ASSET INVESTORS CORP
10-Q, 1995-11-13
REAL ESTATE INVESTMENT TRUSTS
Previous: AEI REAL ESTATE FUND XVI LTD PARTNERSHIP, 10QSB, 1995-11-13
Next: IMO INDUSTRIES INC, 10-Q, 1995-11-13




 
                      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, 1995

                                    OR


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


                            Commission file number 1-9360


                             ASSET INVESTORS CORPORATION
               (Exact name of registrant as specified in its charter)


                     Maryland                               84-1038736
         (State or other jurisdiction of                 (I.R.S. Employer
          incorporation or organization)                Identification No.)

      3600 South Yosemite Street, Suite 900                    80237
                 Denver, Colorado                            (Zip Code)
     (Address of Principal Executive Offices)

                                  (303) 793-2703
               (Registrant's telephone number, including area code)

                                  Not Applicable
               (Former Name, Former Address and Former Fiscal Year,
                          if Changed Since Last Report.)


     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 __.

     As of November 1, 1995,  24,325,580  shares of Asset Investors  Corporation
Common Stock were outstanding.

<PAGE>


                 ASSET INVESTORS CORPORATION AND SUBSIDIARIES

                                 FORM 10-Q

               FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 1995

                             TABLE OF CONTENTS

                                                                           PAGE

PART I.  FINANCIAL INFORMATION:

             Item 1. Condensed Consolidated Financial Statements:

                     Balance Sheets as of September 30, 1995
                     (unaudited) and December 31, 1994 ....................  1

                     Statements of Operations  for the three and
                     nine months ended  September 30, 1995 and 1994
                     (unaudited)...........................................  2

                     Statements of Cash Flows for the nine months
                     ended September 30, 1995 and 1994 (unaudited).........  3

                     Notes to Financial Statements (unaudited).............  4

             Item 2. Management's Discussion and Analysis of
                     Financial Condition and Results of Operations......... 11

                     Summary of Definitions................................ 20

PART II.  OTHER INFORMATION:

             Item 6. Exhibits and Reports on Form 8-K...................... 23


                                    (i)
<PAGE>
<TABLE>
<CAPTION>
                  ASSET INVESTORS CORPORATION AND SUBSIDIARIES
                     CONDENSED CONSOLIDATED BALANCE SHEETS
                         (Dollar amounts in thousands)

                                                                                September 30,          December 31,
                                                                                     1995                  1994
                                                                                 (Unaudited)
<S>                                                                                <C>                <C>
Assets
   Cash and cash equivalents                                                       $    2,759         $      14,961
   Restricted cash for secured notes payable                                               --                15,862
   Non-agency MBS Bonds                                                                50,546                32,544
   Investment in Commercial Assets                                                     20,439                21,068
  CMO Ownership Interests ($244,440 and $1,064,462,  respectively, of CMO assets
      less  $241,477  and  $1,041,972,  respectively,  of  CMO  liabilities  and
      minority interest at September 30, 1995 and December 31, 1994)                    2,963                22,490
   Other assets, net                                                                    2,064                 2,614
                                                                                        -----                 -----

       Total Assets                                                                $   78,771         $     109,539
                                                                                   =   ======         =     =======

Liabilities
   Accounts payable and accrued liabilities                                        $    2,636         $       2,698
   Management fees payable                                                                452                   526
   Short-term borrowings                                                                   --                 2,758
   Secured notes payable                                                                   --                30,592
                                                                                           --                ------

       Total Liabilities                                                                3,088                36,574
                                                                                        -----                ------

Stockholders' Equity
  Common  Stock,  par  value  $.01  per  share,   50,000,000  shares  authorized
     24,293,912 and 24,212,002 shares issued and outstanding                              243                   242
   Additional paid-in capital                                                         227,372               227,182

   Cumulative dividends                                                              (227,049)             (220,984)
   Cumulative net income                                                               75,117                66,525
                                                                                       ------                ------
     Dividends in excess of net income                                               (151,932)             (154,459)
                                                                                     --------              -------- 

       Total Stockholders' Equity                                                      75,683                72,965
                                                                                       ------                ------

       Total Liabilities and Stockholders' Equity                                  $   78,771         $     109,539
                                                                                   =   ======         =     =======
</TABLE>

           See Notes to Condensed Consolidated Financial Statements.


                                    - 1 -
<PAGE>
<TABLE>
<CAPTION>
                  ASSET INVESTORS CORPORATION AND SUBSIDIARIES
                CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                     (In thousands, except per share data)
                                  (Unaudited)

                                                           Three Months Ended               Nine Months Ended
                                                              September 30,                     September 30,
                                                           1995           1994              1995              1994
<S>                                                     <C>           <C>               <C>               <C>
Ongoing Operations:
  Revenues
     Non-agency MBS bonds                               $   2,644     $      504        $    5,866        $      734
     Equity in earnings of Commercial Assets                  476            416             1,331               919
     Interest income                                           44            125               298               371
                                                               --            ---               ---               ---
            Total Revenues                                  3,164          1,045             7,495             2,024
                                                            -----          -----             -----             -----

  Expenses
      Management fees                                         303             33               667                55
      General and administrative                              329            398             1,481             1,220
      Interest expense                                          6             46                62               100
                                                                -             --                --               ---
            Total Expenses                                    638            477             2,210             1,375
                                                              ---            ---             -----             -----

Earnings from ongoing operations                            2,526            568             5,285               649
                                                            -----            ---             -----               ---

Liquidating Operations:
  Revenues
      CMO Ownership Interests                                  83            561             1,702             2,768
      Interest income                                          --            192               225               510
      Net gain on sale of assets                              145            859             2,167             8,496
                                                              ---            ---             -----             -----
            Total Revenues                                    228          1,612             4,094            11,774
                                                              ---          -----             -----            ------

  Expenses
      Management fees                                          33            121               195               380
      General and administrative                                6             59                28               247
      Interest expense                                         --            656               564             2,107
                                                               --            ---               ---             -----
            Total Expenses                                     39            836               787             2,734
                                                               --            ---               ---             -----

Earnings from liquidating operations                          189            776             3,307             9,040
                                                              ---            ---             -----             -----


Net income                                              $   2,715     $    1,344        $    8,592        $    9,689
                                                        =   =====     =    =====        =    =====        =    =====

Net income per share                                    $     .11     $      .10        $      .35        $      .69
                                                        =     ===     =      ===        =      ===        =      ===

Weighted-average shares outstanding                        24,294         14,111            24,260            14,097

Dividends per share                                     $     .09     $      .07        $      .25        $      .19
                                                        =     ===     =      ===        =      ===        =      ===
</TABLE>

           See Notes to Condensed Consolidated Financial Statements.


                                    - 2 -
<PAGE>
<TABLE>
<CAPTION>
                  ASSET INVESTORS CORPORATION AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)
                                  (Unaudited)

                                                                                           Nine Months Ended
                                                                                              September 30,
                                                                                        1995                1994
<S>                                                                                 <C>                <C>
Cash Flows From Operating Activities
  Net income                                                                        $   8,592          $     9,689
  Adjustments to reconcile net income to net cash flows from operating
     activities
    Amortization of discounts on non-agency MBS bonds                                     948                  418
    Write-down of CMO Ownership Interests                                                  --                1,510
    Net gain on sale of assets                                                         (2,167)              (8,496)
    Equity in earnings of Commercial Assets                                            (1,331)                (919)
    Amortization of discount, net of premium, on Mortgage Collateral, discount
       on CMO bonds and CMO issuance costs                                                907                6,882
  Increase in other assets                                                               (172)              (1,423)
  (Decrease) increase in accounts payable and accrued liabilities                      (1,300)               1,050
                                                                                       ------                -----

   Net Cash Provided By Operating Activities                                            5,477                8,711
                                                                                        -----                -----

Cash Flows From Investing Activities
  Acquisition of non-agency MBS bonds                                                 (20,646)             (17,076)
  Principal collections on CMO Ownership Interests                                      1,867                7,775
  Principal collections on non-agency MBS bonds                                         1,713                  195
  Dividends from Commercial Assets                                                      1,960                  525
  Proceeds from the sale of assets                                                     19,520               11,934
  Decrease in restricted cash for secured notes payable                                15,862                  745
                                                                                       ------                  ---

   Net Cash Provided By Investing Activities                                           20,276                4,098
                                                                                       ------                -----

Cash Flows From Financing Activities
   Decrease in short-term borrowings, net                                              (2,758)              (1,114)
   Decrease in secured notes payable                                                  (30,592)              (8,871)
   Dividends paid                                                                      (4,605)              (1,691)
                                                                                       ------               ------ 

   Net Cash Used By Financing Activities                                              (37,955)             (11,676)
                                                                                      -------              -------

Cash and Cash Equivalents
   (Decrease) increase                                                                (12,202)               1,133
   Beginning of period                                                                 14,961                7,540
                                                                                       ------                -----

   End of period                                                                    $   2,759          $     8,673
                                                                                    =   =====          =     =====


</TABLE>

           See Notes to Condensed Consolidated Financial Statements.


                                    - 3 -
<PAGE>


                  ASSET INVESTORS CORPORATION AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  (Unaudited)

     Capitalized  terms not otherwise  defined in the narrative below shall have
the meaning  indicated in the "Summary of Definitions"  following  "Management`s
Discussion and Analysis of Financial Condition and Results of Operations."

A.       The Company

     Asset Investors  Corporation was incorporated under Maryland law on October
14, 1986 by MDC. The Common Stock is listed on the NYSE under the symbol  "AIC."
The  company's  assets  primarily  are  non-agency  MBS  bonds  (which  it began
acquiring in the second  quarter of 1994) and the  ownership of shares of common
stock of Commercial Assets.

