220           3,582           6,243
                                                 -------------   -------------   -------------   -------------   -------------
Net income                                       $   1,397,550   $   1,599,228   $   1,728,314   $   1,442,029   $   1,660,580
                                                 =============   =============   =============   =============   =============
Net income, basic and diluted, per BAC           $         .34   $         .39   $         .43   $         .36   $         .41
                                                 =============   =============   =============   =============   =============
Cash distributions per BAC                       $       .8100   $       .8100   $       .8100   $       .8100   $      4.0702
                                                 =============   =============   =============   =============   =============
Total assets                                     $  26,439,286   $  28,106,422   $  29,795,170   $  31,262,819   $  33,356,335
                                                 =============   =============   =============   =============   =============
</TABLE>

     Item 7.  Management's Discussion and Analysis of Financial Condition and
Results of Operations.

Liquidity and Capital Resources

The Partnership originally acquired: (i) four GNMA Certificates which are
guaranteed as to principal and interest by the Government National Mortgage
Association (GNMA) collateralized by first mortgage loans on multifamily
housing properties located in three states; (ii) an FHA Loan which is insured
as to principal and interest by the Federal Housing Administration (FHA) on a
multifamily housing property; and (iii) Partnership Equity Investments in five
Operating Partnerships which own the multifamily properties financed by the
GNMA Certificates and the FHA Loan.  The Partnership has been repaid by GNMA
on one of the GNMA Certificates and the related property has been deeded to
GNMA in lieu of foreclosure, thus eliminating the Partnership Equity
Investment in this property.  Collectively, the remaining GNMA
Certificates, the FHA Loan, and the Partnership Equity Investments are
referred to as the "Permanent Investments".  The Partnership has also invested
amounts held in its reserve account in certain GNMA securities backed by pools
of single-family mortgages (Reserve Investments).  The obligations of GNMA
and FHA are backed by the full faith and credit of the United States
government.

The FHA Loan, GNMA Certificates and Partnership Equity Investments in
Operating Partnerships represent the Partnership's principal assets as shown
in the Parent Company Only Financial Information in Note 6 to the financial
statements.  The parent company information is presented using the equity
method of accounting for the investment in Operating Partnerships.  Generally
accepted accounting principles, however, require that the Partnership's
financial statements consolidate the Operating Partnerships, since the
Partnership holds a majority ownership interest in each Operating Partnership,
and can influence decisions of the general partners in certain circumstances.

The following FHA Loan and GNMA Certificates were owned by the Partnership at
December 31, 1997.  Interest income from the FHA Loan and GNMA Certificates is
the primary source of cash available for distribution to investors.











<PAGE>                               -4-
<TABLE>
<CAPTION>
                                                 Guaranteed              Interest               Maturity              Carrying
Property Name                                 or Insured by                  Rate                   Date                 Value
----------------------------------          ---------------             ---------           ------------          ------------
<S>                                         <C>                         <C>                 <C>                   <C>
Crane's Landing                                        GNMA                 8.75%             12-15-2030          $ 10,229,304
Delta Crossing                                          FHA                 9.10%             10-01-2030             6,538,424
Monticello Apartments                                  GNMA                 8.75%             11-15-2029             5,328,430
The Ponds at Georgetown                                GNMA                 9.00%             12-15-2029             5,066,488
Pools of single-family properties                      GNMA                 7.58% (1)       2008 to 2009             1,050,718
                                                                                                                  ------------
                                                                                                                  $ 28,213,364
                                                                                                                  ============
</TABLE>
(1)Represents yield to the Partnership.

Distributions

Cash distributions paid or accrued per BAC were as follows:
<TABLE>
<CAPTION>
                                                                               For the             For the             For the
                                                                            Year Ended          Year Ended          Year Ended
                                                                         Dec. 31, 1997       Dec. 31, 1996       Dec. 31, 1995
                                                                        --------------      --------------      --------------
<S>                                                                     <C>                 <C>                 <C>
Regular monthly distributions

Income                                                                           .3449      $        .3947      $        .4266
  Return of capital                                                              .4651               .4153               .3834
                                                                        --------------      --------------      --------------
                                                                        $        .8100      $        .8100      $        .8100
                                                                        ==============      ==============      ==============
Distributions
  Paid out of cash flow                                                          .5172      $        .6019      $        .6497
  Paid out of reserves                                                           .2928               .2081               .1603
                                                                        --------------      --------------      --------------
                                                                        $        .8100      $        .8100      $        .8100
                                                                        ==============      ==============      ==============
</TABLE>

Regular monthly distributions to BAC Holders consist primarily of interest
received on the FHA Loan, GNMA Certificates and the Reserve Investments.
Additional cash for distributions is received from other temporary
investments.  The Partnership may draw on reserves to pay operating expenses
or to supplement cash distributions to BAC Holders.  The Partnership is
permitted to replenish reserves with cash flows in excess of distributions
paid.  During 1997, $1,186,163 was withdrawn from reserves to supplement
regular monthly cash distributions.  The total amount held in reserves at
December 31, 1997, was $1,550,084 of which $1,050,718 was invested in
mortgaged-backed securities.

The Partnership has been supplementing cash flow from operations with
withdrawals from reserves in order to maintain distributions at the current
level.  The Partnership has been supplementing cash flow from operations with
withdrawals from reserves in order to maintain distributions at the current
levels.  Consequently, it is likely that the level of distributions will be
reduced in the future.  The General Partners will continue to review the level
of distributions each quarter in light of the Partnership's operating results
and financial position.

The Partnership believes that cash provided by operating activities and, if
necessary, withdrawals from the Partnership's reserves will be adequate to
meet its short-term liquidity requirements, including the payments of
distributions to BAC Holders.  The Partnership has no other internal or
external sources of liquidity.  Under the terms of its Partnership Agreement,
the Partnership has the authority to enter into short- and long-term debt
financing arrangements; however, the Partnership currently does not anticipate
entering into such arrangements.  The Partnership is not authorized to issue
additional BACs to meet short-term and long-term liquidity requirements.





<PAGE>                               -5-
Asset Quality

The FHA Loan and GNMA Certificates owned by the Partnership are guaranteed as
to principal and interest by FHA and GNMA, respectively.  The obligations of
FHA and GNMA are backed by the full faith and credit of the United States
government.  The Partnership Equity Investments, however, are not insured or
guaranteed.  The value of these investments is a function of the value of the
real estate owned by the Operating Partnerships.

The following table shows the occupancy levels of the properties financed by
the Partnership as of December 31, 1997:

<TABLE>
<CAPTION>
                                                                                                    Number          Percentage
                                                                                Number            of Units            of Units
 Property Name                               Location                         of Units            Occupied            Occupied
 ------------------------------------        ------------------              ---------          ----------         -----------
 <S>                                         <C>                             <C>                <C>                <C>
 Crane's Landing                             Winter Park, FL                       252                 237                  94%
 Delta Crossing                              Charlotte, NC                         178                 168                  94%
 Monticello Apartments                       Southfield, MI                        106                 104                  98%
 The Ponds at Georgetown                     Ann Arbor, MI                         134                 128                  96%
                                                                             ---------          ----------         -----------
                                                                                   670                 637                  95%
                                                                             =========          ==========         ===========
</TABLE>

Crane's Landing

Crane's Landing, located in Winter Park, Florida, is a 252-unit complex with
one-, two- and three-bedroom apartments on fourteen acres of land.  Average
occupancy was 96% during 1997, compared to 94% during 1996.  As a result of
the increase in average occupancy and rental rate increases, rental income
increased approximately 9% in 1997, compared to 1996.  The increase in rental
income was partially offset by an increase in real estate operating expenses,
primarily an increase of approximately 23% in repairs and maintenance expenses
and 15% in labor expenses.  This resulted in an increase of approximately 4.4%
in net cash flow generated by this property, before debt service, in 1997,
compared to 1996.  The property generated cash flow in excess of debt service
and was current on its mortgage obligations during 1997.

Delta Crossing

Delta Crossing is a 178-unit apartment complex located in Charlotte, North
Carolina.  Average occupancy was 93% in 1997, compared to 92% in 1996.  As a
result of the increase in occupancy and rental rate increases, rental income
increased approximately 2% in 1997, compared to 1996.  The increase in rental
income was offset by increases of approximately 11% in repairs and maintenance
expenses and property improvements, 9% in labor expenses and slight increases
in other expenses.  Thus, net cash flow generated by this property in 1997 was
comparable to 1996.  The property generated cash flow in excess of debt
service and was current on its mortgage obligations during 1997.

Monticello Apartments

Monticello Apartments, located in Southfield, Michigan, contains 106 rental
units.  Average occupancy was 97% in 1997, compared to 96% in 1996.  As a
result, rental income increased slightly in 1997, compared to 1996.  The
increase in rental income, was more than offset by increases in real estate
operating expenses, primarily an increase of approximately 42% in repairs and
maintenance expenses and property improvements and 13% in labor expenses.
Thus, net cash flow generated by this property, before debt service, decreased
approximately 2.3% in 1997, compared to 1996.  Despite the decrease in net
cash flow, the property generated cash flow in excess of debt service and was
current on its mortgage obligations during 1997.

