Back to GetFilings.com



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

Form 10-Q

(Mark One)

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

For the quarterly period ended March 31, 2005

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


For the transition period from _________to _________

Commission file number 0-14569


SPRINGHILL LAKE INVESTORS LIMITED PARTNERSHIP
(Exact name of registrant as specified in its charter)



Maryland 04-2848939
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)

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

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


Indicated by check mark whether the registrant (1) has filed all reports
required to be filed by 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 whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act). Yes ___ No X_


PART I - FINANCIAL INFORMATION


ITEM 1. FINANCIAL STATEMENTS

SPRINGHILL LAKE INVESTORS LIMITED PARTNERSHIP
CONSOLIDATED BALANCE SHEETS
(in thousands, except unit data)





March 31, December 31,
2005 2004
(unaudited) (Note)
Assets

Cash and cash equivalents $ 1,108 $ 1,502
Receivables and deposits 992 943
Restricted escrows 536 535
Other assets 2,183 2,584
Investment property:
Land 5,833 5,833
Buildings and related personal property 128,611 127,632
134,444 133,465
Less accumulated depreciation (89,340) (87,489)
45,104 45,976
$ 49,923 $ 51,540
Liabilities and Partners' Deficit
Liabilities
Accounts payable $ 97 $ 227
Tenant security deposit liabilities 641 654
Other liabilities 452 575
Mortgage note payable 113,500 113,500
114,690 114,956

Minority interest (Note C) -- --

Partners' Deficit
General partners (3,278) (3,210)
Investor limited partners (649 units issued and
outstanding) (61,489) (60,206)
(64,767) (63,416)
$ 49,923 $ 51,540

Note: The consolidated balance sheet at December 31, 2004 has been derived from
the audited financial statements at that date but does not include all the
information and footnotes required by generally accepted accounting
principles in the United States for complete financial statements.


See Accompanying Notes to Consolidated Financial Statements









SPRINGHILL LAKE INVESTORS LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(in thousands, except per unit data)





Three Months Ended
March 31,
2005 2004
Revenues:

Rental income $ 7,677 $7,657
Other income 388 346
Casualty gains (Note D) 155 --
Total revenues 8,220 8,003

Expenses:
Operating 4,094 3,427
General and administrative 105 146
Depreciation 1,887 1,838
Interest 901 627
Property taxes 636 495
Bad debt expense 66 48
Total expenses 7,689 6,581

Income before minority interest 531 1,422

Distributions to minority interest partner in
excess of investment (Note C) (246) --

Net income $ 285 $1,422

Net income allocated to general partners (5%) $ 14 $ 71
Net income allocated to investor limited
partners (95%) 271 1,351

$ 285 $1,422

Net income per limited partnership unit $ 418 $2,082

Distributions per limited partnership unit $ 2,394 $ --


See Accompanying Notes to Consolidated Financial Statements









SPRINGHILL LAKE INVESTORS LIMITED PARTNERSHIP
CONSOLIDATED STATEMENT OF CHANGES IN PARTNERS' DEFICIT
(Unaudited)
(in thousands, except unit data)





Limited Investor
Partnership General Limited
Units Partners Partners Total


Original capital contributions 649 $ -- $ 40,563 $ 40,563

Partners' deficit at
December 31, 2004 649 $(3,210) $(60,206) $(63,416)

Distributions to partners (82) (1,554) (1,636)

Net income for the three months
ended March 31, 2005 -- 14 271 285

Partners' deficit at
March 31, 2005 649 $(3,278) $(61,489) $(64,767)

See Accompanying Notes to Consolidated Financial Statements









SPRINGHILL LAKE INVESTORS LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(in thousands)



Three Months Ended
March 31,
2005 2004
Cash flows from operating activities:

Net income $ 285 $ 1,422
Adjustments to reconcile net income to net cash
provided by operating activities:
Distributions to minority interest partner in
Excess of investment 246 --
Casualty gain (155) --
Depreciation 1,887 1,838
Amortization of loan costs 36 108
Bad debt expense, net 66 48
Change in accounts:
Receivables and deposits (115) (464)
Other assets 365 49
Accounts payable (77) (15)
Tenant security deposit liabilities (13) (37)
Other liabilities (123) (240)
Net cash provided by operating activities 2,402 2,709

