Back to GetFilings.com



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

FORM 10-Q

(Mark One)


X QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
- ------- EXCHANGE ACT OF 1934


For the quarterly period ended September 30, 2004

OR

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

Commission File Number 0-18491


CAPITAL MORTGAGE PLUS L.P.
--------------------------
(Exact name of registrant as specified in its charter)


Delaware 13-3502020
- ------------------------------- -------------------
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)


625 Madison Avenue, New York, New York 10022
- ---------------------------------------- --------------
(Address of principal executive offices) (Zip Code)

Registrant's telephone number, including area code (212) 421-5333

Indicate 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 Exchange Act Rule 12b-2).
Yes No X
----- -----




PART I - FINANCIAL INFORMATION

Item 1. Financial Statements

CAPITAL MORTGAGE PLUS L.P.
(a limited partnership)
STATEMENTS OF FINANCIAL CONDITION


============ ============
September 30, December 31,
2004 2003
------------ ------------
(Unaudited)

ASSETS

Investments in mortgage loans
(Note 2) $ 15,751,166 $ 15,891,923
Cash and cash equivalents 731,256 561,730
Accrued interest receivable
(net of allowance of $852,704
and $759,641) 266,864 193,876
Loan origination costs
(net of accumulated
amortization of $188,258
and $177,323) 472,343 483,278
------------ ------------
Total assets $ 17,221,629 $ 17,130,807
============ ============

LIABILITIES AND PARTNERS' CAPITAL (DEFICIT)

Liabilities:
Accounts payable and other
liabilities $ 18,772 $ 25,014
Due to general partner and
affiliates (Note 3) 121,525 18,250
------------ ------------
Total liabilities 140,297 43,264
------------ ------------

Partners' capital (deficit):
Limited Partners (1,836,660 BACs
issued and outstanding) 17,296,246 17,302,333
General Partner (214,914) (214,790)
------------ ------------

Total partners' capital (deficit) 17,081,332 17,087,543
------------ ------------
Total liabilities and partners' capital
(deficit) $ 17,221,629 $ 17,130,807
============ ============



See accompanying notes to financial statements.

2


CAPITAL MORTGAGE PLUS L.P.
(a limited partnership)
STATEMENTS OF INCOME
(Unaudited)


======================= =======================
Three months ended Nine months ended
September 30, September 30,
----------------------- -----------------------
2004 2003 2004 2003
----------------------- -----------------------

Revenues
Interest income:
Mortgage loans (Note 2) $ 364,721 $ 367,386 $1,096,569 $1,115,982
Temporary investments 1,922 932 4,013 12,295
Other income 1,000 456 2,200 2,082
---------- ---------- ---------- ----------

Total revenues 367,643 368,774 1,102,782 1,130,359
---------- ---------- ---------- ----------

Expenses
General and administrative 11,140 9,188 59,760 41,833
General and administrative-
related parties (Note 3) 80,555 57,058 179,823 146,261
Provision for bad debts 30,838 62,406 93,062 123,797
Amortization 17,903 25,794 53,710 77,740
---------- ---------- ---------- ----------

Total expenses 140,436 154,446 386,355 389,631
---------- ---------- ---------- ----------

Net income $ 227,207 $ 214,328 $ 716,427 $ 740,728
========== ========== ========== ==========

Allocation of Net income:

Limited Partners $ 222,663 $ 210,041 $ 702,098 $ 725,913
========== ========== ========== ==========

General Partner $ 4,545 $ 4,287 $ 14,329 $ 14,815
========== ========== ========== ==========

Net income per BAC $ 0.12 $ 0.11 $ 0.38 $ 0.39
========== ========== ========== ==========



See accompanying notes to financial statements.

3


CAPITAL MORTGAGE PLUS L.P.
(a limited partnership)
STATEMENT OF CHANGES IN
PARTNERS' CAPITAL (DEFICIT)
(Unaudited)


=================================================
Limited General
Total Partners Partner
-------------------------------------------------

Partners' capital
(deficit) -
January 1, 2004 $ 17,087,543 $ 17,302,333 $ (214,790)
Net income 716,427 702,098 14,329
Distributions (722,638) (708,185) (14,453)
------------ ------------ ------------
Partners' capital
(deficit) -
September 30, 2004 $ 17,081,332 $ 17,296,246 $ (214,914)
============ ============ ============



See accompanying notes to financial statements.