The Ponds at Georgetown

The Ponds at Georgetown consists of 134 apartments located in Ann Arbor,
Michigan.  Average occupancy was 97% in 1997 compared to 95% in 1996.
Operating revenue increased approximately 8% in 1997 compared to 1996,
primarily due to the increase in average occupancy, rental rate increases and
an increase in corporate unit rentals.  Despite the increase in operating


<PAGE>                               -6-
revenue, the Operating Partnership remains in default on its mortgage loan and
is delinquent in paying property taxes and insurance.  The Partnership
continues to explore a number of alternatives with the mortgage holder to
determine the best course of action to pursue, including a possible
restructuring of the mortgage loan.

America First Capital Source II, L.L.C., and Insured Mortgage Equities II
L.P., (referred to as the "General Partners") have conducted a review of their
computer systems to identify those areas that could be affected by the "Year
2000" issue and have developed a plan to resolve the issue.  The General
Partners believe the Year 2000 problem can be resolved without significant
operational difficulties.  The Partnership does not maintain its own computer
systems and does not reimburse the General Partners for any capital expenses
associated with computer systems.  Therefore, no material effect to the
Partnership's results of operations, financial position or cash flows is
anticipated from the "Year 2000" issue or its resolution.

Results of Operations

The tables below compare the results of operations for each year
shown.
<TABLE>
<CAPTION>
                                                                               For the             For the             For the
                                                                            Year Ended          Year Ended          Year Ended
                                                                         Dec. 31, 1997       Dec. 31, 1996       Dec. 31, 1995
                                                                        --------------      --------------      --------------
<S>                                                                     <C>                 <C>                 <C>
Rental income                                                           $    5,105,108      $    4,854,898      $    4,656,371
Interest on temporary cash investments
  and U.S. government securities                                               104,411             168,311             218,077
Mortgage-backed securities income                                               82,182              91,982             123,033
Other income                                                                   202,670             161,805             144,967
Gain on sale of mortgage-backed securities                                        _                    -                15,670
                                                                        --------------      --------------      --------------
                                                                             5,494,371           5,276,996           5,158,118
                                                                        --------------      --------------      --------------
Real estate operating expenses                                               2,562,636           2,384,690           2,134,277
Depreciation                                                                   666,758             692,383             704,155
Property development and management fees                                          -                    314              28,769
General and administrative expenses
  Investor servicing                                                           411,005             265,836             221,174
  Professional fees                                                            156,809              38,224              40,234
  Other expenses                                                                23,326              19,734              10,119
Asset management and partnership administration fees                           166,000             166,000             166,000
Amortization                                                                   111,144             111,195             127,296
                                                                        --------------      --------------      --------------
                                                                             4,097,678           3,678,376           3,432,024
                                                                        --------------      --------------      --------------
Minority interest in losses of Operating Partnerships                              857                 608               2,220
                                                                        --------------      --------------      --------------
Net income                                                              $    1,397,550      $    1,599,228      $    1,728,314
                                                                        ==============      ==============      ==============
</TABLE>






















<PAGE>                               -7-
<TABLE>
<CAPTION>
                                                                              Increase            Increase
                                                                            (Decrease)          (Decrease)
                                                                             From 1996           From 1995
                                                                        --------------      --------------
<S>                                                                     <C>                 <C>
Rental income                                                           $      250,210      $      198,527
Interest on temporary cash investments
  and U.S. government securities                                               (63,900)            (49,766)
Mortgage-backed securities income                                               (9,800)            (31,051)
Other income                                                                    40,865              16,838
Gain on sale of mortgage-backed securities                                        -                (15,670)
                                                                        --------------      --------------
                                                                               217,375             118,878
                                                                        --------------      --------------
Real estate operating expenses                                                 177,946             250,413
Depreciation                                                                   (25,625)            (11,772)
Property development and management fees                                          (314)            (28,455)
General and administrative expenses
  Investor servicing                                                           145,169              44,662
  Professional fees                                                            118,585              (2,010)
  Other expenses                                                                 3,592               9,615
Asset management and partnership administration fees                              -                    -
Amortization                                                                       (51)            (16,101)
                                                                        --------------      --------------
                                                                               419,302             246,352
                                                                        --------------      --------------
Minority interest in losses of Operating Partnerships                              249              (1,612)
                                                                        --------------      --------------
Net income                                                              $     (201,678)     $     (129,086)
                                                                        ==============      ==============
</TABLE>
Rental income is recognized net of any vacancy losses and rental concessions
offered.  Rental income, net of real estate operating expenses, depreciation
and amortization increased $97,940 from 1996 to 1997.  The increase was
primarily due to an increase in rental income due to an increase in average
occupancy partially offset by higher repairs and maintenance expenses and
labor expenses.  See the discussion of each property in the Asset Quality
section for additional information.

Rental income, net of real estate operating expenses, depreciation,
and amortization, decreased $24,013 from 1995 to 1996.  The decrease was due
to an increase in real estate operating expenses resulting from higher repairs
and maintenance expenses, property improvements and administrative
expenses.  The increase in real estate operating expenses was partially offset
by an increase in rental income due primarily to an increase in the average
occupancy of Crane's Landing and rental rate increases in certain markets.
Also contributing to the partial offsetting of the increase in real estate
operating expenses was a decrease in depreciation due to certain personal
property becoming fully depreciated and a decrease in amortization due to
certain costs becoming fully amortized.

Interest on temporary cash investments and U.S. government securities
decreased $63,900 from 1996 to 1997 and $49,766 from 1995 to 1996 due to
withdrawals made from the Partnership's reserves to supplement distributions
to BAC Holders.

Mortgage-backed securities income decreased $9,800 from 1996 to 1997 and
$31,051 from 1995 to 1996 due to the continued amortization of the principal
balances of the Partnership's mortgage-backed securities.

Other income consists of income such as corporate unit rentals, garage
rentals, washer/dryer and vending income earned by the properties.  Other
income increased $40,865 from 1996 to 1997 and $16,838 from 1995 to 1996
primarily due to an increase in corporate unit rentals at The Ponds at
Georgetown.

During 1995, the Partnership sold a portion of its mortgage-backed securities
and realized a gain of $15,670 on the sale.  There were no such sales during
either 1996 or 1997.

Property development and management fees decreased $314 from 1996 to 1997
and $28,455 from 1995 to 1996 due to a decrease in the amount of such income
earned by the general partners of the Operating Partnerships in accordance
with their respective partnership agreement.
<PAGE>                               -8-

Investor servicing expenses increased $145,169 from 1996 to 1997 and $44,662
from 1995 to 1996 due primarily to an increase in salaries and related
expenses.  The Partnership incurred costs of approximately $126,000 during
1997 in connection with a review of various options available to the
Partnership to improve total investment returns and provide liquidity to the
Partnership's investors.  Excluding such costs, professional fees decreased
from 1996 to 1997 and 1995 to 1996 due primarily to a decrease in legal fees.
Other expenses increased $3,592 from 1996 to 1997 due to increases in
miscellaneous expenses.  Other income increased $9,615, from 1995 to 1996 due
to increases in travel and other miscellaneous expenses.

This report contains forward looking statements that reflect management's
current beliefs and estimates of future economic circumstances, industry
conditions, the Partnership's performance and financial results.  All
statements, trend analysis and other information concerning possible or
assumed future results of operations of the Partnership and the real estate
investments it has made (including, but not limited to, the information
contained in "Management's Discussion and Analysis of Financial Condition and
Results of Operations"), constitute forward-looking statements.  BAC Holders
and others should understand that these forward looking statements are subject
to numerous risks and uncertainties and a number of factors could affect the
future results of the Partnership and could cause those results to differ
materially from those expressed in the forward looking statements contained
herein.

     Item 7A.  Quantitative and Qualitative Disclosures About Market Risk.
The requirements of Item 7A of Form 10-K are not applicable to the Partnership
prior to its Annual Report on Form 10-K for the year ended December 31, 1998.

     Item 8.  Financial Statements and Supplementary Data.  The Financial
Statements and supporting schedules of the Registrant are set forth in Item 14
hereof and are incorporated herein by reference.

     Item 9.  Changes in and Disagreements With Accountants on Accounting and
Financial Disclosure.  There were no disagreements with the Registrant's
independent accountants on accounting principles and practices or financial
disclosure during the fiscal years ended December 31, 1997 and 1996.

                                   PART III

     Item 10.  Directors and Executive Officers of Registrant.  The Registrant
has no directors or officers.  The general partners of the Registrant are
America First Capital Source II, L.L.C., (the "America First General Partner")
and Insured Mortgage Equities II L.P., (the "IME II General Partner"), each of
which is controlled by America First Companies L.L.C. ("America First").
Collectively, the America First General Partner and the IME II General Partner
are referred to as the "General Partners".

	    The following individuals are the officers, directors and managers of the
America First General Partner, the general partner of the IME II General
Partner and America First, and each serves for a term of one year.