B.       Presentation of Financial Statements

     The Condensed  Consolidated  Financial  Statements of the company presented
herein have been prepared by the company,  without audit,  pursuant to the rules
and  regulations  of the  Securities and Exchange  Commission.  These  financial
statements  reflect  all  adjustments,   consisting  of  only  normal  recurring
accruals,  which, in the opinion of management,  are necessary to present fairly
the financial  position,  results of operations and cash flows of the company as
of  September  30, 1995 and for the period then ended and for all prior  periods
presented. These statements are condensed and do not include all the information
required by GAAP in a full set of financial statements.  These statements should
be read in conjunction with the company's  Consolidated Financial Statements and
notes  thereto  included  in the  company's  Annual  Report on Form 10-K for the
fiscal year ended December 31, 1994.

     Certain reclassifications have been made in the 1994 Condensed Consolidated
Financial Statements to conform to the classifications used in the current year.

C.       Summary of Significant Accounting Policies

     Principles  of  Consolidation  -  The  Condensed   Consolidated   Financial
Statements  include the accounts of the company and its wholly  owned  corporate
subsidiaries.  The company's  investment in Commercial  Assets is recorded under
the equity method. All significant  intercompany  balances and transactions have
been eliminated in consolidation.

     Non-agency MBS Bonds - The company's non-agency MBS bonds (also referred to
as high-yield bonds backed by home mortgage loans) are acquired at a significant
discount to par value and are recorded at amortized cost (outstanding  principal
amount,  net of  unamortized  discount and allowances  for credit  losses).  The
company records an allowance for credit losses when it acquires a non-agency MBS
bond in an amount equal to the expected  future credit  losses  allocated to the
subordinate  bond.  Future credit losses are estimated using a methodology which
assumes defaults on mortgage loans reach their highest levels during years three
through five of the mortgage  loan.  The allowance for credit losses is adjusted
for realized  credit  losses and changes in estimates of future  credit  losses.
Earnings from non-agency MBS bonds are recognized based upon the relationship of
cash flows  received  during the period and estimates of future cash flows to be
received over the life of the bonds. The subordinate  non-agency MBS bonds owned
by the company generally are not scheduled to receive principal  prepayments for
at least their first five years.  The principal  repayments from the subordinate
bonds  after year five may be reduced by credit  losses  allocated  to the bonds


                                    - 4 -
<PAGE>


during the first five years. Accordingly,  the pricing discount is generally not
amortized into income until after year five when the effect of credit losses are
more determinable. The effect of this income recognition methodology is to defer
income from  amortization of the  significant  discount on the bonds until later
periods when the ultimate cash flows from the  subordinate  non-agency MBS bonds
are more predictable.

     Income  Taxes - The  company  currently  operates  in a manner  intended to
permit it to qualify for the income tax  treatment  accorded to a REIT. If it so
qualifies, the company's REIT income, with certain limited exceptions,  will not
be  subject  to  federal  income tax at the  corporate  level.  Accordingly,  no
provision  for  taxes  has been  made in the  Condensed  Consolidated  Financial
Statements.

     In order to  maintain  its  status  as a REIT,  the  company  generally  is
required, among other things, to distribute annually to its shareowners at least
95% of its  REIT  income  reduced  by the NOL  carryover.  The  company  also is
required to meet certain asset, income and stock ownership tests.

     Statements  of  Operations  - In  1993,  the  company  began a  program  of
liquidating its CMO Ownership  Interests and acquiring  credit-sensitive  assets
(non-agency MBS bonds and shares of Commercial  Assets) that should benefit from
an improving  economy.  Accordingly,  the company has  classified as liquidating
operations  its  revenues  from CMO  Ownership  Interests  along  with  expenses
directly  allocable  to the CMO  Ownership  Interests.  All other  revenues  and
expenses  of  the  company,   including  corporate  general  and  administrative
expenses, are classified as ongoing operations.

     Statements  of Cash Flows - The company  paid  interest in cash of $903,000
and $78,000 respectively, for the nine months ended September 30, 1995 and 1994.
Non-cash  financing  activities  of the  company  during the nine  months  ended
September 30, 1995 and 1994 were  $1,460,000  and $987,000,  respectively,  from
dividends payable and $191,000 and $72,000, respectively,  from distributions of
Common Stock pursuant to DERs.


                                   - 5 -
<PAGE>


D.       Non-agency MBS Bonds

     Through  September 30, 1995, the company acquired 150 non-agency MBS bonds,
with an aggregate  outstanding  principal  balance on the date of acquisition of
$173,676,000 and an aggregate total cost of $54,178,000.  The net carrying value
of the  company's  non-agency  MBS  bonds  was as  follows  (dollar  amounts  in
thousands):
 <TABLE>

                                                                                         Outstanding Balance
                                                                                   September 30,      December 31,
                                                         Price1       Coupon2           1995              1994
                                                                                    (Unaudited)
<S>                                                       <C>       <C>             <C>                 <C>
Non-agency MBS bonds collateralized by:
  30-year fixed-rate mortgage loans                       33.7%     7.0%            $  102,767          $  56,955
  15-year fixed-rate mortgage loans                       38.1      6.6                 16,813             12,364
  Adjustable-rate mortgage loans                          27.2      7.1                  4,168              4,219
  B and C mortgage loans3                                 56.6      7.5                 16,779             14,473
  Other subordinate non-agency MBS bonds4                27.3      6.9                 28,768                 --
                                                          ----      ---               --------           --------
                                                          36.5%     7.0%               169,295             88,011
Less:
   Allowance for credit losses                                                         (56,187)           (22,075)
   Unamortized discount                                                                (62,562)           (33,392)
                                                                                      --------           --------

                                                                                    $   50,546         $   32,544
- ---------------------------------                                                   = ========         = ========
1    Weighted-average price as a percentage of the principal balance of the non-agency MBS bonds acquired.
2    Weighted-average coupon of non-agency MBS bonds at September 30, 1995.
3    The B and C mortgages are lesser  quality,  adjustable-rate  mortgages and include  $8,120,000 and $8,165,000,
     respectively, of "B" rated non-agency MBS bonds at September 30, 1995 and December 31, 1994.
4    Referred to as re-REMICs.
</TABLE>

     The allowance  for credit  losses is adjusted as follows:  (i) increased or
decreased for changes to the  company's  expectations  of future credit  losses;
(ii)  increased  for  allowances  established  when  non-agency  MBS  bonds  are
acquired;  and (iii) reduced by actual credit losses  allocated to the company's
non-agency MBS bonds. The activity in the allowance for credit losses during the
nine months ended September 30, 1995 was as follows (in thousands):
<TABLE>
<S>                                                                                                        <C>

Balance at December 31, 1994                                                                           $    22,075
Allowance related to non-agency MBS bonds acquired during the period                                        35,976
Credit losses (credit losses of $2,367,000, net of indemnifications of $503,000)                            (1,864)
                                                                                                            ------ 

Balance at September 30, 1995                                                                          $    56,187
                                                                                                       =    ======
</TABLE>

     As  of  September  30,  1995,   there  were  225  mortgage  loans  (out  of
approximately   130,000)  in  foreclosure  that   collateralize   the  company's
non-agency MBS bonds,  with an outstanding  principal balance of $43,619,000 and
an amortized  cost of  $13,361,000.  The company's  economic  exposure to credit
losses from the mortgage  loans in  foreclosure  is dependent  upon: (i) the net
amount recovered from the foreclosure sale of the defaulted mortgage loans, less
related foreclosure costs and servicing advances; and (ii) the purchase price of
the related  non-agency MBS bonds.  The company's  economic loss with respect to
any one non-agency MBS bond is limited to the bond's acquisition price less cash
received  through  the  foreclosure  date.  The  average  acquisition  price  of
the company's non-agency MBS bonds is $361,000.


                                   - 6 -
<PAGE> 


     The principal  amount of the credit support classes of non-agency MBS bonds
acquired by the company represents a small percentage of the principal amount of
the total  non-agency  MBS  bonds  issued to  securitize  a pool of  residential
mortgage  loans. At September 30, 1995, the  weighted-average  percentage of the
principal amount of the credit support non-agency MBS bonds owned by the company
represented  0.54% of the  principal  amount of the total  non-agency  MBS bonds
issued in the related securitizations.  The outstanding principal balance of the
mortgage loans  collateralizing  all of the non-agency MBS bonds within the bond
issuances in which the company  owns  subordinate  non-agency  MBS bonds and the
outstanding  principal  balance  of  the  non-agency  MBS  bonds  senior  to the
company's   subordinate   non-agency   MBS   bonds   was   $31,584,377,000   and
$31,415,082,000, respectively, at September 30, 1995.