Cash flows from investing activities:
Property improvements and replacements (1,077) (831)
Insurance proceeds received 164 --
Net deposits to restricted escrows (1) (12)
Net cash used in investing activities (914) (843)

Cash flows from financing activities:
Payments on mortgage note payable -- (687)
Distributions to partners (1,636) --
Distributions to minority partner (246) --
Net cash used in financing activities (1,882) (687)

Net (decrease) increase in cash and cash equivalents (394) 1,179

Cash and cash equivalents at beginning of period 1,502 5,194

Cash and cash equivalents at end of period $ 1,108 $ 6,373

Supplemental disclosure of cash flow information:
Cash paid for interest $ 866 $ 517

Supplemental disclosure of non-cash information:
Property improvements and replacements included in
accounts payable $ 82 $ --

At December 31, 2004 approximately $135,000 of property improvements and
replacements were included in accounts payable which are included in property
improvements and replacements during the three months ended March 31, 2005.


See Accompanying Notes to Consolidated Financial Statements








SPRINGHILL LAKE INVESTORS LIMITED PARTNERSHIP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)


Note A - Basis of Presentation

The accompanying unaudited consolidated financial statements of Springhill Lake
Investors Limited Partnership (the "Partnership" or "Registrant") have been
prepared in accordance with generally accepted accounting principles for interim
financial information and with the instructions to Form 10-Q and Article 10 of
Regulation S-X. Accordingly, they do not include all of the information and
footnotes required by generally accepted accounting principles for complete
financial statements. In the opinion of AIMCO/Springhill Lake Investors GP, LLC
("AIMCO LLC" or the "Managing General Partner"), all adjustments (consisting of
normal recurring accruals) considered necessary for a fair presentation have
been included. Operating results for the three months ended March 31, 2005 are
not necessarily indicative of the results that may be expected for the year
ending December 31, 2005. For further information, refer to the consolidated
financial statements and footnotes thereto included in the Partnership's Annual
Report on Form 10-K for the year ended December 31, 2004. The Managing General
Partner is a wholly owned subsidiary of Apartment Investment and Management
Company ("AIMCO"), a publicly traded real estate investment trust.

On December 11, 2003, AIMCO Properties, L.P., a Delaware limited partnership,
entered into a Redemption and Contribution Agreement (the "Redemption and
Contribution Agreement") with First Winthrop Corporation, a Delaware corporation
("FWC") and the sole shareholder of Three Winthrop Properties, Inc.
("Winthrop"), the former managing general partner of the Partnership, with
respect to the acquisition of its general partner interest in the Partnership
(the "MGP Interest") by an affiliate of AIMCO Properties, L.P., the operating
partnership of AIMCO.

As of the time of the execution of the Redemption and Contribution Agreement and
until such time as the transfer of the MGP Interest from Winthrop to AIMCO LLC
was effective, NHP Management Company ("NHP"), an affiliate of AIMCO Properties,
L.P., was vested with the authority to, subject to certain limitations, cause
Winthrop to take such actions as it deems necessary and advisable in connection
with the activities of the Partnership. The transfer of the MGP Interest from
Winthrop to AIMCO LLC became effective on March 31, 2004. As used herein, the
term "Managing General Partner" shall mean Winthrop, with respect to matters
occurring prior to March 31, 2004 and AIMCO LLC for matters occurring from and
after March 31, 2004.

The accompanying consolidated financial statements include the accounts of the
Partnership and the operating partnerships. Theodore N. Lerner's ownership in
the operating partnerships has been reflected as a minority interest in the
accompanying consolidated financial statements. All significant interpartnership
accounts and transactions have been eliminated in consolidation.

Note B - Transactions with Affiliated Parties

The Partnership has no employees and depends on the Managing General Partner and
its affiliates for the management and administration of all Partnership
activities. The Limited Partnership Agreement provides for (i) certain payments
to affiliates for services, (ii) reimbursements of certain expenses incurred by
affiliates on behalf of the Partnership, (iii) an annual asset management fee of
$100,000 and (iv) an annual administration fee of $10,000.