<TABLE>
<CAPTION>
Name                      Position Held                                    Position Held Since
-----------------------   ----------------------------------            -----------------------
<S>                       <C>                                           <C>
Michael B. Yanney	        Chairman of the Board, President,                       1984
                          Chief Executive Officer and
                          Manager of America First

                          Chairman and Chief Executive                            1991
                          Officer of the America First
                          General Partner

                          Director of the general partner of the IME II
                          General Partner                                         1997

Paul L. Abbott   	        President of the America First                          1997
                          General Partner

                          President of the general partner of the IME II
                          General Partner                                         1997


<PAGE>                               -9-
Michael Thesing	          Vice President, Secretary, Treasurer and                1984
                          Manager of America First

                          Vice President, Secretary and                           1991
                          Treasurer of the America First
                          General Partner

                          Vice President, Secretary and                           1997
                          Treasurer of the IME II
                          General Partner

William S. Carter, M.D.   Manager of America First                                1994

George Kubat              Manager of America First                                1994

Martin A. Massengale      Manager of America First                                1994

Alan Baer                 Manager of America First                                1994

Gail Walling Yanney       Manager of America First                                1996

Mariann Byerwalter        Manager of America First                                1997
</TABLE>

	    Michael B. Yanney, 64, has served as the Chairman, President and Chief
Executive Officer of America First Companies L.L.C. and its predecessors since
1984.  From 1977 until the organization of the first such fund in 1984, Mr.
Yanney was principally engaged in the ownership and management of commercial
banks.  Mr. Yanney also has investments in private corporations engaged in a
variety of businesses.  From 1961 to 1977, Mr. Yanney was employed by Omaha
National Bank and Omaha National Corporation (now part of U.S. Bank), where he
held various positions, including the position of Executive Vice President and
Treasurer of the holding company.  Mr. Yanney also serves as a member of the
boards of directors of Burlington Northern Santa Fe Corporation, Forest Oil
Corporation, Lozier Corporation, Freedom Communications, Inc., Magnum
Resources, RCN Corporation, Rio Grande Medical Technologies, Inc., and PKS
Information Services, Inc.

	    Paul L. Abbott, 52, joined America First in 1997.  From 1988 until 1997,
Mr. Abbott was a Managing Director of Lehman Brothers, Inc. ("Lehman
Brothers").  At Lehman Brothers, Mr. Abbott served as chief executive of over
50 investment funds controlled by Lehman Brothers.  The assets owned by those
funds included 50,000 multifamily units; 5,100 manufactured housing sites; 5
million square feet of retail; 950,000 feet of self-service storage; and a
variety of other debt and equity real estate investments.  His
responsibilities included acquisitions, financings, planning, investment
management and workouts.  Mr. Abbott served on various committees responsible
for approving acquisitions, financings, sales, workouts and similar
decisions.  Prior to joining Lehman Brothers, from 1983 until 1988, Mr. Abbott
was a Senior Vice President of Daseke & Co., Inc., a predecessor to Walden
Residential, a NYSE-traded real estate investment trust.  At Daseke, Mr.
Abbott was responsible for asset management of 20,000 multifamily units and
arranging over $500 million of financings.

	    Michael Thesing, 43, has been Vice President and Chief Financial Officer
of affiliates of America First Companies L.L.C. since July 1984.  From January
1984 until July 1984 he was employed by various companies controlled by Mr.
Yanney.  He was a certified public accountant with Coopers & Lybrand from 1977
through 1983.

	    William S. Carter, M.D., 71, is a retired physician.  Dr. Carter
practiced medicine for 30 years in Omaha, Nebraska, specializing in
otolaryngology (disorders of the ears, nose and throat).

	    George Kubat, 52, is the President and Chief Executive Officer of
Phillips Manufacturing Co., an Omaha, Nebraska, based manufacturer of drywall
metals and construction materials.  Prior to assuming that position in
November 1992, Mr. Kubat was a certified public accountant with Coopers &
Lybrand in Omaha, Nebraska, from 1969.  He was the tax partner in charge of
the Omaha office from 1981 to 1992.  Mr. Kubat currently serves on the board
of directors of Sitel Corporation and American Business Information, Inc.





<PAGE>                               -10-
	    Martin A. Massengale, 64, is President Emeritus of the University of
Nebraska, Director of the Center for Grassland Studies and Foundation
Distinguished Professor.  Prior to becoming President in 1991, he served as
Interim President from 1989, as Chancellor of the University of Nebraska
Lincoln from 1981 until 1990 and as Vice Chancellor for Agriculture and
Natural Resources from 1976 to 1981.  Prior to that time, he was a professor
and associate dean of the College of Agriculture at the University of
Arizona.  Dr. Massengale currently serves on the board of directors of Woodmen
Accident & Life Insurance Company and IBP, Inc. and is a member of the Board
of Trustees of the Great Plains Funds, Inc.

	    Alan Baer, 75, is presently Chairman of Alan Baer & Associates, Inc., a
management company located in Omaha, Nebraska.  He is also Chairman of Lancer
Hockey, Inc., Baer Travel Services, Wessan Telemarketing, Total Security
Systems, Inc. and several other businesses.  Mr. Baer is the former Chairman
and Chief Executive Officer of the Brandeis Department Store chain which,
before its acquisition, was one of the larger retailers in the Midwest.  Mr.
Baer has also owned and served on the board of directors of several banks in
Nebraska and Illinois.

	    Gail Walling Yanney, 61, is a retired physician.  Dr. Walling practiced
anesthesia and was most recently the Executive Director of the Clarkson
Foundation until October of 1995.  In addition, she was a director of FirsTier
Bank, N.A., Omaha prior to its merger with First Bank, N.A..  Ms. Yanney is
the wife of Michael B. Yanney.

	    Mariann Byerwalter, 37, is Vice President of Business Affairs and Chief
Financial Officer of Stanford University.  Ms. Byerwalter was Executive Vice
President of America First Eureka Holdings, Inc. ("AFEH") and EurekaBank from
1988 to January 1996.  Ms. Byerwalter was Chief Financial Officer and Chief
Operating Officer of AFEH, and Chief Financial Officer of EurekaBank from 1993
to January 1996.  She was an officer of BankAmerica Corporation and its
venture capital subsidiary from 1984 to 1987.  She served as Vice President
and Executive Assistant to the President of Bank of America and was a Vice
President in the bank's Corporate Planning and Development Department.

     Item 11.  Executive Compensation.  The Registrant does not have any
directors or officers.  None of the directors or officers of the General
Partners or the managers or officers of America First receive compensation
from the Registrant and neither General Partner receives reimbursement from
the Registrant for any portion of their salaries.  Remuneration paid by the
Registrant to the General Partners pursuant to the terms of its agreement of
limited partnership during the period ending December 31, 1997, is described
in Note 4 to the Notes to the Financial Statements filed in response to Item 8
hereof.

     Item 12.  Security Ownership of Certain Beneficial Owners and Management.

     (a) No person is known by Registrant to own beneficially more than 5% of
the BACs.

     (b)	No director or officers of the General Partners or managers or
officers of America First own any BACs.

     (c) There are no arrangements known to the Registrant the operation of
which may at any subsequent date result in a change in control of the
Registrant.

     Item 13.  Certain Relationships and Related Transactions.  The members of
the America First General Partner are America First Companies L.L.C and Mr.
Yanney.  The general partner of the IME II General Partner is CS Housing II,
Inc. ("CSII"), which is owned by America First.  Except as described herein,
the Registrant is not a party to any transaction or proposed transaction with
either General Partner or with any person who is (i) a member, director or
executive officer of the America First General Partner or manager or officer
of America First or a director or officer of CSII, (ii) a nominee for election
as a director or manager of the America First General Partner, or a manager of
America First or CSII, (iii) an owner of more than 5% of the BACs or (iv) a
member of the immediate family of any of the foregoing persons.

     The Operating Partnership's general partners provide various on-site
property development and management services.  There were no property
development and management fees paid during 1997.



<PAGE>                               -11-
     The General Partners are entitled to receive an asset management and
partnership administrative fee equal to 0.5% of invested assets per annum, the
first $50,000 of which shall be paid each year with the balance payable only
during such years that a 6.5% annual return has been paid to investors on a
noncumulative basis.  An additional fee of 0.5% of invested assets will be
paid in those years that an 11.5% annual return has been paid to investors on
a cumulative basis.  Any unpaid amounts will accrue and be payable only after
a 11.5% annual return to investors has been paid on a cumulative basis and the
investors have received the return of their capital contributions.  During
1997, the General Partners earned, and the Registrant incurred $166,000 in
such asset management and partnership administration fees.

     During 1997, the Registrant paid or reimbursed the General Partners
$494,165 for certain costs and expenses incurred in connection with the
operation of the Registrant, including legal and accounting fees and investor
communication costs, such as printing and mailing charges.  See Note 4 to
Notes to Consolidated Financial Statements filed in response to Item 8 hereof
for a description of these costs and expenses.

    America First Properties Management, L.L.C. (the "Manager") has been
retained to provide property management services with respect to the
day-to-day operation of The Ponds at Georgetown.  The property management
agreement provides that the Manager is entitled to receive a management fee
equal to a stated percentage of the gross revenues generated by the property
under management.  Management fees payable to the Manager are 3% of gross
revenues.  Because the Manager is an affiliate of the General Partner the
management fees payable by the Registrant to the Manager may not exceed the
lesser of (i) the rates that the Registrant would pay an unaffiliated manager
for similar services in the same geographic location or (ii) the Manager's
actual cost for providing such services.  During the year ended December 31,
1997, the Registrant paid the Manager property management fees of $31,924.

	                                   PART IV

     Item 14.  Exhibits, Financial Statement Schedules and Reports on Form 8 K.
(a) The following documents are filed as part of this report:

     1.	Financial Statements.  The following financial statements are included
in response to Item 8 of this report:

   		Independent Accountants' Report

     Consolidated Balance Sheets of the Registrant as of December 31, 1997,
     and December 31, 1996.

     Consolidated Statements of Income of the Registrant for the years ended
     December 31, 1997, December 31, 1996, and December 31, 1995.

     Consolidated Statements of Partners' Capital of the Registrant for the
     years ended December 31, 1997, December 31, 1996, and December 31, 1995.

     Consolidated Statements of Cash Flows of the Registrant for the years
     ended December 31, 1997, December 31, 1996, and December 31, 1995.