4


CAPITAL MORTGAGE PLUS L.P.
(a limited partnership)
STATEMENTS OF CASH FLOWS
(Unaudited)



============================
Nine months ended
September 30,
----------------------------
2004 2003
----------------------------

Cash flows from operating activities:

Net income $ 716,427 $ 740,728

Adjustments to reconcile net income
to net cash provided
by operating activities:

Provision for bad debts 93,062 123,797
Amortization expense 53,710 77,740
Amortization of interest rate buydown 0 (982)
Increase in accrued interest receivable (166,050) (117,421)
Decrease in other assets 0 406,229
Decrease in accounts payable and
other liabilities (6,243) (25,000)
Increase (decrease) in due to general
partner and affiliates 103,275 (37,865)
----------- -----------

Net cash provided by operating activities 794,181 1,167,226
----------- -----------

Cash flows from investing activities:
Receipt of principal on mortgage loans 97,983 93,396
----------- -----------

Cash flows from financing activities:
Distributions to partners (722,638) (7,382,964)
----------- -----------

Net increase (decrease) in cash and cash
equivalents 169,526 (6,122,342)

Cash and cash equivalents at
beginning of period 561,730 6,659,016
----------- -----------

Cash and cash equivalents at
end of period $ 731,256 $ 536,674
=========== ===========



See accompanying notes to financial statements.

5


CAPITAL MORTGAGE PLUS L.P.
(a limited partnership)
NOTES TO FINANCIAL STATEMENTS
September 30, 2004
(Unaudited)


Note 1 - General

The unaudited financial statements have been prepared on the same basis as the
audited financial statements included in Capital Mortgage Plus L.P.'s (the
"Partnership") Annual Report on Form 10-K for the year ended December 31, 2003.
In the opinion of CIP Associates, Inc, a Delaware Corporation (the "General
Partner"), the accompanying unaudited financial statements contain all
adjustments (consisting only of normal recurring adjustments) necessary to
present fairly the financial position of the Partnership as of September 30,
2004, the results of operations for the three and nine months ended September
30, 2004 and 2003 and its cash flows for the nine months ended September 30,
2004 and 2003. However, the operating results for the three and nine months
ended September 30, 2004 may not be indicative of the results for the year.

Certain information and note disclosures normally included in financial
statements prepared in accordance with generally accepted accounting principles
have been omitted. It is suggested that these financial statements be read in
conjunction with the financial statements and notes thereto included in the
Partnership's Annual Report on Form 10-K for the year ended December 31, 2003.

The Partnership was formed to invest in insured or guaranteed mortgage
investments. The Partnership has invested in first mortgage construction and
permanent loans ("Mortgages") to finance multifamily residential rental
properties developed by unaffiliated entities. The Partnership has also invested
in uninsured equity loans ("Equity Loans") made directly to developers of
developments on which the Partnership holds a Mortgage.

6


CAPITAL MORTGAGE PLUS L.P.
(a limited partnership)
NOTES TO FINANCIAL STATEMENTS
September 30, 2004
(Unaudited)


Note 2 - Investments in Mortgage Loans

Information relating to investments in the Mortgages and Equity Loans as of
September 30, 2004 is as follows:




Amounts Advanced
---------------------------------------------------------------------



No. of Date
Apart- of Final Total Investments Investments
Property/ ment Invest- Maturity Mortgage Equity Amounts in Loans at in loans at
Location Units ment Date Loans Loans Advanced 9/30/2004(E) 12/31/2003(E)
- -------- ------ ------- -------- ----------- ---------- ----------- ------------ -------------