Affiliates of the Managing General Partner receive 3% of residential rent
collections and 5% of commercial income from the Partnership's property as
compensation for providing property management services. The Partnership paid to
such affiliates approximately $242,000 and $240,000 for the three months ended
March 31, 2005 and 2004, respectively, which is included in operating expense.

An affiliate of the Managing General Partner charged the Partnership
reimbursement of accountable administrative expenses amounting to approximately
$88,000 and $105,000 for the three months ended March 31, 2005 and 2004,
respectively, which is included in general and administrative expenses.

In accordance with the Partnership Agreement, the Managing General Partner
earned approximately $25,000 in asset management fees and approximately $3,000
in administrative fees for both the three month periods ended March 31, 2005 and
2004. These fees are included in general and administrative expenses.

The Partnership insures its property up to certain limits through coverage
provided by AIMCO which is generally self-insured for a portion of losses and
liabilities related to workers compensation, property casualty and vehicle
liability. The Partnership insures its property above the AIMCO limits through
insurance policies obtained by AIMCO from insurers unaffiliated with the
Managing General Partner. During the three months ended March 31, 2005, the
Partnership was charged by AIMCO and its affiliates approximately $190,000 for
hazard insurance coverage and fees associated with policy claims administration.
Additional charges will be incurred by the Partnership during 2005 as other
insurance policies renew later in the year. The Partnership was charged by AIMCO
and its affiliates approximately $288,000 for insurance coverage and fees
associated with policy claims administration during the year ended December 31,
2004.

Note C - Minority Interest

The limited partnership interest of Theodore N. Lerner in the operating
partnerships is reflected as a minority interest in the accompanying
consolidated financial statements. Minority interest in net earnings of the
operating partnerships recorded by the Partnership was zero for the three months
ended March 31, 2005 and 2004. During the three months ended March 31, 2005 and
2004, the Partnership did not recognize any minority interest in net earnings of
the operating partnerships as previous distributions to the minority partner
during 2002 reduced the minority interest partner's interest balance to zero.
For the three months ended March 31, 2005, distributions to the minority
interest partner of approximately $246,000 were made in excess of the minority
partner's investment in the operating partnerships. There were no distributions
for the three months ended March 31, 2004. When the operating partnerships make
distributions in excess of the minority partner's investment balance, the
Partnership, as the majority partner, records a charge equal to the minority
partner's excess distribution over the investment balance. The charge is
classified as distributions to the minority partner in excess of investment on
the accompanying consolidated statements of operations. Cumulative distributions
to the minority partner in excess of investment totaled approximately $5,065,000
and $2,083,000 at March 31, 2005 and 2004, respectively. No income is allocated
to the minority partner until all previous losses recognized by the majority
partner are recovered. For the three months ended March 31, 2005 and 2004,
approximately $162,000 and $275,000, respectively, in earnings were allocated to
the majority partner to recover previous losses recognized. Earnings will
continue to be allocated to the majority partner to recover previous losses
recognized until such time as the net amount of approximately $2,843,000 at
March 31, 2005 is recovered.

Note D - Casualty Gain

During the three months ended March 31, 2005, a casualty gain of approximately
$93,000 was recorded at the Partnership's investment property related to a power
loss to one of the property's chillers which resulted in some flooding damage.
The gain was the result of the receipt of insurance proceeds of approximately
$93,000. The damaged equipment was fully depreciated.

During the three months ended March 31, 2005, a casualty gain of approximately
$62,000 was recorded at the Partnership's investment property related to a fire
that occurred in September 2004 which caused damage to the business office at
the property. The gain was the result of the receipt of insurance proceeds of
approximately $71,000 offset by the write off of approximately $9,000 of
undepreciated property improvements and replacements.