     Notes to Consolidated Financial Statements of the Registrant.

     Schedule III Real Estate and Accumulated Depreciation for the years ended
     December 31, 1997, and December 31, 1996.

     2.	Financial Statement Schedules.  The information required to be set
forth in the financial statement schedules is included in the Financial
Statements filed in response to Item 8 hereof.

     3.	Exhibits.  The following exhibits were filed as required by Item 14(c)
of this report.  Exhibit numbers refer to the paragraph numbers under Item 601
of Regulation S-K:

          4(a).	Agreement of Limited Partnership of Capital Source II L.P.-A
     (incorporated herein by reference from Exhibit A of the Prospectus
     contained in the Registrant's Post Effective Amendment No. 4 dated
     February 5, 1987, to the Registration Statement on Form S-11 (Commission
     File No. 0-16862)).




<PAGE>                               -12-
          4(b).	Beneficial Assignment Certificate (incorporated by reference
     from Exhibit 10(a) to the Registrant's Amendment No. 2 dated January 27,
     1987, to the Registration Statement on Form S-11 (Commission File No. 0-
     16862)).

          24.	Power of Attorney.

     (b) The Registrant did not file any reports on Form 8-K during the last
quarter of the period covered by this report.

Independent Accountants' Report

To the Partners
Capital Source II L.P.-A:

We have audited the accompanying consolidated balance sheets of Capital Source
II L.P.-A and subsidiaries as of December 31, 1997 and 1996, and the related
consolidated statements of income, partners' capital and cash flows for each
of the three years in the period ended December 31, 1997.  These consolidated
financial statements are the responsibility of the Fund's management.  Our
responsibility is to express an opinion on these consolidated financial
statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the consolidated financial
statements are free of material misstatement.  An audit includes examining, on
a test basis, evidence supporting the amounts and disclosures in the
consolidated financial statements.  An audit also includes assessing the
accounting principles used and significant estimates made by management, as
well as evaluating the overall consolidated financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Capital
Source II L.P.-A and subsidiaries as of December 31, 1997 and 1996, and the
results of their operations and their cash flows for each of the three years
in the period ended December 31, 1997, in conformity with generally accepted
accounting principles.



Omaha, Nebraska
March 26, 1998						                /s/Coopers & Lybrand L.L.P.










To the Partners
Capital Source II L.P.-A:

Our report on the consolidated financial statements of Capital Source II
L.P.-A and subsidiaries is included in this Form 10-K.  In connection with our
audit of such consolidated financial statements, we have also audited the
related consolidated financial statement schedule listed in Item 14.

In our opinion, the consolidated financial statement schedule referred to
above, when considered in relation to the basic financial statements taken as
a whole, present fairly, in all material aspects, the information required to
be included therein.



Omaha, Nebraska
March 26, 1998				                /s/Coopers & Lybrand L.L.P.





<PAGE>                               -13-
CAPITAL SOURCE II L.P.-A
CONSOLIDATED BALANCE SHEETS
<TABLE>
<CAPTION>
                                                                                             Dec. 31, 1997       Dec. 31, 1996
                                                                                            --------------      --------------
<S>                                                                                         <C>                 <C>
Assets
  Investment in real estate:
    Land                                                                                    $    2,800,750      $    2,800,750
    Buildings                                                                                   23,055,361          23,055,361
    Personal property                                                                            1,666,485           1,597,666
                                                                                            --------------      --------------
                                                                                                27,522,596          27,453,777
    Less accumulated depreciation                                                               (6,330,294)         (5,664,440)
                                                                                            --------------      --------------
    Net investment in real estate                                                               21,192,302          21,789,337

  Cash and temporary cash investments, at cost
    which approximates market value (Note 5)                                                     1,240,992           2,430,937
  Escrow deposits and property reserves                                                          1,104,823             771,061

  Investment in mortgage-backed securities (Note 5)                                              1,050,718           1,171,079
  Interest and other receivables                                                                    19,443              23,125
  Deferred mortgage issuance costs net of accumulated
    amortization of $792,341 in 1997 and $681,197 in 1996                                        1,589,510           1,700,654
  Other assets                                                                                     241,498             220,229
                                                                                            --------------      --------------
                                                                                            $   26,439,286      $   28,106,422
                                                                                            ==============      ==============
Liabilities and Partners' Capital (Deficit)
  Liabilities
    Accounts payable and accrued expenses                                                   $    1,118,970      $      874,562
    Distribution payable (Note 3)                                                                  546,968             546,968
    Due to general partners and their affiliates (Note 4)                                        1,067,313           1,099,709
                                                                                            --------------      --------------
                                                                                                 2,733,251           2,521,239
                                                                                            --------------      --------------
  Minority interest                                                                                205,603             206,460
                                                                                            --------------      --------------
  Partners' Capital (Deficit)
    General Partners                                                                              (331,453)           (312,671)
    Limited Partners ($5.94 per BAC in 1997 and $6.41 in 1996)                                  23,831,885          25,691,394
                                                                                            --------------      --------------
                                                                                                23,500,432          25,378,723
                                                                                            --------------      --------------
                                                                                            $   26,439,286      $   28,106,422
                                                                                            ==============      ==============

The accompanying notes are an integral part of the consolidated financial statements.
</TABLE>

























<PAGE>                               -14-
CAPITAL SOURCE II L.P.-A
CONSOLIDATED STATEMENTS OF INCOME
<TABLE>
<CAPTION>
                                                                               For the             For the             For the
                                                                            Year Ended          Year Ended          Year Ended
                                                                         Dec. 31, 1997       Dec. 31, 1996       Dec. 31, 1995
                                                                        --------------      --------------      --------------
<S>                                                                     <C>                 <C>                 <C>
Income
  Rental income                                                         $    5,105,108      $    4,854,898      $    4,656,371
  Interest on temporary cash investments
    and U.S. government securities                                             104,411             168,311             218,077
  Mortgage-backed securities income                                             82,182              91,982             123,033
  Other income                                                                 202,670             161,805             144,967
  Gain on sale of mortgage-backed securities                                      -                   -                 15,670
                                                                        --------------      --------------      --------------
                                                                             5,494,371           5,276,996           5,158,118
                                                                        --------------      --------------      --------------
Expenses
  Real estate operating expenses                                             2,562,636           2,384,690           2,134,277
  Depreciation                                                                 666,758             692,383             704,155
  Property development and management fees (Note 4)                               -                    314              28,769
  General and administrative expenses (Note 4)
    Investor servicing                                                         411,005             265,836             221,174
    Professional fees                                                          156,809              38,224              40,234
    Other expenses                                                              23,326              19,734              10,119
  Asset management and partnership administration fees (Note 4)                166,000             166,000             166,000
  Amortization                                                                 111,144             111,195             127,296
                                                                        --------------      --------------      --------------
                                                                             4,097,678           3,678,376           3,432,024
                                                                        --------------      --------------      --------------
Minority interest in losses of Operating Partnerships                              857                 608               2,220
                                                                        --------------      --------------      --------------
Net income                                                              $    1,397,550      $    1,599,228      $    1,728,314
                                                                        ==============      ==============      ==============
Net income allocated to:
  General Partners                                                      $       13,976      $       15,992      $       17,283
  Limited Holders                                                            1,383,574           1,583,236           1,711,031
                                                                        --------------      --------------      --------------
                                                                        $    1,397,550      $    1,599,228      $    1,728,314
                                                                        ==============      ==============      ==============
Net income, basic and diluted, per BAC                                  $          .34      $          .39      $          .43
                                                                        ==============      ==============      ==============

The accompanying notes are an integral part of the consolidated financial statements.
</TABLE>





























<PAGE>                               -15-
CAPITAL SOURCE II L.P.-A
CONSOLIDATED STATEMENTS OF PARTNERS' CAPITAL (DEFICIT)
FROM DECEMBER 31, 1994 TO DECEMBER 31, 1997
<TABLE>
<CAPTION>

                                                                               General             Limited
                                                                              Partners            Partners               Total
                                                                        --------------      --------------      --------------
<S>                                                                     <C>                 <C>                 <C>
Partners' Capital (Deficit) (excluding net unrealized holding gains)
  Balance at December 31, 1994                                          $     (280,672)     $   28,859,231      $   28,578,559
  Net income                                                                    17,283           1,711,031           1,728,314
  Cash distributions paid or accrued (Note 3)                                  (32,818)         (3,248,992)         (3,281,810)
                                                                        --------------      --------------      --------------
  Balance at December 31, 1995                                                (296,207)         27,321,270          27,025,063
  Net income                                                                    15,992           1,583,236           1,599,228
  Cash distributions paid or accrued (Note 3)                                  (32,818)         (3,248,992)         (3,281,810)
                                                                        --------------      --------------      --------------
  Balance at December 31, 1996                                                (313,033)         25,655,514          25,342,481
  Net income                                                                    13,976           1,383,574           1,397,550
  Cash distributions paid or accrued (Note 3)                                  (32,818)         (3,248,992)         (3,281,810)
                                                                        --------------      --------------      --------------
                                                                              (331,875)         23,790,096          23,458,221
                                                                        --------------      --------------      --------------
Net unrealized holding gains
  Balance at December 31, 1994                                                    -                   -                   -
  Net change                                                                       787              77,955              78,742
                                                                        --------------      --------------      --------------
  Balance at December 31, 1995                                                     787              77,955              78,742
  Net change                                                                      (425)            (42,075)            (42,500)
                                                                        --------------      --------------      --------------
  Balance at December 31, 1996                                                     362              35,880              36,242
  Net change                                                                        60               5,909               5,969
                                                                        --------------      --------------      --------------
                                                                                   422              41,789              42,211
                                                                        --------------      --------------      --------------
Balance at December 31, 1997                                            $     (331,453)     $   23,831,885      $   23,500,432
                                                                        ==============      ==============      ==============