E.       Investment in Commercial Assets

     On September 30, 1995 and December 31, 1994,  the company  owned  2,761,126
shares  (approximately 27%) of the common stock of Commercial Assets.  Presented
below is the summarized  financial  information of Commercial Assets as reported
by Commercial Assets (in thousands):



<TABLE>
<CAPTION>





Balance Sheets                                                                   September 30,           December 31,
                                                                                      1995                 1994
                                                                                  (Unaudited)
<S>                                                                                 <C>                  <C>                   
CMBS bonds                                                                          $  73,748            $   74,046
Cash and other assets                                                                   1,884                13,558
                                                                                        -----                ------

   Total Assets                                                                        75,632                87,604
                                                                                       ------                ------

Short-term borrowings                                                                     400                10,295
Other liabilities                                                                         407                 2,637
                                                                                          ---                 -----

   Total Liabilities                                                                      807                12,932
                                                                                          ---                ------

Stockholders' Equity                                                                $  74,825            $   74,672
                                                                                    =  ======            =   ======


</TABLE>


<TABLE>
<CAPTION>


Statements of Income                                         Three Months Ended               Nine Months Ended
                                                                 September 30,                  September 30,
                                                             1995           1994             1995          1994
                                                                                 (Unaudited)
<S>                                                        <C>             <C>            <C>               <C>        
CMBS bonds                                                 $  2,243        $1,848         $   6,662         $3,879
Other revenues                                                   12           204               182            923
                                                                 --           ---               ---            ---

Total Revenues                                                2,255         2,052             6,844          4,802

Total Expenses                                                  569           543             1,976          1,463
                                                                ---           ---             -----          -----

Net Income                                                 $  1,686        $1,509         $   4,868         $3,339
                                                           =  =====        ======         =   =====         ======

</TABLE>
                                   - 7 -
<PAGE>


F.       CMO Ownership Interests

         In prior periods, certain of the company's CMO Ownership Interests that
were considered equity ownership interests in a CMO issuance, in accordance with
the EITF Issue 89-4  consensus,  were  presented on a gross basis on the balance
sheets  and  statements  of  operations.  Accordingly,  the book  values  of the
Mortgage  Collateral  and CMO Bonds  were  presented  separately  as assets  and
liabilities,  respectively,  on the  balance  sheets,  and  interest  income  on
Mortgage Collateral and interest expense on CMO Bonds were presented  separately
as income and expenses, respectively, on the statements of operations.

         Due to significant sales of CMO Ownership Interests and a change in the
type of  assets  the  company  has been  acquiring  since  1993,  CMO  Ownership
Interests  represented  four percent of the company's  total assets at September
30,  1995,  and seven  percent  of total  revenues  for the three  months  ended
September 30, 1995.  Substantially all of the remaining CMO Ownership  Interests
of the company are at, or are nearing, the ends of their economic lives.

         Beginning in the second quarter of 1995,  the company  presented all of
its CMO Ownership  Interests under the Prospective Method. The company's balance
sheets reflect all the CMO Ownership  Interests at their net carrying amount and
the statements of operations reflect earnings from CMO Ownership  Interests on a
net basis. Below is certain information  relating to the company's CMO Ownership
Interests (in thousands):

<TABLE>
<CAPTION>

                                                                                September 30,          December 31,
                                                                                     1995                  1994

                                                                                 (Unaudited)
<S>                                                                                <C>                <C>                 
CMO Subsidiaries:
   Restricted cash                                                                 $    7,307         $     109,830
   Accrued interest receivable                                                          2,846                11,250
   CMO issuance costs, net                                                                327                   586
   Mortgage Collateral                                                                230,659               934,975
   Unamortized premium, net of discount, on Mortgage Collateral                         1,660                (2,013)
                                                                                        -----                ------ 

       CMO Subsidiaries - assets                                                      242,799             1,054,628
                                                                                      -------             ---------

   Accrued interest payable                                                             4,000                17,781
   CMO Bonds                                                                          234,105             1,027,641
   Unamortized discount on CMO Bonds                                                  (15,499)              (60,390)
   Reserve                                                                             18,634                53,937
                                                                                       ------                ------

       CMO Subsidiaries - liabilities                                                 241,240             1,038,969
                                                                                      -------             ---------

   Minority interest                                                                      237                 3,003
                                                                                          ---                 -----

      Total CMO Subsidiaries                                                            1,322                12,656

CMO Residuals and Acquired CMO Classes                                                  1,641                 9,834
                                                                                        -----                 -----

   Total CMO Ownership Interests, net                                              $    2,963         $      22,490
                                                                                   =    =====         =      ======
</TABLE>

         During the nine months ended September 30, 1995, the company  exercised
the Call Rights on certain CMO  Ownership  Interests,  recognizing  net gains of
$2,153,000.  The  exercise  of Call Rights  resulted in the sale of  $45,698,000


                                   - 8 -
<PAGE>


principal amount of Mortgage  Collateral from CMO  Subsidiaries  during the nine
months  ended  September  30, 1995 and the early  redemption  of the related CMO
Bonds.  During the nine months ended  September 30, 1994, the company  exercised
Call Rights with respect to certain CMO  Ownership  Interests,  recognizing  net
gains  of  $8,496,000.  The  exercise  of Call  Rights  resulted  in the sale of
$78,015,000 of Mortgage  Collateral from CMO Subsidiaries during the nine months
ended September 30, 1994 and the early redemption of the related CMO Bonds.

         At December  31, 1994,  $79,658,000  in  restricted  cash was held by a
trustee  representing  proceeds from the sale of Mortgage  Collateral related to
the exercise of Call Rights pending the redemption of the related CMO Bonds. The
restricted  cash was used  primarily  to redeem  CMO Bonds  with an  outstanding
principal  balance of  $76,019,000  at December 31, 1994 at par on January 1 and
February 1, 1995.

         On March 30, 1995, Asset Securitization sold 28 CMO Ownership Interests
classified as available-for-sale for $14,927,000. No gain or loss was recognized
at the time of the sale;  however,  the  company  recognized  $1,205,000  of net
holding  losses related to the assets sold as of December 31, 1994. The proceeds
from the sale and  $15,569,000 of restricted cash for secured notes payable were
used to repay the $28,437,000 outstanding principal balance of the secured notes
and  $355,000  of accrued  interest,  and to provide  $1,704,000  of cash to the
company.

         On November 10, 1995, the company sold 23 CMO Ownership  Interests with
a net carrying  value of $2,194,000 at September  30, 1995 for  $4,800,000.  The
sale substantially liquidated the company's holdings of CMO Ownership Interests.

G.       Short-Term Borrowings

         The company has several Repurchase Agreement facilities  collateralized
by certain  non-agency MBS bonds. The collateral value and interest rate related
to the Repurchase  Agreements are subject to periodic  adjustment.  At September
30,  1995,  the company was able to borrow  $11,877,000  under eight  Repurchase
Agreements, based on the value of the pledged collateral. At September 30, 1995,
there were no  borrowings  outstanding  under these  Repurchase  Agreements.  At
December 31, 1994,  borrowings under these Repurchase Agreements had an original
maturity  of 30 days,  an  effective  interest  rate of 7.38%  and an  aggregate
outstanding principal balance of $658,000.

         The company has entered into a credit  facility  with a bank secured by
certain  non-agency MBS bonds through  December 23, 1996. At September 30, 1995,
the company was able to borrow  $10,337,000 under the credit facility,  based on
the value of the pledged  collateral.  The credit  facility  is also  subject to
certain financial covenants, with which the company is in compliance,  and bears
interest,  payable  monthly,  based on one-month  LIBOR.  At September 30, 1995,
there were no borrowings  outstanding under the credit facility. At December 31,
1994, $2,100,000 was borrowed under the credit facility at an effective interest
rate of 7.49%.

         On July 19, 1995, the company obtained a one-year, $1,000,000 unsecured
line of  credit.  Advances  under  this line bear  interest  at prime  rate.  At
September 30, 1995, there were no borrowings under this line of credit.

H.       Other Matters

         The company has entered into a series of Management Agreements with the
Manager through December 31, 1995.  Pursuant to the Management  Agreements,  the
Manager  advises  the  company  on its  business  and  oversees  its  day-to-day


                                   - 9 -
<PAGE>


operations  subject to the supervision of the company's Board of Directors,  the
majority  of whom are  Independent  Directors.  During the three and nine months
ended September 30, 1995, the company incurred combined  Incentive Fees and Base
Fees of $214,000 and $505,000, respectively, compared with $57,000 and $171,000,
respectively,   for  the  same  periods  of  1994.  The  company  also  incurred
Administrative Fees pursuant to the Management  Agreements referred to above and
certain  administration  agreements  entered into with the Manager in connection
with certain of the company's CMO Ownership  Interests and non-agency MBS bonds.
Administrative  Fees incurred for the three and nine months ended  September 30,
1995 were  $205,000  and  $766,000,  respectively,  compared  with  $360,000 and
$1,078,000, respectively, for the same periods of 1994.

         The company  has an NOL  carryover  of  approximately  $101,000,000  at
September 30, 1995 which can be used to reduce the company's  requirement  under
the Code to  distribute  at least 95% of REIT  income  but does not  reduce  the
requirement to distribute 95% of Excess  Inclusion  income.  As of September 30,
1995, the company also has a capital loss carryover of approximately $30,600,000
which expires beginning in 1998.


                                   - 10 -
<PAGE>


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

         Capitalized  terms not otherwise  defined in the narrative  below shall
         have the meaning indicated in the "Summary of Definitions" which may be
         found at the end of this report.

         General - Asset Investors Corporation is a real estate investment trust
(REIT) that was incorporated by MDC under Maryland law in 1986. The Common Stock
of Asset  Investors  Corporation  is listed on the NYSE under the symbol  "AIC."
Asset  Investors owns and manages  ownership  interests in residential  mortgage
loan  securitizations  and  owns  approximately  27%  of  the  common  stock  of
Commercial Assets, Inc. (AMEX: CAX).

         The company  currently  operates  in a manner  intended to permit it to
qualify for the income tax treatment accorded to a REIT under the Code. If it so
qualifies, the company's REIT income, with certain limited exceptions,  will not
be subject to federal  income tax at the corporate  level.  In order to maintain
its REIT status, the company generally will be required,  among other things, to
distribute  annually (as determined  under the Code) to its shareowners at least
95% of its REIT income reduced by the NOL carryover.  The company must also meet
certain asset, income and stock ownership tests.