Note E - Contingencies

As previously disclosed AIMCO Properties L.P. and NHP Management Company, both
affiliates of the Managing General Partner, are defendants in a lawsuit alleging
that they willfully violated the Fair Labor Standards Act ("FLSA") by failing to
pay maintenance workers overtime for all hours worked in excess of forty per
week. The complaint attempts to bring a collective action under the FLSA and
seeks to certify state subclasses in California, Maryland, and the District of
Columbia. Specifically, the plaintiffs contend that AIMCO Properties L.P. and
NHP Management Company failed to compensate maintenance workers for time that
they were required to be "on-call." Additionally, the complaint alleges AIMCO
Properties L.P. and NHP Management Company failed to comply with the FLSA in
compensating maintenance workers for time that they worked in responding to a
call while "on-call." The defendants have filed an answer to the amended
complaint denying the substantive allegations. Oral argument relating to the
certification of the collective action is scheduled for May 12, 2005. Although
the outcome of any litigation is uncertain, AIMCO Properties, L.P. does not
believe that the ultimate outcome will have a material adverse effect on its
financial condition or results of operations. Similarly, the Managing General
Partner does not believe that the ultimate outcome will have a material adverse
effect on the Partnership's consolidated financial condition or results of
operations.

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

Environmental

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

Mold

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

SEC Investigation

The Central Regional Office of the United States Securities and Exchange
Commission (the "SEC") is conducting a formal investigation relating to certain
matters. Although the staff of the SEC is not limited in the areas that it may
investigate, AIMCO believes the areas of investigation include AIMCO's
miscalculated monthly net rental income figures in third quarter 2003,
forecasted guidance, accounts payable, rent concessions, vendor rebates,
capitalization of payroll and certain other costs, and tax credit transactions.
At the end of the first quarter of 2005, the SEC added certain tender offers for
limited partnership interests as an area of investigation. AIMCO is cooperating
fully. AIMCO is not able to predict when the investigation will be resolved.
AIMCO does not believe that the ultimate outcome will have a material adverse
effect on its consolidated financial condition or results of operations.
Similarly, the Managing General Partner does not believe that the ultimate
outcome will have a material adverse effect on the Partnership's consolidated
financial condition or results of operations.






ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS

The matters discussed in this report contain certain forward-looking statements,
including, without limitation, statements regarding future financial performance
and the effect of government regulations. Actual results may differ materially
from those described in the forward-looking statements and will be affected by a
variety of risks and factors including, without limitation: national and local
economic conditions; the terms of governmental regulations that affect the
Registrant and interpretations of those regulations; the competitive environment
in which the Registrant operates; financing risks, including the risk that cash
flows from operations may be insufficient to meet required payments of principal
and interest; real estate risks, including variations of real estate values and
the general economic climate in local markets and competition for tenants in
such markets; litigation, including costs associated with prosecuting and
defending claims and any adverse outcomes, and possible environmental
liabilities. Readers should carefully review the Registrant's financial
statements and the notes thereto, as well as the risk factors described in the
documents the Registrant files from time to time with the Securities and
Exchange Commission.

The Partnership's sole asset is a 2,899 unit apartment complex, which consists
of apartment and townhouse units and a four-store shopping center, known as
Springhill Lake Apartments located in Greenbelt, Maryland. Average occupancy for
the three months ended March 31, 2005 and 2004 was 91% and 96%, respectively.
The decrease in occupancy is primarily attributable to tenants leaving to
purchase homes.

The Partnership's financial results depend upon a number of factors including
the ability to attract and maintain tenants at the investment property, interest
rates on mortgage loans, costs incurred to operate the investment property,
general economic conditions and weather. As part of the ongoing business plan of
the Partnership, the Managing General Partner monitors the rental market
environment of its investment property to assess the feasibility of increasing
rents, maintaining or increasing occupancy levels and protecting the Partnership
from increases in expenses. As part of this plan, the Managing General Partner
attempts to protect the Partnership from the burden of inflation-related
increases in expenses by increasing rents and maintaining a high overall
occupancy level. However, the Managing General Partner may use rental
concessions and rental rate reductions to offset softening market conditions,
accordingly, there is no guarantee that the Managing General Partner will be
able to sustain such a plan. Further, a number of factors that are outside the
control of the Partnership such as the local economic climate and weather can
adversely or positively affect the Partnership's financial results.

Results of Operations

The Partnership's net income for the three months ended March 31, 2005 was
approximately $285,000 compared to net income of approximately $1,422,000 for
the three months ended March 31, 2004. Income before minority interest for the
three months ended March 31, 2005 was approximately $531,000 compared to
approximately $1,422,000 for the corresponding period in 2004. The decrease in
income before minority interest for the three months ended March 31, 2005 is
primarily due to an increase in total expenses partially offset by a slight
increase in total revenues. The increase in total revenues is due to an increase
in rental income, other income and the recognition of casualty gains. Rental
income increased due to an increase in the average rental rates at the
Partnership's investment property partially offset by a decrease in occupancy as
discussed above. Other income increased due to an increase in resident utility
reimbursements and lease cancellation fees at the Partnership's investment
property.