The accompanying notes are an integral part of the consolidated financial statements.
</TABLE>


































<PAGE>                               -16-
CAPITAL SOURCE II L.P.-A
CONSOLIDATED STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>

                                                                               For the             For the             For the
                                                                            Year Ended          Year Ended          Year Ended
                                                                         Dec. 31, 1997       Dec. 31, 1996       Dec. 31, 1995
                                                                        --------------      --------------      --------------
<S>                                                                     <C>                 <C>                 <C>
Cash flows from operating activities
  Net income                                                            $    1,397,550      $    1,599,228      $    1,728,314
  Adjustments to reconcile net income to net cash
    from operating activities
      Depreciation and amortization                                            777,902             803,578             831,451
      Amortization of discount on government securities                         (1,397)             (9,400)            (25,076)
      Loss on disposition of assets                                               -                    282                -
      Property development and management fees                                    -                    314              28,769
      Minority interest in losses of Operating Partnerships                       (857)               (608)             (2,220)
      Gain on sale of mortgage-backed securities                                  -                   -                (15,670)
      Decrease (increase) in interest and other receivables                      3,682              36,242             (27,405)
      Decrease (increase) in escrow deposits and property reserves            (333,762)             57,409             (12,887)
      Increase in other assets                                                 (21,269)            (21,863)            (79,536)
      Increase in accounts payable and accrued expenses                        244,408              21,852             119,621
      Increase (decrease) in due general partners and their affiliates         (32,396)             14,776            (139,065)
                                                                        --------------      --------------      --------------
    Net cash provided by operating activities                                2,033,861           2,501,810           2,406,296
                                                                        --------------      --------------      --------------
Cash flows from investing activities
  Principal payments received on mortgage-backed securities                    127,727             134,435             178,420
  Acquisition of buildings and construction in progress                           -                (78,587)            (34,527)
  Acquisition of personal property                                             (69,723)           (102,292)           (100,757)
  Maturity (acquisition) of U.S. government securities                            -              2,500,000          (2,468,945)
  Disposition of mortgage-backed securities                                       -                   -                470,667
                                                                        --------------      --------------      --------------
    Net cash provided by (used in) investing activities                         58,004           2,453,556          (1,955,142)
                                                                        --------------      --------------      --------------
Cash flow used in financing activity
  Distributions                                                             (3,281,810)         (3,281,810)         (3,281,810)
                                                                        --------------      --------------      --------------
Net increase (decrease) in cash and temporary cash investments              (1,189,945)          1,673,556          (2,830,656)
Cash and temporary cash investments at beginning of year                     2,430,937             757,381           3,588,037
                                                                        --------------      --------------      --------------
Cash and temporary cash investments at end of year                      $    1,240,992      $    2,430,937      $      757,381
                                                                        ==============      ==============      ==============
Supplemental disclosure of noncash investing activities:
  Write-off of fully depreciated assets                                 $          904      $        -          $         -
  Disposition of buildings                                              $         -         $      17,924       $         -


The accompanying notes are an integral part of the consolidated financial statements.
</TABLE>
























<PAGE>                               -17-
CAPITAL SOURCE II L.P.-A
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1997

1. Organization

Capital Source II L.P.-A (the Partnership) was formed on August 22, 1986,
under the Delaware Revised Uniform Limited Partnership Act.  The General
Partners of the Partnership are Insured Mortgage Equities II L.P. and America
First Capital Source II, L.L.C. (the General Partners).

The Partnership provided virtually 100% of the debt and equity financing for
five multifamily rental housing properties.  The Partnership's investment in
the properties consisted of:  (i) approximately 85% in the form of permanent
mortgages and/or loans to fund construction, and (ii) the balance to purchase
up to a 99% limited partnership interest in the Operating Partnerships which
developed, own and operate the properties.  Each loan is insured or
guaranteed, in an amount substantially equal to the face amount of the
mortgage, by the Federal Housing Administration (FHA) or the Government
National Mortgage Association (GNMA).  The Partnership has been repaid by GNMA
on one of its GNMA Certificates and the related property has been deeded to
GNMA in lieu of foreclosure thus eliminating the Partnership's Equity
Investment.  The four remaining Operating Partnerships are geographically
located as follows:  (i) two in Michigan; and, (ii) one each in Florida and
North Carolina.

CS Properties II, Inc. which is owned by affiliates of the General Partners,
serves as the Special Limited Partner for the Operating Partnerships.  The
Special Limited Partner has the power, among other things, to remove the
general partners of the Operating Partnerships under certain circumstances and
to consent to the sale of the operating partnerships' assets.

The Partnership will terminate subsequent to the sale of all properties but in
no event will the Partnership continue beyond December 31, 2035.

2. Summary of Significant Accounting Policies

 A)Method of Accounting
   The consolidated financial statements include the accounts of the
   Partnership and four subsidiary Operating Partnerships.  The Partnership
   is a limited partner with an ownership interest in three of the subsidiary
   Operating Partnerships of up to 99%.  The Partnership's ownership interest
   in The Ponds at Georgetown L.P. is 68.70%.  The remaining limited partner
   interest of 30.29% is owned by Capital Source L.P., an affiliate of the
   General Partners.  All significant intercompany accounts and transactions
   have been eliminated in consolidation.

   The preparation of financial statements in conformity with generally
   accepted accounting principles requires management to make estimates and
   assumptions that affect the reported amounts of assets and liabilities and
   disclosure of contingent assets and liabilities at the date of the
   financial statements and the reported amounts of revenues and expenses
   during the reporting period.  Actual results could differ from those
   estimates.

 B)Investment in Real Estate
   The Partnership's investment in real estate is carried at cost less
   accumulated depreciation.  The carrying value of each property is reviewed
   for impairment whenever events or circumstances indicate that the carrying
   value may not be recoverable.  If the sum of the expected undiscounted
   future cash flows is less than the carrying amount, an impairment is
   recorded based on fair value.














<PAGE>                               -18-
CAPITAL SOURCE II L.P.-A
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1997

 C)Investment in Mortgage-Backed Securities
   Investment securities are classified as held-to-maturity, available-for-sale
   or trading.  Investments classified as held-to-maturity are carried at
   amortized cost.  Investments classified as available-for-sale are reported
   at fair value with any unrealized gains or losses excluded from earnings
   and reflected as a separate component of partners' capital.  Subsequent
   increases and decreases in the net unrealized gain/loss on the
   available-for-sale securities are reflected as adjustments to the carrying
   value of the portfolio and adjustments to the component of partners'
   capital.  The Partnership does not have investment securities classified as
   trading.

 D)Depreciation and Amortization
   Depreciation of real estate is based on the estimated useful life of the
   properties using the straight-line method.  Deferred mortgage issuance
   costs are being amortized using the effective yield method over the
   40 year term of the respective loan.

 E)Revenue Recognition
   The Operating Partnerships lease multifamily rental units under operating
   leases with terms of one year or less.  Rental revenue is recognized net
   of any vacancy losses and rental concessions offered.

 F)Income Taxes
   No provision has been made for income taxes since BAC Holders are required
   to report their share of the Partnership's income for federal and state
   income tax purposes.  The tax basis of the Partnership's assets and
   liabilities exceeded the reported amounts by $7,271,784 and $7,345,644 at
   December 31, 1997, and December 31, 1996, respectively.

 G)Temporary Cash Investments
   Temporary cash investments are invested in short-term debt securities
   purchased with original maturities of three months or less.

 H)Net Income per Beneficial Assignment Certificate (BAC)
   Net income per BAC was calculated based on the number of BACs outstanding
   (4,011,101) during each year presented.

 I)New Accounting Pronouncement
   The Financial Accounting Standards Board has issued Financial Accounting
   Standards No. 128 "Earnings Per Share" (FAS 128).  FAS 128, which is
   effective for periods ending after December 15, 1997, did not
   have an impact on the Partnership's computation, presentation or
   disclosure of earnings per BAC as no dilutive common share equivalents
   existed at December 31, 1997.

3. Partnership Income, Expenses and Cash Distributions

Profits and losses from normal operations and cash available for distribution
will be allocated 99% to the investors and 1% to the General Partners.
Certain fees payable to the General Partners will not become due until
investors have received certain priority returns.  Cash distributions included
in the consolidated financial statements represent the actual cash
distributions made during each year and the cash distributions accrued at
the end of each year.

The General Partners will receive 1% of the net proceeds from any sale of
Partnership assets.  The General Partners will receive a termination fee equal
to 3% of all sales proceeds less actual costs incurred in connection with all
sales transactions, payable only after the investors have received a return of
their capital contributions and an 11.5% annual return on a cumulative basis.
The General Partners will also receive a fee equal to 9.1% of all cash
available for distribution and sales proceeds (after deducting from cash
available or sales proceeds any termination fee paid therefrom) after
investors have received a return of their capital contributions and an 11.5%
annual return on a cumulative basis.






<PAGE>                               -19-
CAPITAL SOURCE II L.P.-A
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1997

4. Transactions with Related Parties

The General Partners, certain of their affiliates and the operating
partnerships' general partners have received or may receive fees,
compensation, income, distributions and payments from the Partnership in
connection with the offering and the investment, management and sale of the
Partnership's assets (other than disclosed elsewhere) as follows.