         The  company's  acquisition  and other  policies are  determined by its
Board of Directors.  The company's  By-laws require that a majority of the Board
of Directors and each committee thereof be comprised of Independent Directors.

         The company's  day-to-day  operations  are performed by the Manager,  a
subsidiary of MDC,  pursuant to a Management  Agreement  which is subject to the
approval of a majority of the Independent  Directors.  The Manager is subject to
the  supervision of the Board of Directors.  As part of its duties,  the Manager
presents the company with asset  acquisition  opportunities  consistent with the
policies and objectives of the company and furnishes the Board of Directors with
information  concerning the acquisition,  holding and disposition of assets. The
company has no employees.

         Continuing its strategy of acquiring  credit-sensitive  assets that the
company believes should benefit from an improving economy,  the company acquired
66 non-agency  MBS bonds (also  referred to as  high-yield  bonds backed by home
mortgage loans) with an aggregate outstanding balance on the date of acquisition
of $84,734,000  during the first nine months of 1995. These non-agency MBS bonds
were acquired at a total cost of  $20,554,000,  a  weighted-average  acquisition
price of 27.0% and with a weighted-average  pass-through coupon interest rate of
7.1%.  The 1995  acquisitions  were made  using the  remaining  proceeds  of the
December 1994 Rights Offering and operating cash flow not needed to pay expenses
or used to make  dividend  distributions.  The  company's  non-agency  MBS bonds
acquired through September 30, 1995 have a weighted average  pass-through coupon
interest rate of 7.0% and were acquired at a weighted-average  acquisition price
of 36.5%.

         On March 30, 1995, Asset Securitization sold 28 CMO Ownership Interests
for $14,927,000.  The proceeds from the sale plus $15,569,000 of restricted cash
were used to repay $28,437,000 principal amount of secured notes and $355,000 of
accrued  interest and to provide  $1,704,000 of cash to the company.  The 28 CMO
Ownership  Interests  were  classified  as "available  for sale" for  accounting
purposes as of December 31, 1994 and, accordingly, the company recognized, as of
such date,  $1,205,000 of net holding losses for book income purposes related to
the 28 CMO Ownership Interests sold. No gain or loss was recorded at the time of
the sale of the CMO  Ownership  Interests  and repayment of the secured notes in
1995. Asset Securitization was liquidated in May 1995.


                                   - 11 -
<PAGE>


         On November 10, 1995, the company sold 23 CMO Ownership  Interests with
a net carrying  value of $2,194,000 at September  30, 1995 for  $4,800,000.  The
sale resulted in a net gain of  approximately  $2,600,000 which will be included
in  fourth  quarter  1995 net  income.  The sale  substantially  liquidated  the
company's  holdings of CMO  Ownership  Interests  and provides  funds to acquire
additional non-agency MBS bonds.

     The  company's  subordinate  non-agency  MBS  bonds  and the CMBS  bonds of
Commercial Assets have credit risk.  Non-agency MBS bonds are  collateralized by
mortgage  loans  that do not  meet  GNMA,  FNMA or  FHLMC  guarantee  standards,
generally  because the  mortgage  loans  exceed  agency size limits  (e.g.,  the
current  FNMA limit is  $203,150)  or because the  borrower  does not meet other
agency credit  underwriting  criteria (a  "non-conforming  mortgage loan").  The
company generally  acquires the class of the non-agency MBS bond which bears the
first losses from the related Mortgage  Collateral.  If a borrower defaults on a
mortgage  loan which is pledged as collateral  for a  residential  mortgage loan
securitization and the proceeds of the foreclosure sale of the property securing
the mortgage loan are less than the unpaid balance of the mortgage,  foreclosure
costs and servicer advances, the company, as the holder of the first-loss class,
would suffer a loss up to the then outstanding  principal balance of such class.
The loss would equal the unpaid  principal  balance plus  foreclosure  costs and
servicer advances,  net of proceeds from the foreclosure sale.  Conversely,  the
holder of an  agency-guaranteed  mortgage  loan  virtually  is  assured  of full
payment of principal and interest due to the agency guarantee.

         The net economic  loss to the company as a result of  allocated  credit
losses on the  company's  non-agency  MBS bonds (the  product  of the  allocated
credit losses and the related purchase price percentage,  less indemnifications)
was $261,000  for the nine months ended  September  30,  1995.  The  outstanding
principal  balance  of  the  company's  non-agency  MBS  bonds  was  reduced  by
$2,367,000  from the  allocation  of  credit  losses on the home  mortgage  loan
collateral for the nine months ended September 30, 1995.

         The company  anticipates  that the amount of credit losses allocated to
the company's  non-agency  MBS bonds will increase in future  periods.  It is an
industry  expectation  that  defaults on mortgage  loans are  generally  highest
during years three  through five of the life of the mortgage  loan.  Most of the
mortgage loans that collateralize the company's subordinate non-agency MBS bonds
were  originated  in 1993 through 1995 and have not yet reached the years during
which defaults are anticipated to be at their highest.

         The company has set aside a $56,187,000 allowance for credit losses for
non-agency MBS bonds acquired through September 30, 1995 to offset future credit
losses.  The  allowance  for  credit  losses  is  increased  by  the  amount  of
anticipated  future  credit  losses when the company  acquires a non-agency  MBS
bond. The allowance for credit losses is decreased by credit losses allocated to
the  subordinate  non-agency  MBS  bonds  owned  by  the  company,  net  of  any
indemnifications  received.  Book income, however, is impacted by any changes in
estimates of future credit losses. The company believes that the current balance
of the  allowance  for credit  losses is adequate to absorb future credit losses
allocated to its  non-agency  MBS bonds.  This assumes,  among other things,  no
significant changes in general economic conditions,  which may impact the values
of the single-family home collateral,  or widespread natural disasters which may
impact adversely the credit quality of the mortgage loan collateral.

         The company  intends to use its available  funds to acquire  additional
non-agency  MBS bonds.  Although the company's  primary  emphasis will be on the
acquisition of subordinate unrated non-agency MBS bonds, future acquisitions may
include,  among  other  things,  rated  classes  of  residential  mortgage  loan
securitizations. The company also may acquire or originate agency-guaranteed and
non-conforming  mortgage loans which, among other things, may be used for future
securitizations.


                                   - 12 -
<PAGE>


                         RESULTS OF OPERATIONS FOR THE
            THREE AND NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994

         The company  had book  income  (computed  in  accordance  with GAAP) of
$2,715,000 ($.11 per share) and $8,592,000 ($.35 per share),  respectively,  for
the three and nine months ended  September 30, 1995,  compared  with  $1,344,000
($.10 per share) and $9,689,000  ($.69 per share),  respectively,  for the three
and nine months ended  September 30, 1994. Book income during the three and nine
months ended  September 30, 1995  consisted of  $2,526,000  ($.10 per share) and
$5,285,000 ($.22 per share),  respectively,  of earnings from ongoing operations
and $189,000 ($.01 per share) and $3,307,000 ($.13 per share), respectively,  of
earnings from liquidating operations compared with $568,000 ($.04 per share) and
$649,000 ($.05 per share), respectively, of earnings from ongoing operations and
$776,000 ($.06 per share) and $9,040,000  ($.64 per share),  respectively,  from
liquidating  operations for the three and nine months ended  September 30, 1994.
Results of  liquidating  operations  consist of the revenues  from CMO Ownership
Interests along with expenses directly allocable to the CMO Ownership Interests.
All other revenues and expenses of the company,  including corporate general and
administrative  expenses,  are  included in ongoing  operations.  Earnings  from
liquidating operations will be negligible in future years, primarily as a result
of the November 10, 1995 sale of 23 CMO Ownership Interests.

         In December 1994, the company completed a Rights Offering that resulted
in net proceeds of $17,208,000  and increased the company's  outstanding  Common
Stock by 71%, from 14,158,208 shares to 24,212,002  shares.  The proceeds of the
Rights  Offering  principally  were used to acquire  additional  non-agency  MBS
bonds.