Windemere 204 9/90 5/32 $ 8,110,300 $ 736,550 $ 8,846,850 $ 7,529,663 $ 7,583,559
Apts./
Wichita, KS
Fieldcrest III 112 8/91 7/32 3,343,700 383,300 3,727,000 3,144,491 3,163,777
Apts./
Dothan, AL
Holly Ridge 144 3/93 8/34 5,310,100 684,400 5,994,500 5,077,012 5,144,587
II Apts./
Gresham, OR
---------------------------------------------------------------------

Total $16,764,100 $1,804,250 $18,568,350 $15,751,166 $15,891,923
=====================================================================


Interest earned by the Partnership during 2004
------------------------------------------------------
Non-contingent Contingent
------------------- --------------------------------

Cash
Flow
Base Default Annual Partici-
Interest Interest Yield pation Total
Property/ Amount/ Amount/ Amount/ Amount/ Interest
Location Rate(A) Rate(B) Rate(C) Rate(D) Earned
- -------- -------- -------- ------- -------- -----------

Windemere $450,398 $ 93,062 $ 0 $ 0 $ 543,460
Apts./ 7.95% 1.60% 1.08% 30.00%
Wichita, KS
Fieldcrest III 205,271 0 0 0 205,271
Apts./ 8.68% 0% 1.36% 30.00%
Dothan, AL
Holly Ridge 308,168 39,670 0 0 347,838
II Apts./ 8.125% 1.00% .64% 30.00%
Gresham, OR
------------------------------------------------------

Total $963,837 $132,732 $ 0 $ 0 $1,096,569
======================================================





CAPITAL MORTGAGE PLUS L.P.
(a limited partnership)
NOTES TO FINANCIAL STATEMENTS
September 30, 2004
(Unaudited)


(A) Base Interest on the Mortgages is that amount that is insured/co-insured by
the Department of Housing and Urban Development ("HUD") and is being shown
net of servicing fees.

(B) Default Interest is the minimum amount due over the base rate, and is not
contingent upon cash flow. This interest is secured by partnership
interests in the borrower.

(C) Annual Yield is the amount over the default rate and is contingent upon
property cash flow.

(D) Cash Flow Participation is the percent of cash flow due to the Partnership
after payment of the Annual Yield and is contingent upon property cash
flow.

(E) The Investments in Loans amount reflects the unpaid balance of the
Mortgages and the unamortized balance of the Equity Loans in the amounts of
$15,725,024 and $26,142, respectively, at September 30, 2004 and
$15,823,007 and $68,916, respectively, at December 31, 2003.

8


CAPITAL MORTGAGE PLUS L.P.
(a limited partnership)
NOTES TO FINANCIAL STATEMENTS
September 30, 2004
(Unaudited)







Investments in loans January 1, 2003 $16,098,198

Additions:
Fieldcrest discount amortization 982

Deductions:
Amortization of Equity Loans (84,457)
Collection of principal - Windemere (67,015)
- Fieldcrest (23,829)
- Holly Ridge (31,956)
-------------

(207,257)
Investments in loans
December 31, 2003: 15,891,923
-------------

Deductions
Amortization of Equity Loans (42,774)
Collection of principal - Windemere (53,896)
- Fieldcrest (19,286)
- Holly Ridge (24,801)
-------------

(140,757)

Investments in loans September 30, 2004 $15,751,166
=============


The Windemere Mortgage is co-insured by HUD and Related Mortgage Corporation
("RMC"), an affiliate of the General Partner. The Fieldcrest III and Holly Ridge
II Mortgages are insured by HUD.

In addition to the interest rate payable the Partnership will be entitled to
payment of 30% of cash flow remaining after payment of the permanent loan
interest and accrued interest if any, and certain amounts from sales or
refinancing proceeds.

The Equity Loans are non-interest bearing and are secured by the assignment of
the owner/developers' interests in the properties. The Equity Loans are not
insured by HUD or any other party and, for financial statement reporting
purposes, are considered to be premiums paid to obtain the Mortgages. These
premiums are amortized over the average expected lives of the respective
Mortgages.