The Operating Partnerships' general partners provide various on-site property
development and management services.  Property development and management fees
for the years ended December 31, 1996 and 1995 amounted to $314 and $28,769
respectively.  No such fees were incurred for the year ended
December 31, 1997.  Unpaid fees, which are non-interest bearing, are included
in amounts due to general partners and their affiliates on the accompanying
consolidated balance sheets and will be paid in accordance with the terms of
the respective Operating Partnership's limited partnership agreement.

The General Partners are entitled to receive an asset management and
partnership administrative fee equal to 0.5% of invested assets per annum, the
first $50,000 of which will be paid each year with the balance payable only
during such years that a 6.5% annual return has been paid to investors on a
noncumulative basis.  An additional fee equal to 0.5% of invested assets per
annum will be payable only during those years that an 11.5% annual return has
been paid to investors on a noncumulative basis.  Any unpaid amounts will
accrue and be payable only after an 11.5% annual return to investors has been
paid on a cumulative basis and the investors have received the return of their
capital contributions.  Asset management and partnership administration fees
for the years ended December 31, 1997, 1996 and 1995 amounted to $166,000
for each year.

Amounts due to general partners and their affiliates
at December 31, 1997 and 1996, are comprised of the following:
<TABLE>
<CAPTION>
                                                                                                      1997                1996
                                                                                            --------------      --------------
<S>                                                                                         <C>                 <C>
Unpaid property development and management fees                                             $      111,791      $       97,015
Operating deficit and construction loans                                                           849,772             874,194
Unpaid asset management and partnership administrative fees                                        105,750             128,500
                                                                                            --------------      --------------
                                                                                            $    1,067,313      $    1,099,709
                                                                                            ==============      ==============
</TABLE>

Substantially all of the Partnership's general and administrative expenses are
paid by a General Partner or an affiliate and reimbursed by the Partnership.
The amount of such expenses reimbursed to the General Partner for the years
ended December 31, 1997, 1996 and 1995 amounted to $494,165, $313,049 and
$281,606, respectively.  These amounts are presented on a cash basis and do
not reflect accruals made at each year end.

An affiliate of America First Capital Source II, L.L.C. has been retained to
provide property management services for The Ponds at Georgetown beginning in
November 1996.  The fees for services provided were $31,924 for 1997 and
$4,933 for 1996, respectively, and represented the lower of costs incurred in
providing management of the property or customary fees for such services
determined on a competitive basis.














<PAGE>                               -20-
CAPITAL SOURCE II L.P.-A
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1997

5. Partnership Reserve Account

The Partnership maintains a reserve account which consisted of the following
at December 31, 1997:
<TABLE>
<S>                                                 <C>
Cash and temporary cash investments                 $      499,366
GNMA Certificates                                        1,050,718
                                                    --------------
Balance at end of year                              $    1,550,084
                                                    ==============
</TABLE>

The reserve account was established to maintain working capital for the
Partnership and is available to supplement distributions to investors or for
other contingencies related to the ownership of investments and the operation
of the Partnership.  The GNMA Certificates mature between 2008 and 2009.

At December 31, 1997, the total amortized cost, gross unrealized holding gains
and aggregate fair value of available-for-sale securities were $1,008,507,
$42,211 and $1,050,718, respectively.  At December 31, 1996, the total
amortized cost, gross unrealized holding gains and aggregate fair value of
available-for-sale securities were $1,134,837, $36,242 and $1,171,079,
respectively.

Prior to June 30, 1995, the Partnership classified all investment securities
as held-to-maturity.  However, during the quarter ending June 30, 1995, the
Partnership reassessed the appropriateness of the classification of securities
held in the reserve account.  The Partnership concluded, given the nature of
the reserve account, it would be more appropriate to classify securities held
in the reserve account as available-for-sale rather than as held-to-maturity.
Accordingly, on June 30, 1995, the Partnership transferred all securities held
in the reserve account from the held-to-maturity classification to the
available-for-sale classification.  The total amortized cost, gross unrealized
holding gains and aggregate fair value of the securities transferred were
$4,283,759, $67,199 and $4,350,958, respectively.

During 1995, the Partnership sold a portion of the securities in the
available-for-sale portfolio.  The total amortized cost and realized gain for
sales of securities classified as available-for-sale were $454,997 and
$15,670, respectively.

6. Parent Company Financial Information Only

Generally accepted accounting principles require that the Partnership's
financial statements consolidate the Operating Partnerships since the
Partnership holds a majority ownership interest and, through CS Properties II,
Inc., it can influence decisions of the general partners in certain
circumstances.  In the consolidated financial statements, the Partnership's
investment in FHA Loans and GNMA Certificates is eliminated against the
related mortgage payable recorded by the operating partnership.  If a mortgage
loan goes into default and is foreclosed upon by FHA or GNMA, the respective
agency may, at their discretion, repay the FHA Loan or the GNMA Certificate.
If this occurs, the Partnership's investment in the operating partnership
would be eliminated, resulting in the recognition of a gain on the
Partnership's financial statements.  This arises because consolidation
accounting does not allow the Partnership to stop recording losses from the
Operating Partnerships when the net investment is reduced to zero.

The parent company only financial information below represents the condensed
financial information of the Partnership using the equity method of accounting
for the investment in Operating Partnerships, rather than the consolidation of
those partnerships.  Under the equity method of accounting, the Partnership's
capital contributions are adjusted to reflect its share of operating
partnership profits or losses and distributions.  The investment in operating
partnerships represents the Partnership's limited partnership interest in the
accumulated deficits of those Operating Partnerships.  The parent company only
information is provided to more clearly present the Partnership's investment
in the Operating Partnerships.  Since the Partnership is not a general
partner, it is not obligated to fund the negative balances.  If the
investments in all Operating Partnerships were eliminated at December 31,
1997, Partnership capital would increase by $5,454,621 ($1.35 per BAC).
<PAGE>                               -21-
CAPITAL SOURCE II L.P.-A
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1997

The FHA Loan and the GNMA Certificates are collateralized by first mortgage
loans on the properties owned by the Operating Partnerships and are guaranteed
or insured as to principal and interest by FHA or GNMA.  The FHA insured
mortgage loan is subject to a 1% assignment fee.  The obligations of FHA and
GNMA are backed by the full faith and credit of the United States government.

Parent Company Only
Condensed Balance Sheets
<TABLE>
<CAPTION>
                                                                                                      1997                1996
                                                                                            --------------      --------------
<S>                                                                                         <C>                 <C>
Assets
  Cash and temporary cash investments                                                       $    1,240,992      $    2,430,937
  Investment in FHA Loan                                                                         6,538,424           6,568,139
  Investment in GNMA Certificates                                                               21,674,940          21,895,675
  Investment in Operating Partnerships                                                          (5,454,621)         (5,198,166)
  Interest receivable                                                                              213,024             219,661
  Other assets                                                                                     162,154             225,743
                                                                                            --------------      --------------
                                                                                            $   24,374,913      $   26,141,989
                                                                                            ==============      ==============
Liabilities and Partners' Capital
  Liabilities
    Accounts payable                                                                        $      327,513      $      216,298
    Distribution payable                                                                           546,968             546,968
                                                                                            --------------      --------------
                                                                                                   874,481             763,266
                                                                                            --------------      --------------
  Partners' Capital                                                                             23,500,432          25,378,723
                                                                                            --------------      --------------
                                                                                            $   24,374,913      $   26,141,989
                                                                                            ==============      ==============
</TABLE>
Parent Company Only
Condensed Statements of Income
<TABLE>
<CAPTION>
                                                                                                      1997                1996
                                                                                            --------------      --------------
<S>                                                                                         <C>                 <C>
Income
  Mortgage and mortgage-backed securities income                                            $    2,499,844      $    2,520,727
  Interest on temporary cash investments
    and U.S. government securities                                                                  91,327             147,530
  Equity in losses of Operating Partnerships                                                      (377,905)           (523,809)
  Other income                                                                                       3,800               6,950
                                                                                            --------------     ---------------
                                                                                                 2,217,066           2,151,398
Expenses
  Operating and administrative                                                                     819,516             552,170
                                                                                            --------------     ---------------
Net income                                                                                  $    1,397,550      $    1,599,228
                                                                                            ==============     ===============
</TABLE>
















<PAGE>                               -22-
CAPITAL SOURCE II L.P.-A
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1997

Parent Company Only
Condensed Statements of Cash Flows
<TABLE>
<CAPTION>
                                                                                                      1997                1996
                                                                                            --------------      --------------
<S>                                                                                         <C>                 <C>
Cash flows from operating activities
  Net income                                                                                $    1,397,550      $    1,599,228
    Adjustments to reconcile net income to net cash
      from operating activities
      Equity in losses of Operating Partnerships                                                   377,905             523,809
      Amortization                                                                                  62,376              62,376
      Other non-cash adjustments                                                                   117,668              16,695
                                                                                            --------------      --------------
    Net cash provided by operating activities                                                    1,955,499           2,202,108
                                                                                            --------------      --------------
Cash flows from investing activities
  FHA Loan and GNMA Certificate principal payments                                                 257,816             253,258
  Investment in Operating Partnerships                                                            (121,450)               -
  Maturity of U.S. government securities                                                              -              2,500,000
                                                                                            --------------      --------------
    Net cash provided by investing activities                                                      136,366           2,753,258
                                                                                            --------------      --------------
Cash flow used in financing activity
  Distributions                                                                                 (3,281,810)         (3,281,810)
                                                                                            --------------      --------------
Net increase (decrease) in cash and temporary cash investments                                  (1,189,945)           1,673,556
Cash and temporary cash investments at beginning of year                                         2,430,937             757,381
                                                                                            --------------      --------------
Cash and temporary cash investments at end of year                                          $    1,240,992      $    2,430,937
                                                                                            ==============      ==============
</TABLE>

7. Fair Value of Financial Instruments

The following methods and assumptions were used by the Partnership in
estimating the fair value of its financial instruments:

  Cash and temporary cash investments:  Fair value approximates the carrying
  value of such assets.