During the three months ended March 31, 2005, a casualty gain of approximately
$93,000 was recorded at the Partnership's investment property related to a power
loss to one of the property's chillers which resulted in some flooding damage.
The gain was the result of the receipt of insurance proceeds of approximately
$93,000. The damaged equipment was fully depreciated.

During the three months ended March 31, 2005, a casualty gain of approximately
$62,000 was recorded at the Partnership's investment property related to a fire
that occurred in September 2004 which caused damage to the business office at
the property. The gain was the result of the receipt of insurance proceeds of
approximately $71,000 offset by the write off of approximately $9,000 of
undepreciated property improvements and replacements.

Total expenses for the three months ended March 31, 2005 increased due to
increases in operating, depreciation, interest, property tax and bad debt
expenses partially offset by a decrease in general and administrative expenses.
Operating expense increased due to an increase in property expenses partially
offset by a decrease in maintenance expenses. Property expenses increased due to
increases in salaries, related employee benefits and utility costs, mainly
natural gas. Maintenance expenses decreased due to decreases in contract
services as more work is now being performed by on-site employees. Depreciation
expense increased due to property improvements and replacements placed into
service during the past twelve months which are now being depreciated. Interest
expense increased due to a change in the monthly variable interest rate on the
property's mortgage and to an increase in the mortgage during the third quarter
of 2004. Property tax expense increased due to an increase in the assessed value
of the Partnership's investment property by the local taxing authority. Bad debt
expense increased due to a number of evictions of residents.

General and administrative expenses decreased due to a decrease in accountable
reimbursements charged to the Partnership in accordance with the Partnership
Agreement and to a decrease in the quarterly costs of communications to
investors. Included in general and administrative expenses are reimbursements to
the Managing General Partner as allowed under the Partnership Agreement
associated with its management of the Partnership. Costs associated with the
quarterly and annual communications with investors and regulatory agencies and
the annual audit required by the Partnership Agreement are also included in
general and administrative expenses.

The limited partnership interest of Theodore N. Lerner in the operating
partnerships is reflected as a minority interest in the accompanying
consolidated financial statements. Minority interest in net earnings of the
operating partnerships recorded by the Partnership was zero for the three months
ended March 31, 2005 and 2004. During the three months ended March 31, 2005 and
2004, the Partnership did not recognize any minority interest in net earnings of
the operating partnerships as previous distributions to the minority partner
during 2002 reduced the minority interest partner's interest balance to zero.
For the three months ended March 31, 2005, distributions to the minority
interest partner of approximately $246,000 were made in excess of the minority
partner's investment in the operating partnerships. There were no distributions
for the three months ended March 31, 2004. When the operating partnerships make
distributions in excess of the minority partner's investment balance, the
Partnership, as the majority partner, records a charge equal to the minority
partner's excess distribution over the investment balance. The charge is
classified as distributions to the minority partner in excess of investment on
the accompanying consolidated statements of operations. Cumulative distributions
to the minority partner in excess of investment totaled approximately $5,065,000
and $2,083,000 at March 31, 2005 and 2004, respectively. No income is allocated
to the minority partner until all previous losses recognized by the majority
partner are recovered. For the three months ended March 31, 2005 and 2004,
approximately $162,000 and $275,000, respectively, in earnings were allocated to
the majority partner to recover previous losses recognized. Earnings will
continue to be allocated to the majority partner to recover previous losses
recognized until such time as the net amount of approximately $2,843,000 at
March 31, 2005 is recovered.

Liquidity and Capital Resources

At March 31, 2005, the Partnership had cash and cash equivalents of
approximately $1,108,000 as compared to approximately $6,373,000 at March 31,
2004. Cash and cash equivalents decreased approximately $394,000 from December
31, 2004 due to approximately $914,000 and $1,882,000 of cash used in investing
and financing activities, respectively, partially offset by approximately
$2,402,000 of cash provided by operating activities. Cash used in investing
activities consisted of property improvements and replacements and to a lesser
extent net deposits to restricted escrows partially offset by the receipt of
insurance proceeds. Cash used in financing activities consisted of distributions
to partners. The Partnership invests its working capital reserves in interest
bearing accounts.