         The table below summarizes the company's  results of operations  during
the three and nine  months  ended  September  30,  1995 and 1994 (in  thousands,
except per share data).
<TABLE>
<CAPTION>

                                                                   Three Months Ended          Nine Months Ended
                                                                       September 30,             September 30,
                                                                   1995          1994          1995          1994
<S>                                                              <C>           <C>         <C>            <C>  
Ongoing Operations:
   Revenues
     Non-agency MBS bonds                                        $  2,644      $    504    $    5,866     $    734
     Equity in earnings of Commercial Assets                          476           416         1,331          919
     Interest income                                                   44           125           298          371
                                                                       --           ---           ---          ---
                                                                    3,164         1,045         7,495        2,024
   Expenses
     Management fees                                                  303            33           667           55
     General and administrative                                       329           398         1,481        1,220
     Interest expense                                                   6            46            62          100
                                                                        -            --            --          ---
                                                                      638           477         2,210        1,375
                                                                      ---           ---         -----        -----

   Earnings from ongoing operations                                 2,526           568         5,285          649
                                                                    -----           ---         -----          ---

</TABLE>
                                   - 13 -


<PAGE>
<TABLE>
<CAPTION>


                                                                    Three Months Ended          Nine Months Ended
                                                                       September 30,              September 30,
                                                                   1995          1994          1995          1994

<S>                                                              <C>         <C>           <C>           <C> 
Liquidating Operations:
   Revenues
     CMO Ownership Interests                                     $     83    $      561    $    1,702    $     2,768
     Interest income                                                   --           192           225            510
     Net (loss) gain on the sale of assets                            145           859         2,167          8,496
                                                                      ---           ---         -----          -----
                                                                      228         1,612         4,094         11,774

   Expenses
     Management fees                                                   33           121           195            380
     General and administrative                                         6            59            28            247
     Interest expense                                                  --           656           564          2,107
                                                                       --           ---           ---          -----
                                                                       39           836           787          2,734
                                                                       --           ---           ---          -----

   Earnings from liquidating operations                               189           776         3,307          9,040
                                                                      ---           ---         -----          -----

Book income                                                      $  2,715    $    1,344    $    8,592    $     9,689
                                                                 =  =====    =    =====    =    =====    =     =====
Book income per share                                            $    .11    $      .10    $      .35    $       .69
                                                                 =    ===    =      ===    =      ===    =       ===

Estimated REIT Income (Loss):
    Ongoing operations                                           $  3,900    $      914    $    8,800    $       (22)
    Liquidating operations                                           (100)       (2,614)       (5,700)       (22,278)
                                                                     ----        ------        ------        ------- 

Estimated REIT income (loss)                                     $  3,800    $   (1,700)   $    3,100    $   (22,300)
                                                                 =  =====    =   ======    =    =====    =   ======= 
Estimated REIT income (loss) per share                           $    .15    $     (.12)   $      .13    $     (1.58)
                                                                 =    ===    =     ====    =      ===    =     ===== 


Excess Inclusion income                                          $     --    $    1,000    $      636    $     2,800
                                                                 =     ==    =    =====    =      ===    =     =====
Excess Inclusion income per share                                $     --    $      .07    $      .03    $       .20
                                                                 =     ==    =      ===    =      ===    =       ===


Dividends                                                        $  2,186    $      988    $    6,065    $     2,679
                                                                 =  =====    =      ===    =    =====    =     =====
Dividends per share                                              $    .09    $      .07    $      .25    $       .19
                                                                 =    ===    =      ===    =      ===    =       ===

Weighted-average shares outstanding                                24,294        14,111        24,260         14,097

</TABLE>
                                   - 14 -
<PAGE>


Book Income

         Non-agency  MBS Bonds - Book income from the company's  non-agency  MBS
bonds increased  significantly  during the three and nine months ended September
30, 1995 compared with the same periods in 1994 primarily due to the acquisition
of 150  non-agency  MBS bonds  since  April 1994 with an  outstanding  principal
balance of $173,676,000  and a  weighted-average  coupon of 7.0% at acquisition.
The company's  effective book yield on its non-agency MBS bonds at September 30,
1995 and  December  31, 1994,  taking into  consideration  an estimate of future
credit  losses,  was 17.9% and  15.0%,  respectively.  The  company  records  an
allowance  for credit losses at the time a non-agency  MBS bond is acquired.  At
September 30, 1995,  the  allowance  for credit losses  related to the company's
non-agency MBS bonds was $56,187,000.  The allowance  reduces the amount of book
income the company records from these assets.

     As  of  September  30,  1995,   there  were  225  mortgage  loans  (out  of
approximately   130,000)  in  foreclosure  that   collateralize   the  company's
non-agency MBS bonds,  with an outstanding  principal balance of $43,619,000 and
an amortized  cost of  $13,361,000.  The company's  economic  exposure to credit
losses from the mortgage  loans in  foreclosure  is dependent  upon: (i) the net
amount recovered from the foreclosure sale of the defaulted mortgage loans, less
related foreclosure costs and servicing advances; and (ii) the purchase price of
the related  non-agency MBS bonds.  The company's  economic loss with respect to
any one non-agency MBS bond is limited to the bond's acquisition price less cash
received  through  the  foreclosure  date.  The  average  acquisition  price  of
the company's non-agency MBS bonds is $361,000.

         Commercial Assets - Commercial  Assets commenced  operations on October
12, 1993 and had only limited  operations in 1993 and the first quarter of 1994.
Commercial  Assets has reported that it has acquired,  since its  inception,  11
CMBS bonds from six  securitizations at a cost of $74,433,000.  At September 30,
1995  and  1994,  these  CMBS  bonds  had  outstanding   principal  balances  of
$100,612,000    and    $84,960,000,     respectively,    and    weighted-average
yields-to-maturity before credit losses of 13.4% and 12.9%, respectively. Income
from the company's shares of Commercial Assets (which, for book income purposes,
is based on the company's pro rata share of Commercial  Assets' book income) for
the three and nine months  ended  September  30, 1995  increased  by $60,000 and
$412,000,  respectively,  compared  with the same  periods  of 1994,  due to the
acquisition  of  $91,971,000   principal  amount  of  CMBS  bonds  during  1994.
Commercial  Assets  completed  the  investment  of its original  $75,000,000  of
capital in 1994 and has not acquired any CMBS bonds in 1995.  Commercial  Assets
reported that its earnings and dividends should remain relatively stable subject
to, among other things,  expense levels, credit losses and principal prepayments
on the CMBS bonds.

         CMO Ownership  Interests - The company's book income from CMO Ownership
Interests  decreased  during the three and nine months ended  September 30, 1995
compared with the same periods of 1994  primarily due to gains from the exercise
of Call Rights and sale of CMO Ownership Interests in 1994 and the first half of
1995. As a result of the November 10, 1995 sale of 23 CMO  Ownership  Interests,
future book income from CMO Ownership Interests will be negligible.

         Net Gain on Sale of Assets - During the nine months ended September 30,
1995 and 1994, the company exercised Call Rights on its CMO Ownership  Interests
resulting in gains of $2,153,000 and $8,496,000,  respectively.  The exercise of
these Call  Rights  during the nine  months  ended  September  30, 1995 and 1994
reduced the outstanding principal amount of the company's Mortgage Collateral by
$45,698,000 and $78,015,000, respectively.

         On March 30, 1995, Asset Securitization sold 28 CMO Ownership Interests
and repaid the secured notes  payable,  as discussed  above.  As of December 31,
1994,  the company  recognized  $1,205,000 of net holding losses for book income
purposes related to the 28 CMO Ownership Interests sold. As a result, no gain or
loss was recorded on the sale of the CMO  Ownership  Interests  and repayment of
the secured notes in 1995.  During the nine months ended  September 30, 1995 and


                                   - 15 -
<PAGE>


1994, the company earned book income from Asset  Securitization  of $733,000 and
$4,340,000  (including  a  $4,664,000  gain from the exercise of a Call Right in
1994), respectively. Asset Securitization was liquidated in May 1995.

         On November 10, 1995, the company sold 23 CMO Ownership  Interests with
a net carrying  value of $2,194,000 at September  30, 1995 for  $4,800,000.  The
sale resulted in a net gain of  approximately  $2,600,000 which will be included
in earnings from liquidating operations in the fourth quarter of 1995.

         Interest  Income - Interest  income from ongoing  operations  decreased
during the three and nine months ended September 30, 1995 compared with the same
periods in 1994 because the company has used  substantially all of its available
cash  to  acquire  non-agency  MBS  bonds.   Interest  income  from  liquidating
operations  has decreased  during the three and nine months ended  September 30,
1995  compared  with the same periods in 1994  because the  interest  income was
earned  primarily  from  restricted  cash for the  secured  notes  payable.  The
restricted cash was used to repay the secured notes on March 30, 1995.

         General  and  Administrative  Expenses  -  General  and  administrative
expenses  from  ongoing  operations  decreased  during  the three  months  ended
September  30, 1995 compared with the same period in 1994 due primarily to lower
consulting  fees for  non-agency  MBS bonds  acquisitions  offset by higher  DER
expense.  General and administrative  expenses from ongoing operations increased
during the nine months ended September 30, 1995 compared with the same period in
1994 due to, among other  things,  the  increase in DER expense,  legal fees and
printing costs.

         Management Fees - Included in management  fees  attributable to ongoing
operations  are Incentive  Fees incurred by the company along with Base Fees and
Administrative  Fees applicable to the non-agency MBS bonds. The management fees
included in ongoing operations  increased during the three and nine months ended
September 30, 1995 compared with the same periods in 1994 due to acquisitions of
non-agency MBS bonds during 1994 and 1995 and higher  dividends in 1995 compared
with 1994.  Management Fees included in liquidating  operations decreased during
the three and nine  months  ended  September  30,  1995  compared  with the same
periods in 1994 due to sales and calls of CMO Ownership Interests and collateral
repayments  during  1994 and  1995.  During  the  three  and nine  months  ended
September 30, 1995,  total  management fees incurred by the company  pursuant to
the Management  Agreement were $419,000 and $1,257,000,  respectively,  compared
with $417,000 and $1,249,000, respectively, for the same periods in 1994.

         Interest  Expense  -  Interest  expense  on  the  company's   borrowing
facilities,  primarily included in liquidating operations,  decreased during the
three and nine months ended  September 30, 1995,  compared with the same periods
in 1994,  principally  due to the  repayment  of  $11,408,000  and  $30,592,000,
respectively,  of the secured  notes payable in 1994 and in the first quarter of
1995.

REIT Income

         The company's  estimated REIT income from ongoing operations during the
three and nine months ended September 30, 1995 improved over the same periods in
1994 due to $2,620,000  and  $8,151,000,  respectively,  of higher REIT earnings
from non-agency MBS bonds and $607,000 and $884,000,  respectively, of increased
dividends from Commercial  Assets. The increase in REIT earnings from non-agency
MBS bonds was due to acquisitions of non-agency MBS bonds in 1994 and 1995.