  Investment in mortgage-backed securities:
  Fair values are based on amounts obtained from an independent pricing source.

<TABLE>
<CAPTION>
                                                          At December 31, 1997                    At December 31, 1996
                                                   ----------------------------------      ----------------------------------
                                                         Carrying           Estimated            Carrying           Estimated
                                                           Amount          Fair Value              Amount          Fair Value
                                                   --------------      --------------      --------------      --------------
<S>                                                <C>                 <C>                 <C>                 <C>
Cash and temporary cash investments                $    1,240,992      $    1,240,992      $    2,430,937      $    2,430,937
Investment in mortgage-backed securities           $    1,050,718      $    1,050,718           1,171,079           1,171,079
</TABLE>
















<PAGE>                               -23-
CAPITAL SOURCE II L.P.-A
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1997

8. Summary of Unaudited Quarterly Results of Operations
<TABLE>
<CAPTION>
                                                            First              Second               Third              Fourth
From January 1, 1997, to December 31, 1997                Quarter             Quarter             Quarter             Quarter
                                                   --------------      --------------      --------------      --------------
<S>                                                <C>                 <C>                 <C>                 <C>
Total income                                       $    1,353,416      $    1,348,345      $    1,351,644      $    1,440,966
Total expenses                                           (858,776)           (954,972)         (1,005,215)         (1,278,715)
Minority interest in losses of
  Operating Partnerships                                      147                 181                 369                 160
                                                   --------------      --------------      --------------      --------------
Net income                                         $      494,787      $      393,554      $      346,798      $      162,411
                                                   ==============      ==============      ==============      ==============
Net income, basic and diluted, per BAC             $          .12      $          .10      $          .08      $          .04
                                                   ==============      ==============      ==============      ==============
</TABLE>


<TABLE>
<CAPTION>
                                                            First              Second               Third              Fourth
From January 1, 1996, to December 31, 1996                Quarter             Quarter             Quarter             Quarter
                                                   --------------      --------------      --------------      --------------
<S>                                                <C>                 <C>                 <C>                 <C>
Total income                                       $    1,314,149      $    1,302,210      $    1,306,100      $    1,354,537
Total expenses                                           (794,837)           (798,182)           (903,409)         (1,181,948) (1)
Minority interest in losses of
  Operating Partnerships                                      353                 144                 228                (117)
                                                   --------------      --------------      --------------      --------------
Net income                                         $      519,665      $      504,172      $      402,919      $      172,472
                                                   ==============      ==============      ==============      ==============
Net income per BAC                                 $          .13      $          .12      $          .10      $          .04
                                                   ==============      ==============      ==============      ==============
</TABLE>
(1)Real estate operating expenses were higher during the fourth quarter due to
   adjustments made to certain real estate operating expenses.



































<PAGE>                               -24-
CAPITAL SOURCE II L.P.-A
REAL ESTATE AND ACCUMULATED DEPRECIATION
DECEMBER 31, 1997

<TABLE>
<CAPTION>
                                                                                                       Life on
                                                                                                         Which
                                            Number                       Date of           Date   Depreciation
Property               Location           of Units   Encumbrances   Construction       Acquired    is Computed
--------------------   ----------------   --------   ------------   ------------   ------------   ------------
<S>                    <C>                <C>        <C>            <C>            <C>            <C>
Ponds at Georgetown    Ann Arbor, MI           134        (a)               1989            N/A   5 - 40 years
Monticello             Southfield, MI          106        (a)               1989            N/A   5 - 40 years
Delta Crossing         Charlotte, NC           178        (a)               1989            N/A   5 - 40 years
Crane's Landing        Winter Park, FL         252        (a)               1990            N/A   5 - 40 years
</TABLE>
<TABLE>
<CAPTION>
                                                    Costs Capitalized
                             Initial Cost              Subsequent            Gross Amount at December 31, 1997
                            to Partnership           to Acquisition
                     --------------------------  -----------------------  ----------------------------------------
                                                                                          Buildings,
                                                                                        Improvements
                                                                Carrying                and Personal                 Accumulated
                                                                   Costs          Land      Property         Total  Depreciation
Property                     Land      Property  Improvements        (b)           (c)           (d)   (c) and (d)           (e)
-------------------  ------------  ------------  ------------  ---------  ------------  ------------  ------------  ------------
<S>                  <C>           <C>           <C>           <C>        <C>           <C>           <C>           <C>
Ponds at Georgetown  $    261,440  $    269,094  $  4,246,230  $  55,523  $    396,621  $  4,435,666  $  4,832,287  $(1,173,647)
Monticello                402,933       363,117     4,683,322     88,306       411,566     5,126,112     5,537,678   (1,595,196)
Delta Crossing            700,000       461,011     5,730,514     69,565       960,861     6,000,229     6,961,090   (1,588,441)
Crane's Landing           978,902       206,060     8,933,639     72,940     1,031,702     9,159,839    10,191,541   (1,973,010)
                     ------------  ------------  ------------  ---------  ------------  ------------  ------------  ------------
                     $  2,343,275  $  1,299,282  $ 23,593,705  $ 286,334  $  2,800,750  $ 24,721,846  $ 27,522,596  $(6,330,294)
                     ============  ============  ============  =========  ============  ============  ============  ============
</TABLE>






































<PAGE>                               -25-
CAPITAL SOURCE II L.P.-A
REAL ESTATE AND ACCUMULATED DEPRECIATION
DECEMBER 31, 1996

<TABLE>
<CAPTION>
                                                                                                       Life on
                                                                                                         Which
                                            Number                       Date of           Date   Depreciation
Property               Location           of Units   Encumbrances   Construction       Acquired    is Computed
--------------------   ----------------   --------   ------------   ------------   ------------   ------------
<S>                    <C>                <C>        <C>            <C>            <C>            <C>
Ponds at Georgetown    Ann Arbor, MI           134        (a)               1989            N/A   5 - 40 years
Monticello             Southfield, MI          106        (a)               1989            N/A   5 - 40 years
Delta Crossing         Charlotte, NC           178        (a)               1989            N/A   5 - 40 years
Crane's Landing        Winter Park, FL         252        (a)               1990            N/A   5 - 40 years
</TABLE>
<TABLE>
<CAPTION>
                                                    Costs Capitalized
                             Initial Cost              Subsequent            Gross Amount at December 31, 1996
                            to Partnership           to Acquisition
                     --------------------------  -----------------------  ----------------------------------------
                                                                                          Buildings,
                                                                                        Improvements
                                                                Carrying                and Personal                 Accumulated
                                                                   Costs          Land      Property         Total  Depreciation
Property                     Land      Property  Improvements        (b)           (c)           (d)   (c) and (d)           (e)
-------------------  ------------  ------------  ------------  ---------  ------------  ------------  ------------  ------------
<S>                  <C>           <C>           <C>           <C>        <C>           <C>           <C>           <C>
Ponds at Georgetown  $    261,440  $    269,094  $  4,246,230  $  55,523  $    396,621  $  4,435,666  $  4,832,287  $(1,069,482)
Monticello                402,933       363,117     4,683,322     88,306       411,566     5,126,112     5,537,678   (1,451,691)
Delta Crossing            700,000       461,011     5,687,375     69,565       960,861     5,957,090     6,917,951   (1,418,851)
Crane's Landing           978,902       206,060     8,907,959     72,940     1,031,702     9,134,159    10,165,861   (1,724,416)
                     ------------  ------------  ------------  ---------  ------------  ------------  ------------  ------------
                     $  2,343,275  $  1,299,282  $ 23,524,886  $ 286,334  $  2,800,750  $ 24,653,027  $ 27,453,777  $(5,664,440)
                     ============  ============  ============  =========  ============  ============  ============  ============
</TABLE>






































<PAGE>                               -26-
SCHEDULE III

CAPITAL SOURCE II L.P.-A
REAL ESTATE AND ACCUMULATED DEPRECIATION
DECEMBER 31, 1997 and 1996

(a)  The Partnership has no encumbrances against this property.  Encumbrances
     recorded by the Operating Partnerships are eliminated in the consolidated
     financial statements of the Partnership.

(b)  Carrying costs include legal fees, appraisal fees, title costs and other
     related professional fees.

(c)  The aggregate cost for Federal income tax purposes is the same as for
     financial reporting purposes.