The sufficiency of existing liquid assets to meet future liquidity and capital
expenditure requirements is directly related to the level of capital
expenditures required at the property to adequately maintain the physical assets
and other operating needs of the Partnership and to comply with Federal, state,
and local legal and regulatory requirements. The Managing General Partner
monitors developments in the area of legal and regulatory compliance. For
example, the Sarbanes-Oxley Act of 2002 mandates or suggests additional
compliance measures with regard to governance, disclosure, audit and other
areas. In light of these changes, the Partnership expects that it will incur
higher expenses related to compliance. Capital improvements planned for the
Partnership's property are detailed below.

During the three months ended March 31, 2005, the Partnership completed
approximately $1,024,000 of capital improvements at Springhill Lake Apartments
consisting primarily of structural improvements, appliances, water and sewer
upgrades, roof and floor covering replacements and HVAC and landscaping
upgrades. These improvements were funded from operations and insurance proceeds.
The Partnership regularly evaluates the capital improvement needs of the
property during the year. During 2005, the Partnership anticipates completing
the repairs and improvements at the property required to be made in connection
with the July 2004 refinancing of the mortgage encumbering the property. In
connection with the refinancing, approximately $675,000 was deposited in an
escrow account to fund such repairs and improvements. At March 31, 2005, the
balance in the escrow account was approximately $536,000. Additional
improvements and routine capital expenditures are anticipated during 2005. Such
capital expenditures will depend on the physical condition of the property as
well as replacement reserves and anticipated cash flow generated by the
property. The additional capital expenditures will be incurred only if cash is
available from operations or from Partnership reserves. To the extent that
capital improvements are completed the Partnership's distributable cash flow, if
any, may be adversely affected at least in the short term.

The Partnership's assets are thought to be sufficient for any near term needs
(exclusive of capital improvements) of the Partnership. The mortgage
indebtedness of $113,500,000 requires monthly payments of interest until its
maturity. The mortgage bears interest at a variable rate and has a balloon
payment of $113,500,000 due on August 1, 2011. The interest rate on the variable
rate loan is the Freddie Mac discounted mortgage-backed security index plus 63
basis points. The rate was 3.175% at March 31, 2005. The Managing General
Partner may attempt to refinance such indebtedness and/or sell the property
prior to such maturity date. If the property cannot be refinanced or sold for a
sufficient amount, the Partnership will risk losing the property through
foreclosure.

The Partnership distributed the following amounts during the three months ended
March 31, 2005 and 2004 (in thousands, except per unit data):




Three Months Per Limited Three Months Per Limited
Ended Partnership Ended Partnership
March 31, 2005 Unit March 31, 2004 Unit


Operations $1,636 $2,394 $ -- $ --


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

Other

AIMCO and its affiliates owned 522.65 limited partnership units (the "Units") in
the Partnership representing 80.53% of the outstanding Units at March 31, 2005.
A number of these Units were acquired pursuant to tender offers made by AIMCO or
its affiliates. It is possible that AIMCO or its affiliates will acquire
additional Units in exchange for cash or a combination of cash and units in
AIMCO Properties, L.P., the operating partnership of AIMCO, either through
private purchases or tender offers. Pursuant to the Partnership Agreement,
unitholders holding a majority of the Units are entitled to take action with
respect to a variety of matters that include, but are not limited to, voting on
certain amendments to the Partnership Agreement and voting to remove the
Managing General Partner. As a result of its ownership of 80.53% of the
outstanding Units, AIMCO and its affiliates are in a position to control all
voting decisions with respect to the Partnership. Although the Managing General
Partner owes fiduciary duties to the limited partners of the Partnership, the
Managing General Partner also owes fiduciary duties to AIMCO as its sole
stockholder. As a result, the duties of the Managing General Partner, as
managing general partner, to the Partnership and its limited partners may come
into conflict with the duties of the Managing General Partner to AIMCO as its
sole stockholder.