         The company's estimated REIT losses from liquidating operations for the
three and nine months ended September 30, 1995 were  significantly less than the
same periods in 1994 primarily due to high levels of prepayments of the Mortgage


                                   - 16 -
<PAGE>


Collateral  underlying  the company's CMO Ownership  Interests  during the first
half of 1994.  The high levels of  prepayments  in 1994 resulted in  significant
amounts of non-cash  interest expense from  amortization of the discounts on the
company's CMO Bonds.

         The estimated REIT losses from liquidating  operations  during the nine
months ended September 30, 1995 included  $4,500,000 of interest expense related
to the write off of  unamortized  discount  from CMO Bonds  redeemed  during the
period in conjunction with the exercise of Call Rights, compared with $1,500,000
for the same period in 1994.  Exclusive of the interest  expense  related to the
exercise of Call Rights,  the company earned estimated REIT income of $7,600,000
during the nine months ended  September  30, 1995,  compared with REIT losses of
$20,800,000 for the same period in 1994.

         The company recognized  approximately $2,741,000 and $19,622,000 of net
capital  losses  during the three and nine  months  ended  September  30,  1995,
respectively.  The net  capital  losses are not  included  in REIT  income,  but
increased the company's  capital loss carryover to approximately  $30,600,000 at
September 30, 1995. For the three and nine months ended  September 30, 1994, the
company recognized $981,000 and $8,603,000,  respectively,  of net capital gains
from the  exercise of Call  Rights,  which  reduced the  company's  capital loss
carryovers from prior periods, as required by the Code.

Excess Inclusion Income

         The  company's  Excess  Inclusion  income for the three and nine months
ended September 30, 1995 was  significantly  less than the same periods in 1994.
Excess  Inclusion  income  was  generated  from  certain  of the  CMO  Ownership
Interests  owned by the company.  Due to the  liquidation of these CMO Ownership
Interests,  Excess  Inclusion  income is expected to be negligible in the future
periods.

NOL Carryover

         The  company's  NOL  carryover  was  approximately  $101,000,000  as of
September 30, 1995.  The NOL can be used to reduce the company's  requirement to
distribute at least 95% of its REIT income.

Reconciliation of REIT Income and Book Income

         Substantially all of the difference between REIT income and book income
is due to: (i) gains on the sales of assets  recorded  for book income  purposes
that either  capital  losses or are  capital  gains that are reduced to zero for
REIT income purposes by the company's capital loss carryover; (ii) the method of
recording  credit losses,  which for REIT income purposes are not deducted until
they occur and which for book income  purposes are  estimated and reflected as a
reduction  of revenues in the form of lower  discount  amortization  included in
income from  non-agency MBS bonds;  and (iii)  differences in the calculation of
discount  and  premium  amortization  for REIT  income  compared  to book income
attributable to non-agency MBS bonds and CMO Ownership Interests.

Dividend Distributions

         On September  29, 1995,  Asset  Investors  announced an increase in its
regular  quarterly  dividend  to nine  cents per share,  representing  the third
dividend  increase  in two  years.  The  third  quarter  1995  dividend  totaled
$2,186,000,  or nine cents per share, compared with $988,000, or seven cents per
share, for the same period in 1994. The dividend was paid on October 16, 1995 to
shareowners of record on October 9, 1995.


                                   - 17 -
<PAGE>


                        LIQUIDITY AND CAPITAL RESOURCES

         The  company  uses its cash flow from  operating  activities  and other
capital resources to provide working capital to support its operations,  for the
payment of dividends to its  shareowners,  for the acquisition of assets and for
the repayment of borrowings.

         The table below summarizes the company's  operating cash flows and uses
of those cash flows for the nine months  ended  September  30, 1995 and 1994 (in
thousands).
<TABLE>
<CAPTION>

                                                                                             Nine Months Ended
                                                                                               September 30,
                                                                                         1995               1994
<S>                                                                                    <C>               <C>  
Cash Flow from Ongoing Operations:
    Non-agency MBS bonds                                                               $   8,004         $    1,019
    Dividends from Commercial Assets                                                       1,960                525

Cash Flow from Liquidating Operations:
    CMO Ownership Interests                                                                4,476             17,425
    Restricted cash for secured notes payable                                             15,569                 --
    Sale of assets                                                                        19,520             11,934

Total expenses, net of interest income and other                                          (3,130)            (1,018)
                                                                                          ------             ------ 

Cash Flow From Operations                                                              $  46,399         $   29,885
                                                                                       =  ======         =   ======

Dividends Paid                                                                         $   4,476         $    1,691
                                                                                       =   =====         =    =====

Acquisition of Non-agency MBS Bonds                                                    $  19,520         $   17,076
                                                                                       =  ======         =   ======

Repayment of Debt                                                                      $  33,350         $    9,985
                                                                                       =  ======         =    =====

</TABLE>

     The company's cash flow from ongoing  operations  continues to increase due
to  acquisitions of non-agency MBS bonds.  From April 1, 1994 through  September
30, 1995,  the company  acquired  150  non-agency  MBS bonds,  with an aggregate
outstanding  principal  balance on the date of  acquisition of  $173,676,000,  a
weighted-average  coupon of 7.0% and an  aggregate  total  cost of  $54,178,000.
Dividends  from  Commercial  Assets  increased in 1995 compared with 1994 due to
acquisitions of CMBS bonds by Commercial  Assets in 1994.  Commercial Assets has
stated that its dividend  should  remain  stable in the future  assuming,  among
other things, no defaults in the mortgage loans  collateralizing  its CMBS bonds
and stable expenses.

         Cash flow from  liquidating  operations,  primarily  consisting  of CMO
Ownership  Interests,  is declining  because of the sales and  exercises of Call
Rights of CMO Ownership  Interests in 1994 and 1995.  On November 10, 1995,  the
company sold  substantially  all of its remaining  CMO  Ownership  Interests for
$4,800,000.  As a result,  the company expects no significant cash flow from its
CMO Ownership Interests in future years.

         The company has available sources of liquidity from several  Repurchase
Agreements  and a credit  facility  which  expires on December 23, 1996, in each
case  collateralized  by certain  non-agency MBS bonds. The collateral value and
interest  rate  related to these  borrowing  agreements  are subject to periodic
adjustment.  At September 30, 1995,  the company was able to borrow  $22,214,000
under  these  agreements,  based on the  value  of the  pledged  collateral.  At


                                   - 18 -
<PAGE>


September 30, 1995, there were no borrowings under the Repurchase  Agreements or
credit  facility.  The  company  currently  does not  intend to use  significant
amounts of short-term debt to acquire non-agency MBS bonds.

         On July 19, 1995, the company obtained a one-year, $1,000,000 unsecured
line of  credit.  Advances  under  this line bear  interest  at prime  rate.  At
September 30, 1995, there were no borrowings under this line of credit.

         To further expand the company's  operations  and increase  shareowners'
returns,  the company plans to acquire additional  non-agency MBS bonds with its
available  cash  flow.  Assuming  current  levels  of  cash  flow  from  ongoing
operations,  the company anticipates that it will have approximately  $6,000,000
(including  the $4,800,000 in proceeds from the November 10, 1995 sale of 23 CMO
Ownership  Interests) in available cash flow to acquire additional assets during
the fourth quarter of 1995.

         The amount of defaults and  resulting  credit  losses on the  company's
non-agency  MBS  bonds  may be  impacted  adversely  by  natural  disasters  not
generally  insured  against by a standard  homeowners  insurance  policy  (e.g.,
floods,  earthquakes,  etc.) in geographic areas in which residential properties
that collateralize the company's  non-agency MBS bonds are located.  The company
is unable to predict  the impact  natural  disasters  may have on the  company's
income. The company has provided  $56,187,000 of allowances for credit losses at
September 30, 1995 to absorb future credit losses.


                                   - 19 -
<PAGE>


                             SUMMARY OF DEFINITIONS

      The following  terms used in the text are  understood to have the meanings
indicated below.

Acquired  CMO  Class - A CMO  Class  acquired  by the  company  which  does  not
constitute a CMO Subsidiary or CMO Residual.

Administrative  Fee - A fee,  of up to  $35,000  per  annum  per  CMO  Ownership
Interest,  and up to  $2,500  per  annum  per  non-agency  MBS  bond,  for  bond
administration  and  other  services  related  to the  company's  CMO  Ownership
Interests and non-agency  MBS bonds paid pursuant to the  Management  Agreement,
consulting agreements and other management agreements.

agencies - GNMA, FNMA or FHLMC.

AMEX - American Stock Exchange, Inc.

Asset  Securitization  - Asset Investors  Securitization  Corporation,  a wholly
owned  subsidiary of the company  incorporated  under  Delaware law,  liquidated
effective May 2, 1995.

B and C  mortgage  loans -  Mortgage  loans made to  borrowers  who have  credit
histories of a lower overall  quality than most  borrowers  generally  resulting
from previous repayment difficulties, brief job histories, previous bankruptcies
or other causes.

Base Fee - An annual management fee equal to 3/8 of one percent of the company's
consolidated  Average  Invested Assets (as defined in the Management  Agreement)
which is payable quarterly to the Manager pursuant to the Management Agreement.

book income - Income computed in accordance with GAAP.

By-laws - The By-laws of the company, as amended from time to time.