(d)  Reconciliation of Real Estate:
<TABLE>
<CAPTION>
                                                                                  1997                1996
                                                                        --------------      --------------
<S>                                                                     <C>                 <C>
Balance - beginning of year                                             $   27,453,777      $   27,290,822
Acquisitions                                                                    69,723             180,879
Disposition of assets                                                             (904)            (17,924)
                                                                        --------------      --------------
Balance - end of year                                                   $   27,522,596      $   27,453,777
                                                                        ==============      ==============
</TABLE>

(e)  Reconciliation of Accumulated Depreciation:
<TABLE>
<CAPTION>
                                                                                  1997                1996
                                                                        --------------      --------------
<S>                                                                     <C>                 <C>
Balance - beginning of year                                             $    5,664,440      $    4,989,699
Depreciation expense                                                           666,758             692,383
Disposition of assets                                                             (904)            (17,642)
                                                                        --------------      --------------
Balance - end of year                                                   $    6,330,294      $    5,664,440
                                                                        ==============      ==============
</TABLE>

































<PAGE>                               -27-
                                  SIGNATURES

     Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed
on its behalf by the undersigned, thereunto duly authorized.

                           CAPITAL SOURCE II L.P. A

                           By	America First Capital
                          	Source II, L.L.C., General
                                Partner of the Registrant


                           By	/s/ Michael Thesing
                           	Michael Thesing,
                            Vice President and Principal Financial Officer

Date:  March 27, 1998


























































<PAGE>                               -28-
     Pursuant to the requirements of the Securities and Exchange Act of 1934,
this report has been signed below by the following persons on behalf of the
Registrant and in the capacities and on the dates indicated.


Date:  March 27, 1998	             By	/s/ Michael B. Yanney*
			                                  Michael B. Yanney,
			                                  Chairman and Chief Executive Officer of
                                     the America First General Partner
                                     (Principal Executive Officer)

                                     Chairman of the Board, President,
                                     Chief Executive Officer and Manager of
                                     America First Companies L.L.C.


Date:  March 27, 1998	             By	/s/ Michael Thesing
                     			             Michael Thesing, Vice
			                                  President, Secretary and
                     			             Treasurer (Principal Financial Officer)
                                     of the America First General Partner

                                     Vice President, Secretary, Treasurer and
                                     Manager of America First Companies L.L.C.


Date:  March 27, 1998	             By	/s/ William S. Carter, M.D.*
                     			             William S. Carter, M.D.
                                     Manager of America First Companies L.L.C.


Date:  March 27, 1998	             By	/s/ George Kubat*
                     			             George Kubat
                                     Manager of America First Companies L.L.C.


Date:  March 27, 1998	             By	/s/ Martin A. Massengale*
                     			             Martin A. Massengale
                                     Manager of America First Companies L.L.C.


Date:  March 27, 1998	             By	/s/ Alan Baer*
                     			             Alan Baer
                                     Manager of America First Companies L.L.C.


Date:  March 27, 1998	             By	/s/ Gail Walling Yanney*
                     			             Gail Walling Yanney
                                     Manager of America First Companies L.L.C.

Date:  March 27, 1998	             By	/s/ Mariann Byerwalter*
                     			             Mariann Byerwalter
                                     Manager of America First Companies L.L.C.



*By Michael Thesing,
    Attorney in Fact


/s/ Michael Thesing
Michael Thesing














<PAGE>                               -29-

































                                  EXHIBIT 24


                               POWER OF ATTORNEY







































<PAGE>                               -30-
                               POWER OF ATTORNEY


     The undersigned hereby appoints Michael Thesing as his agent and
attorney-in-fact for the purpose of executing and filing all reports on Form
10-K relating to the year ending December 31, 1997, and any amendments
thereto, required to be filed with the Securities and Exchange Commission by
the following persons:

    	America First Tax-Exempt Mortgage Fund Limited Partnership
    	America First Apartment Investors, L.P.
        America First Participating/Preferred Equity Mortgage Fund and America
         First Participating/Preferred Equity Mortgage Fund Limited Partnership
    	America First PREP Fund 2 Limited Partnership
    	America First PREP Fund 2 Pension Series Limited Partnership
    	Capital Source L.P.
    	Capital Source II L.P.-A

     IN WITNESS WHEREOF, the undersigned has executed this Power of Attorney
on the 1st day of February, 1998.


                                                							  /s/ Michael B. Yanney
                                                 							Michael B. Yanney




















































<PAGE>                               -31-
                               POWER OF ATTORNEY

     The undersigned hereby appoints Michael Thesing as his agent and
attorney-in-fact for the purpose of executing and filing all reports on Form
10-K relating to the year ending December 31, 1997, and any amendments
thereto, required to be filed with the Securities and Exchange Commission by
the following persons:

     America First Tax-Exempt Mortgage Fund Limited Partnership
     America First Apartment Investors, L.P.
     America First Participating/Preferred Equity Mortgage Fund and America
       First Participating/Preferred Equity Mortgage Fund Limited Partnership
     America First PREP Fund 2 Limited Partnership
     America First PREP Fund 2 Pension Series Limited Partnership
     Capital Source L.P.
     Capital Source II L.P.-A

     IN WITNESS WHEREOF, the undersigned has executed this Power of Attorney
on the 1st day of February, 1998.


                                                					  /s/ Gail Walling Yanney
                                               							Gail Walling Yanney





















































<PAGE>                               -32-
                               POWER OF ATTORNEY

     The undersigned hereby appoints Michael Thesing as his agent and
attorney-in-fact for the purpose of executing and filing all reports on Form
10-K relating to the year ending December 31, 1997, and any amendments
thereto, required to be filed with the Securities and Exchange Commission by
the following persons:

     America First Tax-Exempt Mortgage Fund Limited Partnership
     America First Apartment Investors, L.P.
     America First Participating/Preferred Equity Mortgage Fund and America
       First Participating/Preferred Equity Mortgage Fund Limited Partnership
     America First PREP Fund 2 Limited Partnership
     America First PREP Fund 2 Pension Series Limited Partnership
     Capital Source L.P.
     Capital Source II L.P.-A

     IN WITNESS WHEREOF, the undersigned has executed this Power of Attorney
on the 1st day of February, 1998.


                                                					  /s/ George Kubat
                                               							George Kubat





















































<PAGE>                               -33-
                               POWER OF ATTORNEY

     The undersigned hereby appoints Michael Thesing as his agent and
attorney-in-fact for the purpose of executing and filing all reports on Form
10-K relating to the year ending December 31, 1997, and any amendments
thereto, required to be filed with the Securities and Exchange Commission by
the following persons:

     America First Tax-Exempt Mortgage Fund Limited Partnership
     America First Apartment Investors, L.P.
     America First Participating/Preferred Equity Mortgage Fund and America
       First Participating/Preferred Equity Mortgage Fund Limited Partnership
     America First PREP Fund 2 Limited Partnership
     America First PREP Fund 2 Pension Series Limited Partnership
     Capital Source L.P.
     Capital Source II L.P.-A

     IN WITNESS WHEREOF, the undersigned has executed this Power of Attorney
on the 1st day of February, 1998.


                                                				 /s/  Martin A. Massengale
                                                				Martin A. Massengale





















































<PAGE>                               -34-
                               POWER OF ATTORNEY

     The undersigned hereby appoints Michael Thesing as his agent and
attorney-in-fact for the purpose of executing and filing all reports on Form
10-K relating to the year ending December 31, 1997, and any amendments
thereto, required to be filed with the Securities and Exchange Commission by
the following persons:

     America First Tax-Exempt Mortgage Fund Limited Partnership
     America First Apartment Investors, L.P.
     America First Participating/Preferred Equity Mortgage Fund and America
       First Participating/Preferred Equity Mortgage Fund Limited Partnership
     America First PREP Fund 2 Limited Partnership
     America First PREP Fund 2 Pension Series Limited Partnership
     Capital Source L.P.
     Capital Source II L.P.-A

     IN WITNESS WHEREOF, the undersigned has executed this Power of Attorney
on the 1st day of February, 1998.


                                                  							        /s/ Alan Baer
                                                         							Alan Baer





















































<PAGE>                               -35-
                               POWER OF ATTORNEY

     The undersigned hereby appoints Michael Thesing as his agent and
attorney-in-fact for the purpose of executing and filing all reports on Form
10-K relating to the year ending December 31, 1997, and any amendments
thereto, required to be filed with the Securities and Exchange Commission by
the following persons:

     America First Tax-Exempt Mortgage Fund Limited Partnership
     America First Apartment Investors, L.P.
     America First Participating/Preferred Equity Mortgage Fund and America
       First Participating/Preferred Equity Mortgage Fund Limited Partnership
     America First PREP Fund 2 Limited Partnership
     America First PREP Fund 2 Pension Series Limited Partnership
     Capital Source L.P.
     Capital Source II L.P.-A

     IN WITNESS WHEREOF, the undersigned has executed this Power of Attorney
on the 1st day of February, 1998.


                                        	/s/ Mariann Byerwalter
                                                Mariann Byerwalter





















































<PAGE>                               -36-
                               POWER OF ATTORNEY

     The undersigned hereby appoints Michael Thesing as his agent and
attorney-in-fact for the purpose of executing and filing all reports on Form
10-K relating to the year ending December 31, 1997 and any amendments
thereto, required to be filed with the Securities and Exchange Commission by
the following persons:

     America First Tax-Exempt Mortgage Fund Limited Partnership
     America First Apartment Investors, L.P.
     America First Participating/Preferred Equity Mortgage Fund and America
       First Participating/Preferred Equity Mortgage Fund Limited Partnership
   		America First PREP Fund 2 Limited Partnership
     America First PREP Fund 2 Pension Series Limited Partnership
     Capital Source L.P.
     Capital Source II L.P.-A

     IN WITNESS WHEREOF, the undersigned has executed this Power of Attorney
on the 1st day of February, 1998.


                              /s/ William S. Carter, M.D.
                                  William S. Carter, M.D.





















































<PAGE>                               -37-