Critical Accounting Policies and Estimates

The consolidated financial statements are prepared in accordance with accounting
principles generally accepted in the United States, which require the
Partnership to make estimates and assumptions. The Partnership believes that of
its significant accounting policies, the following may involve a higher degree
of judgment and complexity.

Impairment of Long-Lived Assets

The Partnership's investment property is recorded at cost, less accumulated
depreciation, unless considered impaired. If events or circumstances indicate
that the carrying amount of the property may be impaired, the Partnership will
make an assessment of its recoverability by estimating the undiscounted future
cash flows, excluding interest charges, of the property. If the carrying amount
exceeds the aggregate future cash flows, the Partnership would recognize an
impairment loss to the extent the carrying amount exceeds the fair value of the
property.

Real property investments are subject to varying degrees of risk. Several
factors may adversely affect the economic performance and value of the
Partnership's investment property. These factors include, but are not limited
to, changes in the national, regional and local economic climate; local
conditions, such as an oversupply of multifamily properties; competition from
other available multifamily property owners and changes in market rental rates.
Any adverse changes in these factors could cause impairment of the Partnership's
asset.

Revenue Recognition

The Partnership generally leases apartment units for twelve-month terms or less.
Commercial building lease terms are generally for terms of 3 to 10 years or
month to month. The Partnership will offer rental concessions during
particularly slow months or in response to heavy competition from other similar
complexes in the area. Rental income attributable to leases, net of any
concessions, is recognized on a straight-line basis over the term of the lease.
The Partnership evaluates all accounts receivable from residents and establishes
an allowance, after the application of security deposits, for accounts greater
than 30 days past due on current tenants and all receivables due from former
tenants.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Partnership is exposed to market risks from adverse changes in interest
rates. In this regard, changes in U.S. interest rates affect the interest earned
on the Partnership's cash and cash equivalents as well as interest paid on its
indebtedness. As a policy, the Partnership does not engage in speculative or
leveraged transactions, nor does it hold or issue financial instruments for
trading purposes. The Partnership is exposed to changes in interest rates
primarily as a result of its borrowing activities used to maintain liquidity and
fund business operations. The debt encumbering the Property bears interest at a
variable rate. Based on interest rates at March 31, 2005, a 100 basis point
increase or decrease in market interest rates would affect net income by
approximately $1.1 million.

The Partnership's debt obligations at March 31, 2005 consists of a mortgage of
$113,500,000 which is due on August 1, 2011. The mortgage bears interest at a
variable rate and requires monthly payments of interest only. The interest rate
on the variable rate loan is the Freddie Mac discounted mortgage-backed security
index ("DMBS") plus 63 basis points. The rate was 3.175% at March 31, 2005 and
resets monthly. Management believes that the fair value of the Partnership's
debt approximates its carrying value as of March 31, 2005.

ITEM 4. CONTROLS AND PROCEDURES

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

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






PART II - OTHER INFORMATION


ITEM 1. LEGAL PROCEEDINGS

As previously disclosed AIMCO Properties L.P. and NHP Management Company, both
affiliates of the Managing General Partner, are defendants in a lawsuit alleging
that they willfully violated the Fair Labor Standards Act ("FLSA") by failing to
pay maintenance workers overtime for all hours worked in excess of forty per
week. The complaint attempts to bring a collective action under the FLSA and
seeks to certify state subclasses in California, Maryland, and the District of
Columbia. Specifically, the plaintiffs contend that AIMCO Properties L.P. and
NHP Management Company failed to compensate maintenance workers for time that
they were required to be "on-call." Additionally, the complaint alleges AIMCO
Properties L.P. and NHP Management Company failed to comply with the FLSA in
compensating maintenance workers for time that they worked in responding to a
call while "on-call." The defendants have filed an answer to the amended
complaint denying the substantive allegations. Oral argument relating to the
certification of the collective action is scheduled for May 12, 2005. Although
the outcome of any litigation is uncertain, AIMCO Properties, L.P. does not
believe that the ultimate outcome will have a material adverse effect on its
financial condition or results of operations. Similarly, the Managing General
Partner does not believe that the ultimate outcome will have a material adverse
effect on the Partnership's consolidated financial condition or results of
operations.

ITEM 5. OTHER INFORMATION

None.

ITEM 6. EXHIBITS

See Exhibit Index.






SIGNATURES



Pursuant to the requirements 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.



SPRINGHILL LAKE INVESTORS LIMITED
PARTNERSHIP


By: AIMCO/Springhill Lake Investors GP,LLC
Managing General Partner


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


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


Date: May 12, 2005





Sringhill Lake Investors Limited Partnership
Index to Exhibits

3.4 Amended and Restated Limited Partnership Agreement and
Certificate of Amendment of Springhill Lake Investors
Limited Partnership(1)

3.4 (a) Amendment to Amended and Restated Limited Partnership
Agreement of Springhill Lake Investors Limited Partnership
dated August 23, 1995 (2)

10 (a) Amended and Restated Limited Partnership Agreement and
Certificate of Amendment of First Springhill Lake Limited
Partnership (Partnership Agreements of Second - Ninth
Springhill Lake Limited Partnerships are substantially
identical)(1)

(p) Maryland Amended and Restated Multifamily Note dated July 22,
2004 between Springhill Lake Investors Limited Partnership and
GMAC Commercial Mortgage Corporation (3)

(q) Amended and Restated Limited Guaranty dated July 22, 2004 by
AIMCO Properties, L.P., for the benefit of GMAC Commercial
Mortgage Corporation (3)

(r) Amended and Restated Payment Guaranty dated July 22, 2004 by
the Operating Partnerships (3)

(s) Repair Escrow Agreement dated July 22, 2004 between the
Springhill Lake Investors Limited Partnership and the
Operating Partnerships and GMAC Commercial Mortgage
Corporation (3)

(t) Replacement Reserve Agreement dated July 22, 2004 between the
Springhill Lake Investors Limited Partnership and the
Operating Partnerships and GMAC Commercial Mortgage
Corporation (3)

(u) Maryland Amended and Restated Promissory Note dated July 22,
2004 between Springhill Lake Investors Limited Partnership and
the Operating Partnerships (3)

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

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

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

(1) Incorporated herein by reference to the Registrant's
Registration Statement on Form 10 dated April 30, 1986, as
thereafter amended.

(2) Incorporated herein by reference to the Registrant's
Current Report on Form 8-K dated August 23, 1995, as filed
September 5, 1995.

(3) Incorporated herein by reference to the Registrant's Current
Report on Form 8-K dated July 22, 2004, as filed August 4,
2004.






Exhibit 31.1


CERTIFICATION


I, Martha L. Long, certify that:


1. I have reviewed this quarterly report on Form 10-Q of Springhill Lake
Investors Limited Partnership;

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

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

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

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

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

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

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

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

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

Date: May 12, 2005

/s/Martha L. Long
Martha L. Long
Senior Vice President of AIMCO/Springhill
Lake Investors GP, LLC, equivalent of the
chief executive officer of the Partnership






Exhibit 31.2


CERTIFICATION


I, Stephen B. Waters, certify that:


1. I have reviewed this quarterly report on Form 10-Q of Springhill Lake
Investors Limited Partnership;

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

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

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

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

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

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

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

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

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

Date: May 12, 2005

/s/Stephen B. Waters
Stephen B. Waters
Vice President of AIMCO/Springhill Lake
Investors GP, LLC equivalent of the chief
financial officer of the Partnership





Exhibit 32.1


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



In connection with the Quarterly Report on Form 10-Q of Springhill Lake
Investors Limited Partnership (the "Partnership"), for the quarterly period
ended March 31, 2005 as filed with the Securities and Exchange Commission on the
date hereof (the "Report"), Martha L. Long, as the equivalent of the Chief
Executive Officer of the Partnership, and Stephen B. Waters, as the equivalent
of the Chief Financial Officer of the Partnership, each hereby certifies,
pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002, that, to the best of his knowledge:

(1) The Report fully complies with the requirements of Section 13(a) or
15(d) of the Securities Exchange Act of 1934; and

(2) The information contained in the Report fairly presents, in all
material respects, the financial condition and results of operations
of the Partnership.


/s/Martha L. Long
Name: Martha L. Long
Date: May 12, 2005


/s/Stephen B. Waters
Name: Stephen B. Waters
Date: May 12, 2005


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