Call Rights - The rights  provided in the Indenture of a CMO Bond that allow the
issuer of the CMO Bond to sell the Mortgage  Collateral  and redeem the bonds at
par at a  predetermined  date or if the bond balance falls below a predetermined
amount (for example, 10% of the original bond balance). Any excess proceeds from
the sale of the Mortgage  Collateral over the funds required to redeem the bonds
is passed on to the residual interest holder.

CMBS bond - Commercial  mortgage-backed  security is a debt instrument  which is
secured by mortgage loans on commercial real property.

CMOs - Collateralized  mortgage  obligations.  CMOs are multi-class issuances of
bonds which are secured and funded as to the payment of interest  and  repayment
of principal by the Collateral.

CMO  Ownership  Interest  - A  CMO  Residual,  Acquired  CMO  Class  and/or  CMO
Subsidiary.

CMO Residual - A non-equity ownership interest in a CMO issuance.

CMO Subsidiary - An equity ownership interest in a CMO issuance.

Code - The Internal Revenue Code of 1986, as amended.

Collateral - A specific group of mortgage loans or mortgage-backed  certificates
and other collateral pledged to secure an issuance of CMOs.


                                   - 20 -
<PAGE>


Commercial  Assets - Commercial  Assets,  Inc., a publicly traded REIT formed by
the company in August 1993,  incorporated under Maryland law. (AMEX:  Commercial
Assets, Inc.)

Commission - The Securities and Exchange Commission.

Common Stock - Asset  Investors  Corporation  common  stock,  par value $.01 per
share, listed on the New York Stock Exchange, Inc. under the symbol "AIC."

company - Asset Investors Corporation, a Maryland corporation.

DERs - Dividend  equivalent  rights as defined in the 1986 Stock Option Plan, as
amended.  Option  holders  earn  shares  of Common  Stock  equal to the value of
dividends received as if the options were outstanding Common Stock.

Distribution - The company's  distribution  of  approximately  70% of the common
stock of Commercial Assets to the company's shareowners on October 12, 1993.

EITF - Emerging Issues Task Force, a task force of the FASB.

Excess  Inclusion  income - Excess  Inclusion income is attributable to residual
interests  of a REMIC.  Excess  Inclusion  income is the amount of income from a
residual interest in a REMIC which exceeds a specified return as provided in the
Code.  Excess  Inclusion income cannot be reduced by any expenses or reductions,
including  normal  operating  expenses,  losses from the company's CMO Ownership
Interests and NOLs.

FHLMC - Federal Home Loan Mortgage Corporation.

FNMA - Federal National Mortgage Association.

GAAP - Generally accepted accounting principles.

GNMA - Government National Mortgage Association.

Incentive  Fee - An annual  management  fee equal to 20% of the dollar amount by
which cash distributions to shareowners (as defined in the Management Agreement)
of the company  exceeds an amount  equal to the Average Net Worth (as defined in
the  Management  Agreement)  of the  company  multiplied  by the  Ten-Year  U.S.
Treasury Rate (as defined in the Management  Agreement) plus one percent payable
quarterly to the Manager pursuant to the Management Agreement.

Independent  Director  -  Pursuant  to the  company's  By-laws,  an  Independent
Director is a person "who is not  affiliated,  directly or indirectly,  with the
person or entity responsible for directing or performing the day-to-day business
affairs of the  corporation  (the  "advisor"),  including  a person or entity to
which the advisor subcontracts  substantially all of such functions,  whether by
ownership of,  ownership  interest in,  employment by, any material  business or
professional relationship with, or by serving as an officer of the advisor or an
affiliated business entity of the advisor."

Issue 89-4 - The consensus reached by the EITF on Issue No. 89-4, Accounting for
a Purchased Investment in a Collateralized  Mortgage Obligation Instrument or in
a Mortgage-Backed Interest-Only Certificate.

LIBOR - The London Interbank Offered Rate on Eurodollar deposits.

LIBOR Class - A  variable-rate  CMO Class on which the interest rate is adjusted
quarterly or monthly based on specified margins in relation to LIBOR.


                                   - 21 -
<PAGE>


Management  Agreement - The one-year  management  agreement entered into between
the company and the Manager.

Manager - Financial Asset  Management  Corporation,  a Delaware  corporation and
indirect subsidiary of M.D.C. Holdings, Inc..

MDC - M.D.C.  Holdings,  Inc., a Delaware corporation and the indirect parent of
the Manager.

Mortgage Certificates - FNMA mortgage certificates, FHLMC mortgage certificates,
fully-modified pass-through  mortgage-backed certificates guaranteed by GNMA and
private  certificates  owned by the company  representing  undivided  beneficial
interests in pools of mortgage loans.

Mortgage Collateral - Mortgage  Certificates and Mortgage Loans which secure CMO
bonds and non-agency MBS bonds.

Mortgage  Loans - Mortgage  loans,  owned by the  company,  which are secured by
single-family, residential (one-to four-unit) properties.

NYSE - New York Stock Exchange, Inc.

NOL - Net operating loss.

non-agency   MBS  bonds  -  Debt   interests  in   residential   mortgage   loan
securitizations   collateralized   by   pools  of   non-conforming   (non-agency
guaranteed) single-family (one-to-four unit) mortgage loans.

Prospective Method - The accounting method used by the company for CMO Ownership
Interests.

Qualifying  Interests  -  Mortgages  and other  liens on and  interests  in real
estate.

REIT - A real estate investment trust as defined in the Code.

REIT income/loss - Taxable income/loss computed as prescribed for REITs prior to
consideration  of any NOL carryovers and prior to the "dividends paid deduction"
(including the dividends paid deduction for dividends related to capital gains).

REMIC - A pass-through  tax entity known as a "real estate  mortgage  investment
conduit"  created by the Tax Reform Act of 1986 to facilitate the structuring of
mortgage-asset transactions.

Repurchase Agreements - Financial transactions involving the sale and subsequent
repurchase  of an  identical  security  on a  specified  date at two  different,
pre-negotiated  prices.  Because Repurchase Agreements require the same security
to be returned when the transaction is completed, these agreements are perceived
as and accounted for as collateralized borrowing/lending arrangements.

Rights - Transferable subscription rights issued in the Rights Offering.

Rights  Offering - On December 16,  1994,  the company  completed a  one-for-one
Rights  Offering of its Common Stock.  Subscriptions  for  10,053,794  shares of
Common Stock were received at a price of $1.90 per share.

Stock Option Plan - The company's  1986 Stock Option Plan, as restated  November
15, 1990, as amended.


                                   - 22 -
<PAGE>


                                    PART II
                               OTHER INFORMATION

Item 6.           EXHIBITS AND REPORTS ON FORM 8-K.

                  (a)  Exhibits:

Exhibit No.       Description

     4            Form  of   certificate   representing   Common  Stock  of  the
                  Registrant  (incorporated herein by reference to Exhibit 10.15
                  to the Annual  Report on Form 10-K of the  Registrant  for the
                  fiscal  year ended  December  31,  1988,  Commission  File No.
                  1-9360, filed on April 5, 1989).

     4.1(a)       Indenture,   dated  as  of  January  1,  1986,  between  Asset
                  Investors  Mortgage  Funding   Corporation   ("Asset  Mortgage
                  Funding")  and  Bankers  Trust  Company  ("BTC"),  as  trustee
                  (incorporated  herein by reference to Exhibit 2 to the Current
                  Report on Form 8-K of Asset Mortgage Funding,  Commission File
                  No. 0-13955, filed on February 7, 1986).

     4.1(b)       First  Supplemental  Indenture,  dated as of  January 1, 1988,
                  between   Asset   Mortgage   Funding   and  BTC,   as  trustee
                  (incorporated  herein by reference to Exhibit 4 to the Current
                  Report on Form 8-K of Asset Mortgage Funding,  Commission File
                  No. 0-13955, filed on February 3, 1988).

     4.1(c)       Form of Residual Interest Agreement entered into in connection
                  with issuances of collateralized mortgage obligations ("CMOs")
                  of Asset Mortgage Funding (incorporated herein by reference to
                  Exhibit  4.1(t)  to the  Annual  Report  on  Form  10-K of the
                  Registrant  for the  fiscal  year  ended  December  31,  1988,
                  Commission File No. 1-9360, filed on April 5, 1989).

     4.2(a)       Indenture, dated as of August 1, 1987, between Asset Investors
                  Funding  Corporation  ("Asset  Funding")  and BTC,  as trustee
                  (incorporated  herein  by  reference  to  Exhibit  4(a) to the
                  Quarterly Report on Form 10-Q of Asset Funding for the quarter
                  ended September 30, 1987,  Commission File No. 0-14967,  filed
                  on November 16, 1987).

     4.2(b)       Form of Residual Interest Agreement entered into in connection
                  with CMO  issuances  (w/o  funding  notes)  of  Asset  Funding
                  (incorporated  herein by  reference  to Exhibit  4.2(i) to the
                  Annual  Report on Form 10-K of the  Registrant  for the fiscal
                  year ended  December 31,  1988,  Commission  File No.  1-9360,
                  filed on April 5, 1989).

     4.2(c)       Form of Residual Interest Agreement entered into in connection
                  with  CMO  issuances  (w/  funding  notes)  of  Asset  Funding
                  (incorporated  herein by  reference  to Exhibit  4.2(j) to the
                  Annual  Report on Form 10-K of the  Registrant  for the fiscal
                  year ended  December 31,  1988,  Commission  File No.  1-9360,
                  filed on April 5, 1989).

     4.3(a)       Indenture, dated as of August 1, 1986, between Asset Investors
                  Finance  Corporation  ("Asset Finance") and The First National
                  Bank of Chicago ("First  Chicago"),  as trustee  (incorporated
                  herein  by  reference  to  Exhibit  4(a)  to the  Registration
                  Statement  on Form  S-11 of Asset  Finance,  Registration  No.
                  33-9718).