9


CAPITAL MORTGAGE PLUS L.P.
(a limited partnership)
NOTES TO FINANCIAL STATEMENTS
September 30, 2004
(Unaudited)


At September 30, 2004, all of the loans due to the Partnership are current with
respect to their Federal Housing Authority ("FHA") Mortgage obligations.
Windemere has not paid its default interest of an aggregate of approximately
$813,000 for the nine months ended September 30, 2004 and the years ended
December 31, 2003, 2002, 2001, 2000, 1999 and 1996. Hollyridge has not paid its
default interest of an aggregate of approximately $131,000 for the nine months
ended September 30, 2004 and the years ended December 31, 2003 and 2001. As a
result, an allowance for uncollectability relating to the default interest
amounted to approximately $853,000 and $760,000 at September 30, 2004 and
December 31, 2003, respectively. The allowance has been reflected in provision
for bad debts on the statements of income.


Note 3 - Related Parties

The costs incurred to related parties for the three and nine months ended
September 30, 2004 and 2003 were as follows:


=================== =====================
Three Months Ended Nine Months Ended
September 30, September 30,
------------------- ---------------------
2004 2003 2004 2003
------------------- ---------------------

Partnership manage-
ment fees (a) $24,322 $24,322 $ 72,966 $ 72,966
Expense reimburse-
ment (b) 56,233 32,736 106,857 73,295
------- ------- -------- --------
Total general and
administrative-
related parties $80,555 $57,058 $179,823 $146,261
======= ======= ======== ========


10


CAPITAL MORTGAGE PLUS L.P.
(a limited partnership)
NOTES TO FINANCIAL STATEMENTS
September 30, 2004
(Unaudited)


(a) A Partnership management fee for managing the affairs of the Partnership
equal to .5% per annum of invested assets is payable out of cash flow to the
General Partner. At September 30, 2004 and December 31, 2003, a balance of
approximately $49,000 and $0 was due to the General Partners for these fees.

(b) The General Partner and its affiliates perform services for the Partnership
which include, but are not limited to: accounting and financial management,
registrar, transfer and assignment functions, asset management, investor
communications, printing services and other administrative services. The amount
of reimbursement from the Partnership is limited by the provisions of the
Partnership Agreement. An affiliate of the General Partner performs asset
monitoring services for the Partnership. These asset monitoring services include
site visits and evaluations of the performance of the properties securing the
loans. Fees owed to the General Partner amounting to approximately $72,000 and
$19,000 were accrued and unpaid as of September 30, 2004 and December 31, 2003,
respectively.

RMC is a co-insurer on the Windemere Mortgage in which the Partnership has
invested. RMC is entitled to a mortgage insurance premium which is paid by the
mortgagor.


Note 4 - Subsequent Event

It is anticipated that during November 2004, distributions of approximately
$239,000 and $5,000 will be paid to Beneficial Assignment Certificate ("BAC")
holders and the General Partner, respectively, representing the 2004 third
quarter distribution.

11


Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations.

Capital Resources and Liquidity
- -------------------------------

Sources of Partnership funds included interest earned on (1) investments in
Mortgage and Equity Loans and (2) the working capital reserve.

During the nine months ended September 30, 2004, cash and cash equivalents of
the Partnership increased by approximately $170,000 due to cash provided by
operating activities of approximately $794,000 and collections of principal on
mortgage loans of approximately $98,000 less distributions paid to partners of
approximately $723,000. Amortization of approximately $54,000 is included in the
adjustments to reconcile the net income to cash provided by operating
activities.

Distributions of approximately $708,000 were made to the limited partners or BAC
holders during the nine months ended September 30, 2004. A total of
approximately $14,000 was distributed to the General Partner during the nine
months ended September 30, 2004.

Management is not aware of any trends or events, commitments or uncertainties
that will impact liquidity in a material way. Management believes the only
impact would be from laws that have not yet been adopted. All base interest and
the principal of the Partnership's investments in Mortgages are insured or
co-insured by HUD and additionally one Mortgage is coinsured by a private
mortgage lender (which is an affiliate of the General Partner). The
Partnership's investments in uninsured non-interest bearing Equity Loans (which
represented approximately 10% of the Partnership's portfolio when originated)
are secured by partnership interests in these properties. Due to the prepayment
of two of the Partnership's original investments in Mortgages and Equity Loans,
the portfolio is not diversified by location around the United States. Thus, the
Partnership may not be protected against a general downturn in the national
economy.

Critical Accounting Policies
- ----------------------------

The financial statements are prepared in accordance with accounting principles
generally accepted in the United States of America, which requires the
Partnership to make certain estimates and assumptions. A summary of significant
accounting policies is disclosed in Note 2 to the financial statements which are
included in the Partnership's Annual Report on Form 10-K for the year ended
December 31, 2003. The following section is a summary of certain aspects of
those accounting policies that may require subjective or complex judgments and
are most important to the portrayal of Partnership's financial condition and
results of operations. The Partnership believes that there is a low probability

12


that the use of different estimates or assumptions in making these judgments
would result in materially different amounts being reported in the financial
statements.

o Interest income on the Mortgages consist of contingent and
non-contingent interest as defined in the mortgage notes and other
additional interest agreements. Non-contingent interest consists of
base and default interest, which is recognized on the effective
interest method. Contingent interest is based on the underlying
property's cash flows and is recognized when received.

o If the interest receivable exceeds the estimated value derived by
management, the Partnership adjusts the allowance account to reflect
its estimated fair value.

o The Equity Loans are considered to be premiums paid to obtain the
Mortgages and are amortized over the average expected lives of the
respective Mortgages.

Results of Operations
- ---------------------

Three and nine months ended September 30, 2004 compared with the three and nine
- --------------------------------------------------------------------------------
months ended September 30, 2003
- -------------------------------

Results of operations for the three and nine months ended September 30, 2004 and
2003 consisted primarily of interest income earned from investment in Mortgages
of approximately $365,000 and $367,000 and $1,097,000 and $1,116,000,
respectively.

Interest income from temporary investments increased (decreased) approximately
$1,000 and ($8,000) for the three and nine months ended September 30, 2004 as
compared to the same periods in 2003, primarily due to proceeds from the sale of
Mortenson Manor earning interest during the first quarter of 2003.

General and administrative increased approximately $2,000 and $18,000 for the
three and nine months ended September 30, 2004 as compared to the same periods
in 2003, primarily due to an underaccrual of accounting in 2003 and an increase
in legal fees associated with the Paco Development, L.L.C. tender offer in 2004.

General and administrative-related parties increased approximately $23,000 and
$34,000 for the three and nine months ended September 30, 2004 as compared to
the same periods in 2003, primarily due to increased expense reimbursements due
to the General Partner for asset monitoring and overhead.

13


Amortization expense decreased approximately $8,000 and $24,000 for the three
and nine months ended September 30, 2004 as compared to the same periods in
2003, primarily due to the Equity Loan of Fieldcrest being fully amortized as of
December 31, 2003.

A provision for bad debts of approximately $31,000 and $93,000 was charged to
operations for the three and nine months ended September 30, 2004, representing
the 2004 default interest due for Windemere, none of which is expected to be
paid.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

The Partnership does not have any market risk sensitive instruments.

Item 4. Controls and Procedures

(a) Evaluation of Disclosure Controls and Procedures
------------------------------------------------
The Principal Executive Officer and Principal Financial Officer of CIP
Associates, Inc., the general partner of the Partnership, 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 ("Exchange Act"), as of the end of the
period covered by this report. Based on such evaluation, such officer has
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 Partnership's internal control over
financial reporting during the period to which this report relates that
have materially affected, or are reasonably likely to materially affect,
the Partnership's internal control over financial reporting.

14


PART II. OTHER INFORMATION


Item 1. Legal Proceedings - None

Item 2. Changes in Securities and Use of Proceeds - None

Item 3. Defaults upon Senior Securities - None

Item 4. Submission of Matters to a Vote of Security Holders - None

Item 5. Other Information - None

Item 6. Exhibits and Reports on Form 8-K

(a) Exhibits:


(3A) The Registrant's Amended and Restated Agreement of Limited
Partnership, incorporated by reference to Exhibit A to the
Registrant's Prospectus, dated May 10, 1989 (the
"Prospectus"), filed pursuant to Rule 424(b) under the
Securities Act of 1933, File No. 33-26690.

(3B) The Registrant's Certificate of Limited Partnership, as
amended, incorporated by reference to Exhibits 3B and 3C to
the Registrant's Registration Statement on Form S-11, File
No. 33-26690, dated January 24, 1989 and to Exhibit 3D to
Amendment No. 1 to such Registration Statement dated April
28, 1989

(3C) Amendment No. 1, dated July 7, 1989, to the Registrant's
Amended and Restated Agreement of Limited Partnership

(10A)Mortgage Note, dated August 31, 1990, with respect to
Mortenson Manor Apartments in Ames, Iowa, in the principal
amount of $4,974,900 (incorporated by reference to Exhibit
10(a) in the Registrant's Current Report on Form 8-K dated
August 31, 1990)

(10B)Equity Loan Note dated August 31, 1990, with respect to
Mortenson Manor Apartments in Ames, Iowa, in the principal
amount of $577,885 (incorporated by reference to Exhibit
10(b) in the Registrant's Current Report on Form 8-K dated
August 31, 1990)

15


(10C)Subordinated Promissory Note, dated August 31, 1990 with
respect to Mortenson Manor Partnership (incorporated by
reference to Exhibit 10(c) in the Registrant's Current
Report on Form 8-K dated August 31, 1990)

(10D)Mortgage Note, dated September 27, 1990, with respect to
Windemere Apartments in Wichita, Kansas, in the principal
amount of $8,110,300 (incorporated by reference to Exhibit
10(a) in the Registrant's Form 8 Amendment dated October 30,
1990 to Current Report on Form 8-K dated September 28, 1990)

(10E)Equity Loan Note, dated September 27, 1990, with respect to
Windemere Apartments in Wichita, Kansas, in the principal
amount of $736,500 (incorporated by reference in Exhibit
10(b) in the Registrant's Form 8 Amendment dated October 30,
1990 to Current Report on Form 8-K dated September 28, 1990)

(10F)Subordinated Promissory Note, dated September 27, 1990 with
respect to Windemere Development, Inc. (incorporated by
reference to Exhibit 10(c) in the Registrant's Form 8
Amendment dated October 30, 1990 to Current Report on Form
8-K dated September 28, 1990)

(10G)Mortgage Note, dated August 23, 1991, with respect to
Fieldcrest III Apartments in Dothan, Alabama, in the
principal amount of $3,450,200 (incorporated by reference to
Exhibit 10(a) in the Registrant's Current Report on Form 8-K
dated August 27, 1991)

(10H)Equity Loan Note, dated August 27, 1991, with respect to
Fieldcrest III Apartments in Dothan, Alabama, in the
principal amount of $383,300 (incorporated by reference to
Exhibit 10(b) in the Registrant's Current Report on Form 8-K
dated August 27, 1991)

(10I)Subordinated Promissory Note, dated August 27, 1991 with
respect to Fieldcrest III Apartments (incorporated by

16


reference to Exhibit 10(c) in the Registrant's Current
Report on Form 8-K dated August 27, 1991)

(10J)Mortgage Note, dated March 1, 1993, with respect to Holly
Ridge Apartments in Gresham, Oregon, in the principal amount
of $5,310,000 (incorporated by reference to Exhibit 10(a) in
the Registrant's Current Report on Form 8-K dated March 16,
1993)

(10K)Equity Loan dated March 16, 1993, with respect to Holly
Ridge Apartments in Gresham, Oregon, in the principal amount
of $684,000 (incorporated by reference to Exhibit 10(b) in
the Registrant's Current Report on Form 8-K dated March 16,
1993)

(10L)Subordinated Promissory Note, dated March 16, 1993, with
respect to Holly Ridge Apartments in Gresham, Oregon
(incorporated by reference to Exhibit 10(c) in the
Registrant's Current Report on Form 8-K dated March 16,
1993)

(10M)Modification Agreement, dated January 1, 1995, with respect
to Mortenson Manor Apartments in Ames, Iowa (incorporated by
reference to Exhibit (10P) in the Registrant's Form 10-K for
the fiscal year ended December 31, 1995)

(10N)Guaranty made for the benefit of the Registrant, dated
January 1, 1995, with respect to the Modification Agreement
regarding Mortenson Manor Apartments (incorporated by
reference to Exhibit (10Q) in the Registrant's Form 10-K for
the fiscal year ended December 31, 1995)

31.1 Certification Pursuant to Rule 13a-14(a) or Rule 15d-14(a).

32.1 Certification Pursuant to Rule 13a-14(b) or Rule 15d-14(b)
and Section 1350 of Title 18 of the United States Code (18
U.S.C. 1350).

(b) Current report on Form 8-K - None

17


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.


CAPITAL MORTGAGE PLUS L.P.


By: CIP ASSOCIATES, INC.
General Partner

Date: November 10, 2004

By: /s/ Alan P. Hirmes
------------------
Alan P. Hirmes
Senior Vice President
(Principal Executive Officer and Principal
Financial Officer)

Date: November 10, 2004

By: /s/ Glenn F. Hopps
------------------
Glenn F. Hopps
Treasurer
(Principal Accounting Officer)




Exhibit 31.1


CERTIFICATION PURSUANT TO RULE
13a-14(a) OR RULE 15d-14(a)


I, Alan P. Hirmes, Principal Executive Officer and Principal Financial Officer
of CIP Associates, Inc., (the "General Partner"), the general partner of Capital
Mortgage Plus L.P. (the "Partnership"), hereby certify that:

1. I have reviewed this quarterly report on Form 10-Q for the period
ending September 30, 2004 of the Partnership;

2. Based on my knowledge, this quarterly report does not contain any
untrue statement of a material fact or omit to state a material fact
necessary in order 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 quarterly report;

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

4. I am responsible for establishing and maintaining disclosure controls
and procedures (as defined in Exchange Act Rules 13a-15(e) and
15d-15(e)) and internal control over financial reporting (as defined in
Exchange Act Rules 13a-15(f) and 15d-15(f)) for the Partnership and I
have:

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





b) designed such internal control over financial reporting, or caused
such internal control over financial reporting to be designed under my
supervision, to provide reasonable assurance regarding the reliability
of financial reporting and the preparation of financial statements for
external purposes in accordance with generally accepted accounting
principles; and

c) evaluated the effectiveness of the Partnership's disclosure controls
and procedures and presented in this report my conclusions about the
effectiveness of the disclosure controls and procedures as of the end
of the period covered by this quarterly report based on such
evaluation; and

d) disclosed in this quarterly report any change in the Partnership's
internal control over financial reporting that occurred during the
period ending September 30, 2004 that has materially affected, or is
reasonably likely to materially affect, the Partnership's internal
control over financial reporting; and

5. I have disclosed, based on my most recent evaluation of internal
control over financial reporting, to the Partnership's auditors and to
the boards of directors of the General Partners:

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 Partnership'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 Partnership's
internal control over financial reporting.


Date: November 10, 2004
-----------------

By: /s/ Alan P. Hirmes
------------------
Alan P. Hirmes
Principal Executive Officer and
Principal Financial Officer




Exhibit 32.1


CERTIFICATION PURSUANT TO
RULE 13a-14(b) OR RULE 15d-14(b) AND
SECTION 1350
OF TITLE 18 OF THE UNITED STATES
CODE (18 U.S.C. 1350)


In connection with the Quarterly Report of Capital Mortgage Plus L.P. (the
"Partnership") on Form 10-Q for the period ending September 30, 2004 as filed
with the Securities and Exchange Commission ("SEC") on the date hereof (the
"Report"), I, Alan P. Hirmes, Principal Executive Officer and Principal
Financial Officer of CIP Associates, Inc., the general partner of the
Partnership, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002, that:


(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 result of operations of the
Partnership.


A signed original of this written statement required by Section 906 been
provided to the Partnership and will be retained by the Partners and furnished
to the SEC or its staff upon request.



By: /s/ Alan P. Hirmes
------------------
Alan P. Hirmes
Principal Executive Officer and
Principal Financial Officer
November 10, 2004