                                   - 23 -
<PAGE>


     4.3(b)       Form of Residual Interest Agreement entered into in connection
                  with CMO  issuances of Asset Finance  (incorporated  herein by
                  reference to Exhibit  4.3(e) to the Annual Report on Form 10-K
                  of the Registrant for the fiscal year ended December 31, 1988,
                  Commission File No. 1-9360, filed on April 5, 1989).

     4.4          Indenture,  dated  as  of  December  1,  1992,  between  Asset
                  Investors Securitization Corporation and State Street Bank and
                  Trust Company, as Note Trustee. *

     10.1         Management  Agreement dated as of January 1, 1995, between the
                  Registrant  and  Asset  Management   (incorporated  herein  by
                  reference to Exhibit 10.1 (b) to the Quarterly  Report on Form
                  10-Q of the  Registrant  for the quarter ended March 31, 1995,
                  Commission File No. 1-9360, filed on May 15, 1995).

     10.2         CMO  Participation  Agreement,  dated as of December 15, 1986,
                  among the Registrant,  Holdings and Yosemite  Financial,  Inc.
                  (incorporated  herein by  reference  to  Exhibit  10.10 to the
                  Quarterly  Report  on  Form  10-Q  of the  Registrant  for the
                  quarter ended September 30, 1988,  Commission File No. 1-9360,
                  filed on August 15, 1988).

     10.3         Form of Repurchase Agreement (incorporated herein by reference
                  to Exhibit  10.9 to the  Quarterly  Report on Form 10-Q of the
                  Registrant   for  the  quarter   ended   September  30,  1988,
                  Commission File No. 1-9360, filed on August 15, 1988).

     10.4         Form of  Indemnification  Agreement between the Registrant and
                  each  Director  of  the  Registrant  (incorporated  herein  by
                  reference  to  Appendix  A  to  the  Proxy  Statement  of  the
                  Registrant, Commission File No. 1-9360, dated May 18, 1987).

     10.5(a)      1986 Stock Option Plan of the Registrant as restated  November
                  15, 1990 (incorporated herein by reference to Exhibit A to the
                  Proxy Statement of the Registrant, Commission File No. 1-9360,
                  dated April 22, 1991).

     10.5(b)      First Amendment to the Registrant's  1986 Stock Option Plan as
                  restated November 15, 1990  (incorporated  herein by reference
                  to Exhibit  10.9(b)  to the Annual  Report on Form 10-K of the
                  Registrant  for the  fiscal  year  ended  December  31,  1992,
                  Commission File No. 1-9360, filed on April 5, 1993).

     10.5(c)      Second Amendment to the Registrant's 1986 Stock Option Plan as
                  restated November 15, 1990, as amended (incorporated herein by
                  reference to Exhibit 10.9(c) to the Annual Report on Form 10-K
                  of the Registrant for the fiscal year ended December 31, 1992,
                  Commission File No. 1-9360, filed on April 5, 1993).

     10.5(d)      Form of Non-Qualified  Stock Option Agreement  pursuant to the
                  1986  Stock  Option  Plan of the  Registrant  as  amended  and
                  restated  through November 15, 1990  (incorporated  here-in by
                  reference to Exhibit 10.9(b) to the Annual Report on Form 10-K
                  of the Registrant for the fiscal year ended December 31, 1991,
                  Commission File No. 1-9360, filed on March 30, 1992).


                                   - 24 -
<PAGE>


     10.5(e)      Third Amendment to the Registrant's  1986 Stock Option Plan as
                  restated November 15, 1990, as amended (incorporated herein by
                  reference to Exhibit  10.9(e) to the Quarterly  Report on Form
                  10-Q of the  Registrant  for the quarter  ended  September 30,
                  1993, Commission File No. 1-9360, filed on November 15, 1993).

     10.6         Forms of Investment  Agreement entered into in connection with
                  CMO  issuances  (incorporated  herein by  reference to Exhibit
                  10.26 to the Quarterly  Report on Form 10-Q of the  Registrant
                  for the quarter ended September 30, 1988,  Commission File No.
                  1-9360, filed on August 15, 1988).

     10.7         Forms of Consulting  Agreement entered into in connection with
                  CMO issuances of Asset Investors Trusts  (incorporated  herein
                  by reference to Exhibit 10.31 to the Quarterly  Report on Form
                  10-Q of the  Registrant  for the quarter  ended  September 30,
                  1988, Commission File No. 1-9360, filed on August 15, 1988).

     10.8         Form of Management  Agreement  entered into in connection with
                  CMO issuances of Asset Mortgage Funding  (incorporated  herein
                  by  reference  to Exhibit  10.28 to the Annual  Report on Form
                  10-K of the  Registrant for the fiscal year ended December 31,
                  1988, Commission File No. 1-9360, filed on April 5, 1989).

     10.9         Form of Management  Agreement  entered into in connection with
                  CMO   issuances   (w/o   funding   notes)  of  Asset   Funding
                  (incorporated  herein by  reference  to  Exhibit  10.29 to the
                  Annual  Report on Form 10-K of the  Registrant  for the fiscal
                  year ended December 31, 1988, Commission File No.
                  1-9360, filed on April 5, 1989).

     10.10        Form of Management  Agreement  entered into in connection with
                  CMO   issuances   (w/   funding   notes)   of  Asset   Funding
                  (incorporated  herein by  reference  to  Exhibit  10.30 to the
                  Annual  Report on Form 10-K of the  Registrant  for the fiscal
                  year ended December 31, 1988, Commission File No.
                  1-9360, filed on April 5, 1989).

     10.11        Form of Management  Agreement  entered into in connection with
                  CMO  issuances  of  Asset  Finance   (incorporated  herein  by
                  reference to Exhibit  10.31 to the Annual  Report on Form 10-K
                  of the Registrant for the fiscal year ended December 31, 1988,
                  Commission File No. 1-9360, filed on April 5, 1989).

     10.12        Management Agreement, dated as of July 10, 1987, between Sears
                  Mortgage Securities  Corporation ("SMSC") and Wilmington Trust
                  Company  ("WTC"),  as owner  trustee,  and  relating  to Trust
                  1987-1  (incorporated  herein by reference to Exhibit C to the
                  Current  Report on Form 8-K of Trust 1987-1,  Commission  File
                  No. 33-5466, filed on August 7, 1987).

     10.13        Administrative  Services  Agreement,  dated as of January  29,
                  1990, between WTC, as owner trustee,  and Asset Management and
                  relating to Mortgage Capital Trust III (incorporated herein by
                  reference to Exhibit  10.17 to the Annual  Report on Form 10-K
                  of the Registrant for the fiscal year ended December 31, 1991,
                  Commission File No. 1-9360, filed on March 30, 1992).

     10.14        Management Agreement,  dated as of June 17, 1991, between WTC,
                  as owner  trustee,  and Asset  Management and relating to Dean
                  Witter  CMO  Trust 1  (incorporated  herein  by  reference  to
                  Exhibit  10.18  to the  Annual  Report  on  Form  10-K  of the
                  Registrant  for the  fiscal  year  ended  December  31,  1991,
                  Commission File No. 1-9360, filed on March 30, 1992).


                                   - 25 -
<PAGE>


     10.15        Contribution  Agreement,  dated as of August 20, 1993,  by and
                  between   the   Registrant   and   Commercial   Assets,   Inc.
                  (incorporated  herein by  reference  to  Exhibit  10.19 to the
                  Quarterly  Report  on  Form  10-Q  of the  Registrant  for the
                  quarter ended September 30, 1993,  Commission File No. 1-9360,
                  filed on November 15, 1993).

     27           Financial Data Schedule.

     99           Automatic  Dividend  Reinvestment  Plan relating to the Common
                  Stock of the Registrant,  as amended  (incorporated  herein by
                  reference  to Exhibit 28 to the Annual  Report on Form 10-K of
                  the  Registrant  for the fiscal year ended  December 31, 1991,
                  Commission File No. 1-9360, filed on March 30, 1992).
                  
*        The  securities  issued  pursuant to the indenture do not exceed 10% of
         the  total  assets  of  the  Registrant  and  its   subsidiaries  on  a
         consolidated basis and will be filed upon request of the Commission.

                  (b)  Reports on Form 8-K:

                  No current  reports  on Form 8-K were filed by the  Registrant
                  during the period  covered  by this  Quarterly  Report on Form
                  10-Q.

                                   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.


                                                  ASSET INVESTORS CORPORATION
                                                  (Registrant)


Date:  November 10, 1995                          By   /s/ Paris G. Reece III
                                                      -----------------------
                                                      Paris G. Reece III
                                                      Chief Financial Officer


                                   - 26 -


<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-START>                             JAN-01-1995
<PERIOD-END>                               SEP-30-1995
<CASH>                                           2,759
<SECURITIES>                                         0
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                 2,759
<PP&E>                                               0
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                                  78,771
<CURRENT-LIABILITIES>                            3,088
<BONDS>                                              0
<COMMON>                                           243
                                0
                                          0
<OTHER-SE>                                      75,440
<TOTAL-LIABILITY-AND-EQUITY>                    78,771
<SALES>                                              0
<TOTAL-REVENUES>                                 7,495
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                                 2,148
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                  62
<INCOME-PRETAX>                                  5,285
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                   3,307
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     8,592
<EPS-PRIMARY>                                      .35
<EPS-DILUTED>                                      .35
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission