ASSET INVESTORS CORP
10-Q, 1996-05-15
REAL ESTATE INVESTMENT TRUSTS
Previous: AEI REAL ESTATE FUND XVI LTD PARTNERSHIP, 10QSB, 1996-05-15
Next: IMO INDUSTRIES INC, 10-Q, 1996-05-15




                       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 March 31, 1996

                                       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 May 1, 1996,  24,382,656 shares of Asset Investors Corporation
Common Stock were outstanding.



<PAGE>


                  ASSET INVESTORS CORPORATION AND SUBSIDIARIES

                                    FORM 10-Q

                  FOR THE QUARTERLY PERIOD ENDED MARCH 31, 1996

                                TABLE OF CONTENTS
                                      

PART I.  FINANCIAL INFORMATION:

    Item 1. Condensed Consolidated Financial Statements:                   PAGE

            Balance Sheets as of March 31, 1996
            (unaudited) and December 31, 1995..........................     1

            Statements of  Operations  for the three months ended 
            March 31, 1996 and 1995 (unaudited)........................     2

            Statements of Cash Flows for the three months ended
            March 31, 1996 and 1995 (unaudited)........................     3

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

    Item 2. Management's Discussion and Analysis of Financial Condition
            and Results of Operations..................................    10

            Definitions................................................    19

PART II.  OTHER INFORMATION:

    Item 6. Exhibits and Reports on Form 8-K...........................    22


                                      (i)

<PAGE>

<TABLE>
<CAPTION>

                  ASSET INVESTORS CORPORATION AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                          (Dollar amounts in thousands)

                                                                                  March 31,            December 31,
                                                                                     1996                  1995
                                                                                     ----                  ----
                                                                                 (Unaudited)
Assets
<S>                                                                              <C>                   <C>         
   Cash and cash equivalents                                                     $      3,240          $      5,328
   Non-agency MBS Bonds                                                                55,671                52,753
   Investment in Commercial Assets                                                     19,201                19,225
   Other assets, net                                                                    2,114                 2,347
                                                                                 ------------          ------------

       Total Assets                                                              $     80,226          $     79,653
                                                                                 ============          ============

Liabilities
   Accounts payable and accrued liabilities                                      $        586          $        416
   Management fees payable                                                                561                   478
                                                                                 ------------          ------------

       Total Liabilities                                                                1,147                   894
                                                                                 ------------          ------------

Stockholders' Equity
   Common  Stock,  par  value  $.01 per  share,  50,000,000  shares  authorized;
     24,382,656 and 24,355,862 shares issued and
     outstanding, respectively                                                            244                   244
   Additional paid-in capital                                                         227,633               227,546

   Cumulative dividends                                                              (231,431)             (229,239)
   Cumulative net income                                                               83,368                80,965
                                                                                 ------------          ------------
     Dividends in excess of net income                                               (148,063)             (148,274)

   Unrealized holding losses on debt securities                                          (735)                 (757)
                                                                                 ------------          ------------

       Total Stockholders' Equity                                                      79,079                78,759
                                                                                 ------------          ------------

       Total Liabilities and Stockholders' Equity                                $     80,226          $     79,653
                                                                                 ============          ============

</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
                                                                                              March 31,
                                                                                              ---------
Ongoing Operations:                                                                     1996           1995
                                                                                      ---------      ------
   Revenues
<S>                                                                                   <C>            <C>      
      Non-agency MBS bonds                                                            $   2,830      $   1,333
      Equity in earnings of Commercial Assets                                               437            420
      Interest and other income                                                              86            149
                                                                                      ---------      ---------
           Total revenues                                                                 3,353          1,902
                                                                                      ---------      ---------

   Expenses
      Management fees                                                                       452            148
      General and administrative                                                            498            776
      Interest                                                                               --             33
                                                                                      ---------      ---------
           Total expenses                                                                   950            957
                                                                                      ---------      ---------

Earnings from ongoing operations                                                          2,403            945

Earnings from liquidating operations                                                         --          3,062
                                                                                      ---------      ---------

Net income                                                                            $   2,403      $   4,007
                                                                                      =========      =========

Net income per share                                                                  $     .10      $     .17
                                                                                      =========      =========

Weighted-average shares outstanding                                                      24,365         24,227

Dividends per share                                                                   $     .09      $     .08
                                                                                      =========      =========
</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)

                                                                                           Three Months Ended
                                                                                                March 31,
                                                                                                ---------
                                                                                        1996                1995
                                                                                        ----                ----
Cash Flows From Operating Activities
<S>                                                                                 <C>                 <C>       
   Net income                                                                       $   2,403           $    4,007
   Adjustments to reconcile net income to net cash flows from operating
     activities:
     Amortization of discounts on non-agency MBS bonds                                    484                  269
     Equity in earnings of Commercial Assets                                             (437)                (420)
     Decrease (increase) in other assets                                                  208                 (195)
     Increase (decrease) in accounts payable and accrued liabilities                      365                 (845)
     Net gain on sale of assets                                                            --               (2,031)
     Amortization of CMO Ownership Interests                                               --                  654
                                                                                    ---------           ----------

   Net Cash Provided By Operating Activities                                            3,023                1,439
                                                                                    ---------           ----------

Cash Flows From Investing Activities
   Acquisition of non-agency MBS bonds                                                 (4,157)             (11,697)
   Principal collections on non-agency MBS bonds                                          769                  411
   Dividends from Commercial Assets                                                       469                  552
   Principal collections on CMO Ownership Interests                                        --                1,571
   Proceeds from the sale of assets                                                        --               16,562
   Decrease in restricted cash for secured notes payable                                   --               15,862
                                                                                    ---------           ----------

   Net Cash (Used By) Provided By Investing Activities                                 (2,919)              23,261
                                                                                    ---------           ----------

Cash Flows From Financing Activities
   Dividends paid                                                                       (2,192)               (727)
   Decrease in short-term borrowings, net                                                   --              (1,160)
   Decrease in secured notes payable                                                        --             (30,592)
                                                                                    ----------          ----------

   Net Cash Used By Financing Activities                                                (2,192)            (32,479)
                                                                                    ----------          ----------

Cash and Cash Equivalents
   Decrease                                                                             (2,088)             (7,779)
   Beginning of period                                                                   5,328              14,961
                                                                                    ----------          ----------

   End of period                                                                    $    3,240          $    7,182
                                                                                    ==========          ==========
</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 "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 and the ownership
of shares of Commercial Assets common stock.

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 March 31, 1996 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, 1995.

         Certain   reclassifications  have  been  made  in  the  1995  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.  All significant  intercompany balances and transactions have been
eliminated in  consolidation.  The Company's  investment in Commercial Assets is
recorded  under the equity  method.  The Company has recorded its  proportionate
share of the unrealized holding losses on CMBS bonds of Commercial Assets.

         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


                                       -4-
<PAGE>

an improving  economy.  Accordingly,  the Company has  classified as liquidating
operations  revenues from CMO Ownership  Interests along with expenses  directly
allocable  to the CMO  Ownership  Interests  including  interest  on  borrowings
collateralized  by 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 - For purposes of reporting  cash flows,  cash
maintained in bank accounts,  money market funds and overnight cash  investments
are considered to be cash and cash equivalents.

         The  Company  paid  interest in cash of $0 and  $869,000  for the three
months  ended  March  31,  1996  and  1995,  respectively.   Non-cash  financing
activities of the Company  during the three months ended March 31, 1996 and 1995
were  $87,000 and  $28,000,  respectively,  from  distributions  of Common Stock
pursuant to DERs and $0 and $1,938,000, respectively, from dividends payable.

D.       Non-agency MBS Bonds

         From April 1994  through  March 31,  1996,  the  Company  acquired  176
non-agency MBS bonds,  with an aggregate  outstanding  principal  balance on the
date of acquisition of $202,034,000  and an aggregate total cost of $61,351,000.
The net  carrying  value of the  Company's  non-agency  MBS bonds was as follows
(dollar amounts in thousands):
<TABLE>
<CAPTION>

                                                                                         Outstanding Balance
                                                                                         -------------------
                                                                                     March 31,        December 31,
                                                         Price1       Coupon2          1996              1995
                                                         -----        ------        ----------        ------------
                                                                                  (Unaudited)
Non-agency MBS bonds backed by:
<S>                                                       <C>           <C>         <C>               <C>        
   30-year fixed-rate mortgage loans                      32.4%         7.1%        $  128,400        $   116,757
   15-year fixed-rate mortgage loans                      37.3          6.6             19,523             16,611
   Adjustable-rate mortgage loans                         27.2          7.7              4,122              4,149
   Lesser quality mortgage loans3                         58.9          8.1             13,561             14,083
   Other subordinate, non-agency MBS bonds4               27.3          6.9             28,398             28,565
                                                          ----          ---         ----------        -----------
                                                          35.4%         7.1%           194,004            180,165
                                                          ====          ===
Less:
   Allowance for credit losses                                                         (81,952)           (71,365)
   Unamortized discount                                                                (56,794)           (56,446)
                                                                                    ----------        -----------

Amortized cost                                                                          55,258             52,354
Net unrealized holding gains                                                               413                399
                                                                                    ----------        -----------

     Total net book value                                                           $   55,671        $    52,753
                                                                                    ==========        ===========

- ---------------------------------

<FN>
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 March 31, 1996.
3    The  Lesser  quality  mortgage  loans  are  adjustable-rate  mortgages  and  include  $8,112,000  of  B-rated,
     non-agency MBS bonds at March 31, 1996 and December 31, 1995.
4    The non-agency MBS bonds backed by other subordinate non-agency MBS bonds are referred to as re-REMICs.
</FN>
</TABLE>

                                      -5-
<PAGE>


         The  allowance  for credit  losses is: (i)  increased or decreased  for
changes to the Company's  expectations  of future credit losses;  (ii) increased
for  allowances  for credit losses  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
three months ended March 31, 1996 and 1995 was as follows (in thousands):
<TABLE>
<CAPTION>


                                                                                    Three Months Ended March 31,
                                                                                    ----------------------------
                                                                                     1996                 1995
                                                                                     ----                 ----

<S>                                                                               <C>                  <C>      
Balance at the beginning of the period                                            $  71,365            $  22,075
Allowance related to non-agency MBS bonds acquired during the period                 12,091                8,137
Credit losses (net of indemnifications of $165 and $0, respectively)                 (1,504)                 (81)
                                                                                  ---------            ---------

Balance at the end of the period                                                  $  81,952            $  30,131
                                                                                  =========            =========
</TABLE>

         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  plus any  indemnifications
available,  less related  Foreclosure  Costs and  servicing  advances;  (ii) the
purchase price of the related non-agency MBS bonds (averaging  $349,000 at March
31, 1996); and (iii) cash received through the foreclosure date. As of March 31,
1996, 320 mortgage loans (out of approximately  140,000) that  collateralize the
Company's non-agency MBS bonds were in foreclosure.  These mortgage loans had an
outstanding   principal   balance  of  $75,171,000  and  an  amortized  cost  of
$16,027,000.

         The principal  amount of the credit  support  classes of non-agency MBS
bonds  acquired by the Company  represents a small  percentage  of the aggregate
principal  amount  of  non-agency  MBS  bonds  issued  to  securitize  a pool of
residential mortgage loans. At March 31, 1996, the  weighted-average  percentage
of the principal amount of the credit support  non-agency MBS bonds owned by the
Company  represented  .53% 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 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 $36,611,801,000 and $36,417,797,000,  respectively,  at
March 31, 1996.

E.       Investment in Commercial Assets

         On March 31, 1996 and December 31, 1995,  the Company  owned  2,761,126
shares (approximately 27%) of the common stock of Commercial Assets.  Commercial
Assets,  Inc. is a REIT which owns and manages debt interests backed by loans on
multi-family  real estate.  The  mortgages  which  comprise the  collateral  for
Commercial  Assets' CMBS bonds are secured by apartment  communities  and mobile
home parks in 36 states.  Approximately  24%, 13% and 10% of the mortgage  loans
are  collateralized by properties in Texas,  Florida and Arizona,  respectively.
Presented below is the summarized financial  information of Commercial Assets as
reported by Commercial Assets (in thousands):



                                      -6-
<PAGE>



<TABLE>
<CAPTION>


Balance Sheets                                                                      March 31,            December 31,
                                                                                      1996                   1995
                                                                                      ----                   ----
                                                                                  (Unaudited)

<S>                                                                                 <C>                   <C>      
CMBS bonds, net of unrealized holding losses                                        $  69,182             $  69,503
Cash and other assets                                                                   2,178                 2,087
                                                                                    ---------             ---------

   Total Assets                                                                        71,360                71,590
                                                                                    ---------             ---------

Short-term borrowings                                                                     400                   700
Other liabilities                                                                         492                   425
                                                                                    ---------             ---------

   Total Liabilities                                                                      892                 1,125
                                                                                    ---------             ---------

Stockholders' Equity                                                                $  70,468             $  70,465
                                                                                    =========             =========




Statements of Income                                                                      Three Months Ended
                                                                                               March 31,
                                                                                               ---------
                                                                                      1996                   1995
                                                                                      ----                   ----
                                                                                              (Unaudited)

CMBS bonds                                                                           $  2,311              $  2,210
Other revenues                                                                              7                   139
                                                                                     --------              --------
    Total revenues                                                                      2,318                 2,349
                                                                                     --------              --------

Management fees                                                                           378                   232
General and administrative                                                                330                   394
Interest                                                                                    3                   190
                                                                                     --------              --------
    Total expenses                                                                        711                   816
                                                                                     --------              --------


Net Income                                                                           $  1,607              $  1,533
                                                                                     ========              ========




</TABLE>
         At  March  31,  1996 and  December  31,  1995,  Commercial  Assets  had
$4,221,000 and  $4,245,000,  respectively,  of unrealized  holding losses on its
CMBS bonds. The Company's share of these unrealized holding losses on CMBS bonds
of $1,146,000 and  $1,156,000,  respectively,  is recorded as a reduction in the
carrying  value of its  investment  in  Commercial  Assets and as a component of
stockholders' equity.

F.       Liquidating Operations

         The Company, as of December 31, 1995, had substantially  liquidated its
investment in CMO Ownership Interests.  Revenues and expenses from CMO Ownership
Interests  during  the  three  months  ended  March  31,  1995 are  reported  as
liquidating  operations.  The  components  of  revenues  and  expenses  from CMO
Ownership  Interests during the three months ended March 31, 1995 are as follows
(in thousands):





                                      -7-
<PAGE>



<TABLE>
<CAPTION>


Revenues
<S>                                                                                                     <C>     
    CMO Ownership Interests                                                                             $  1,474
    Interest income                                                                                          225
    Net gain on sale of CMO Ownership Interests                                                            2,031
                                                                                                        --------
       Total revenues                                                                                      3,730
                                                                                                        --------

Expenses
    Management fees                                                                                           89
    General and administrative                                                                                15
    Interest                                                                                                 564
                                                                                                        --------
       Total expenses                                                                                        668
                                                                                                        --------

 Earnings from liquidating operations                                                                   $  3,062
                                                                                                        ========
</TABLE>


         During the three months ended March 31, 1995, the Company exercised the
Call  Rights  on  certain  CMO  Ownership  Interests,  recognizing  net gains of
$2,008,000.  The  exercise  of Call Rights  resulted in the sale of  $45,698,000
principal amount of Mortgage  Collateral and the early redemption of the related
CMO Bonds.

         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.

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 March 31,
1996,  the  Company  was  able  to  borrow  $9,155,000  under  eight  Repurchase
Agreements,  based on the value of the pledged collateral. At March 31, 1996 and
December 31, 1995, there were no borrowings  outstanding  under these Repurchase
Agreements.

         The Company has entered into a credit  facility  that  extends  through
December 23, 1996 secured by certain  non-agency  MBS bonds.  At March 31, 1996,
the Company was able to borrow  $9,456,000 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 March 31, 1996 and
December  31,  1995,  there  were no  borrowings  outstanding  under the  credit
facility.

         On July 19, 1995, the Company obtained a one-year, $1,000,000 unsecured
line of credit.  Advances  under this line bear  interest at the prime rate.  At
March 31, 1996 and December 31, 1995,  there were no borrowings  under this line
of credit.



                                      -8-
<PAGE>

H.       Other Matters

         The Company has entered into a series of Management Agreements with the
Manager through December 31, 1996.  Pursuant to the Management  Agreements,  the
Manager  advises  the  Company  on its  business  and  oversees  its  day-to-day
operations  subject to the supervision of the Company's Board of Directors,  the
majority of whom are Independent Directors.  During the three months ended March
31, 1996 and 1995, the Company incurred combined Incentive Fees and Base Fees of
$288,000 and $126,000,  respectively.  The Company also incurred  Administrative
Fees pursuant to the Management Agreements 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  months  ended March 31,  1996 and 1995 were  $164,000  and  $327,000,
respectively.

         Effective  April 1, 1996,  Financial  Asset  Management LLC assumed the
obligations of the Management  Agreement.  Financial Asset Management LLC is 80%
owned by two indirect, wholly owned subsidiaries of MDC and 20% owned by Spencer
I. Browne, the President of the Company.

         The Company had an NOL carryover of approximately $100,000,000 at March
31, 1996 which could be used to reduce the Company's  requirement under the Code
to  distribute  at least 95% of REIT income.  As of March 31, 1996,  the Company
also had a capital loss  carryover of  approximately  $35,000,000  which expires
beginning in 1998.





                                      -9-
<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  "Definitions"  which may be found at
         the end of this report.

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

         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
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.

         Effective  April 1, 1996,  Financial  Asset  Management LLC assumed the
obligations of the Management  Agreement.  Financial Asset Management LLC is 80%
owned by two indirect, wholly owned subsidiaries of MDC and 20% owned by Spencer
I. Browne, the President of the Company.

         The Company  operates  in a manner  that  permits it to qualify for the
income  tax  treatment  accorded  to a REIT  under  the Code.  Accordingly,  the
Company's REIT income, with certain limited exceptions,  is not subject to state
or federal  income tax at the  corporate  level.  In order to maintain  its REIT
status, the Company will be required, among other things, to distribute annually
(as  determined  under  the  Code) to its  shareowners  at least 95% of its REIT
income.  The Company must also meet certain  asset,  income and stock  ownership
tests.

         The Company currently acquires its subordinate,  unrated non-agency MBS
bonds at a 70% to 80% discount  from the  principal  amount of the bond. As with
any "deep-discount"  bond, the Company's  non-agency MBS bonds generate non-cash
or "phantom" income from the amortization of the purchase discount.

         At March 31, 1996,  the Company had a NOL  carryover  of  approximately
$100,000,000. Because of the NOL carryover, the Company believes it has a unique
competitive  advantage in acquiring  deep discount,  non-agency  MBS bonds.  The
Company is able to use its NOL carryover to offset the non-cash,  phantom income
which results from the amortization of the purchase discount. Because REITs must
distribute  at least 95% of their REIT income  (and  generally  distribute  100%
because  undistributed  REIT income is subject to income tax) to maintain  their
favorable  tax status,  most REITs would have to sell  additional  equity,  sell
assets or find some other way to  provide  funds to  distribute  at least 95% of
this non-cash, phantom income.

                                      -10-
<PAGE>

         The NOL carryover allows the Company to retain cash flow that otherwise
would be  required  to be  distributed  as  dividends  to grow its  business  by
acquiring additional non-agency MBS bonds while maintaining high dividend yields
for the Company's  shareowners.  The Company  generated  $4,261,000 in cash from
operations  (net of expenses)  during the three months ended March 31, 1996,  of
which  $2,192,000 or 51.4% was  distributed  to  shareowners,  and the remaining
$2,069,000 or 48.6% was available for additional  acquisitions of non-agency MBS
bonds.

         The  Company  acquired  17  non-agency  MBS  bonds  with  an  aggregate
outstanding  balance on the date of acquisition of $16,112,000  during the first
three months of 1996.  These  non-agency MBS bonds were acquired at a total cost
of  $4,157,000,  a  weighted-average  acquisition  price  of  28.1%,  and with a
weighted-average pass-through coupon interest rate of 7.2%.

         The  Company's  subordinate  non-agency  MBS bonds  have  credit  risk.
Non-agency MBS bonds are collateralized by mortgage loans that do not meet GNMA,
FNMA or FHLMC guarantee  standards,  typically because the mortgage loans exceed
agency size limits  (currently  $207,000) or because the borrower  does not meet
other agency credit  underwriting  criteria (a "non-conforming  mortgage loan").
The Company generally  acquires the subordinate 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  backs  a   residential   mortgage  loan
securitization  and the  proceeds  from  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. The loss would equal the unpaid principal
balance of the mortgage loan plus Foreclosure Costs and servicer  advances,  net
of  proceeds   from  the   foreclosure   sale,   mortgage   insurance  and  loss
indemnifications,  if  any.  Conversely,  the  holder  of  an  agency-guaranteed
mortgage  loan  virtually is assured of full  payment of principal  and interest
because of the agency guarantee.

         The Company  intends to use its available funds to pay dividends and 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,  participations  in  residential  real estate or
other assets.  The Company also may acquire or originate  agency-guaranteed  and
non-conforming  mortgage loans which, among other things, may be used for future
securitizations.





                                      -11-
<PAGE>




                          RESULTS OF OPERATIONS FOR THE
                   THREE MONTHS ENDED MARCH 31, 1996 AND 1995


         The table below summarizes the Company's  results of operations  during
the three months ended March 31, 1996 and 1995 (in  thousands,  except per share
data).

<TABLE>
<CAPTION>

                                                                                              Three Months Ended
                                                                                                   March 31,
                                                                                                   ---------
                                                                                               1996          1995
                                                                                               ----          ----
Ongoing Operations:
    Revenues
<S>                                                                                         <C>           <C>     
      Non-agency MBS bonds                                                                  $   2,830     $  1,333
      Equity in earnings of Commercial Assets                                                     437          420
      Interest and other income                                                                    86          149
                                                                                            ---------     --------
                                                                                                3,353        1,902
                                                                                            ---------     --------
    Expenses
      Management fees                                                                             452          148
      General and administrative                                                                  498          776
      Interest                                                                                     --           33
                                                                                            ---------     --------
                                                                                                  950          957
                                                                                            ---------     --------

    Earnings from ongoing operations                                                            2,403          945

    Earnings from liquidating operations                                                           --        3,062
                                                                                            ---------     --------

Book income                                                                                 $   2,403     $  4,007
                                                                                            =========     ========

Earnings from ongoing operations per share                                                  $     .10     $    .04
Earnings from liquidating operations per share                                                     --          .13
                                                                                            ---------     --------
Book income per share                                                                       $     .10     $    .17
                                                                                            =========     ========

Estimated REIT Income (Loss):
    Ongoing operations                                                                      $   4,184     $  1,583
    Liquidating operations                                                                       (296)      (2,028)
                                                                                            ---------     --------

Estimated REIT income (loss)                                                                $   3,888     $   (445)
                                                                                            =========     ========
Estimated REIT income (loss) per share                                                      $     .16     $   (.02)
                                                                                            =========     ========

Dividends                                                                                   $   2,192     $  1,938
                                                                                            =========     ========
Dividends per share                                                                         $     .09     $    .08
                                                                                            =========     ========

Weighted-average shares outstanding                                                            24,365       24,227
</TABLE>

Book Income

         Non-agency  MBS Bonds - Book income from the Company's  non-agency  MBS
bonds increased significantly during the first quarter of 1996 compared with the
same period in 1995 primarily due to the  acquisition of 91 non-agency MBS bonds


                                      -12-
<PAGE>

during 1995 and the first quarter of 1996 with an outstanding  principal balance
of $113,094,000 and a weighted-average  coupon at March 31, 1996 of 7.1%. As the
Company  continues  to acquire  non-agency  MBS bonds,  earnings  from the bonds
should  continue  to  increase as long as future  credit  losses and  prepayment
speeds on the Mortgage Collateral are within the Company's estimates.

         The Company's  effective  book yield on its  non-agency MBS bonds based
upon their original  purchase price  percentage for the three months ended March
31, 1996 and 1995, taking into  consideration  the Company's  estimate of future
credit losses,  was 19.8% and 15.0%,  respectively.  The effective book yield on
the Company's  non-agency MBS bonds has increased primarily from the decrease in
the  weighted-average  purchase  price of the non-agency MBS bonds from 39.2% at
March 31, 1995 to 35.4% at March 31, 1996. Also, the weighted-average  coupon on
the non-agency MBS bonds  increased from 6.9% at March 31, 1995 to 7.1% at March
31, 1996.  As a result of the decrease in the  weighted-average  purchase  price
together  with the  increase  in the  weighted-average  coupon of the  Company's
non-agency  MBS bonds,  the  effective  interest  rate  received  by the Company
(stated coupon divided by purchase price) increased from 17.6% at March 31, 1995
to 20.1% at March 31, 1996.

         The  Company  records  an  allowance  for  credit  losses at the time a
non-agency  MBS bond is  acquired  which  reduces  the amount of book income the
Company records from these assets.  At March 31, 1996 and December 31, 1995, the
allowance for credit losses  related to the Company's  non-agency  MBS bonds was
$81,952,000 and $71,365,000,  respectively,  on an outstanding principal balance
of $194,004,000 and $180,165,000,  respectively. The allowance for credit losses
is increased by the amount of anticipated  future credit losses when the Company
acquires a non-agency  MBS bond and is decreased by credit  losses  allocated to
the  subordinate  non-agency  MBS  bonds  owned  by  the  Company,  net  of  any
indemnification  payments  received.  Book  income is impacted by any changes in
estimates of future credit losses.

         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  plus any  indemnifications
available,  less related  Foreclosure  Costs and  servicing  advances;  (ii) the
purchase price of the related non-agency MBS bonds (averaging  $349,000 at March
31, 1996); and (iii) cash received through the foreclosure date. As of March 31,
1996, 320 mortgage loans (out of approximately  140,000) that  collateralize the
Company's non-agency MBS bonds were in foreclosure.  These mortgage loans had an
outstanding   principal   balance  of  $75,171,000  and  an  amortized  cost  of
$16,027,000.

         For the three months ended March 31, 1996 and 1995,  the  allowance for
credit  losses on the Company's  non-agency  MBS bonds was reduced by $1,504,000
and $81,000, respectively, as a result of the allocation of credit losses net of
indemnifications on the home mortgage loan collateral backing the bonds. The net
economic loss to the Company as a result of the credit  losses  allocated to the
Company's  non-agency  MBS bonds was  $266,000  and $34,000 for the three months
ended March 31, 1996 and 1995, respectively.

         The increase in credit losses from the Company's  non-agency  MBS bonds
is consistent with the Public  Securities  Association SDA model.  The SDA model
assumes 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.  While the  Company  anticipates  that the
amount of credit  losses  allocated to the Company's  non-agency  MBS bonds will
continue to increase in future periods,  it believes that the current balance of
the allowance for credit losses is adequate to absorb such future credit losses.


                                      -13-
<PAGE>

This assumes,  among other things,  no significant  changes in general  economic
conditions or widespread natural disasters which may impact adversely the values
of the  single-family  homes  securing the mortgage  loans backing the Company's
non-agency MBS bonds.

         On December 31, 1995,  the Company  changed the  classification  of its
non-agency MBS bonds for financial  reporting purposes from  held-to-maturity to
available-for-sale.  The change in  classification  is not  attributable  to any
current plans to liquidate its non-agency MBS bonds; however, from time to time,
the Company may evaluate  opportunities to sell a non-agency MBS bond as part of
its  efforts  to  maximize  portfolio  value and  increase  shareowner  returns.
Accordingly,   the  Company  has   classified   its   non-agency  MBS  bonds  as
available-for-sale,   carried  at  fair  value  in  the  financial   statements.
Unrealized holding gains of $413,000 and $399,000 at March 31, 1996 and December
31, 1995, respectively,  from the Company's non-agency MBS bonds are reported as
a net amount in stockholders' equity until realized.

         Commercial Assets - Commercial  Assets commenced  operations on October
12, 1993 and has reported that it has  acquired,  since its  inception,  11 CMBS
bonds from six  securitizations at a cost of $74,433,000.  At March 31, 1996 and
December  31,  1995,  these CMBS bonds had  outstanding  principal  balances  of
$99,781,000 and  $100,368,000,  respectively,  and  weighted-average  coupons of
8.24% at both  dates.  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 months ended March 31, 1996 and
1995 was $437,000 and $420,000,  respectively.  Commercial  Assets completed the
investment of its original  $75,000,000  of capital in November 1994 and has not
acquired any CMBS bonds since then.

         Interest and Other Income - Interest and other income  decreased during
the three  months  ended  March 31, 1996  compared  with the same period in 1995
because the Company has used its available cash to acquire non-agency MBS bonds.

         Management  Fees - Management  fees  increased  during the three months
ended  March  31,  1996  compared  with the  same  period  in 1995  due to:  (i)
acquisitions  of non-agency MBS bonds during 1995 and the first quarter of 1996;
(ii) a change in the method of  calculating  Incentive Fees per the terms of the
amendment  to the  Management  Agreement  dated  January  1,  1996;  and (iii) a
decrease in the average  Ten-Year  U.S.  Treasury  Rate during the three  months
ended March 31, 1996 from the same period in 1995 by over 1.5%.

         Effective  April 1, 1996,  Financial  Asset  Management LLC assumed the
obligations of the Management  Agreement.  Financial Asset Management LLC is 80%
owned by two indirect, wholly owned subsidiaries of MDC and 20% owned by Spencer
I. Browne, the President of the Company.

         General  and  Administrative  Expenses  -  General  and  administrative
expenses  decreased  during the three months ended March 31, 1996  compared with
the same period in 1995 due primarily to lower legal,  accounting and consulting
fees.

         At its  annual  meeting  in May 1996,  the  Company  intends to solicit
shareowner  approval of an amendment to the Stock  Option  Plan.  The  amendment
would  permit the Company to issue shares of Common Stock in 1996 to the holders
of options who  voluntarily  relinquish  their right to DERs.  If approved,  the
amendment also will eliminate the issuance of DERs in the future.  The effect of
the proposal,  if approved and the rights to DERs are  relinquished,  will be to
reduce general and administrative  expenses from DERs by approximately  $220,000


                                      -14-
<PAGE>

in 1996 and approximately $300,000 per year in subsequent years. The issuance of
Common Stock in exchange for the right to receive DERs will result in a one-time
charge to second quarter 1996 earnings of approximately $750,000 and issuance of
approximately 250,000 shares of Common Stock.

         Interest  Expense  -  Interest  expense  on  the  Company's   borrowing
facilities  decreased during the three months ended March 31, 1996 compared with
the same  period  in 1995  due to the  repayment  of  $1,598,000  of  short-term
borrowings outstanding at March 31, 1995 in the second quarter of 1995.

         Liquidating  Operations - In 1993,  the Company  began to liquidate its
CMO Ownership  Interests and acquire  credit-sensitive  assets  (non-agency  MBS
bonds and shares of  Commercial  Assets)  that should  benefit from an improving
economy.  Accordingly,  the Company had classified as liquidating operations its
revenues from CMO Ownership  Interests along with expenses directly allocable to
the  CMO  Ownership  Interests.  As  of  December  31,  1995,  the  Company  had
substantially  liquidated  all of its CMO  Ownership  Interests.  Earnings  from
liquidating  operations  during  the  three  months  ended  March  31,  1995 was
comprised of the following (in thousands):

<TABLE>
<CAPTION>

Revenues
<S>                                                                                                     <C>     
    CMO Ownership Interests                                                                             $  1,474
    Interest income                                                                                          225
    Net gain on sale of CMO Ownership Interests                                                            2,031
                                                                                                        --------
       Total revenues                                                                                      3,730
                                                                                                        --------

Expenses
    Management fees                                                                                           89
    General and administrative                                                                                15
    Interest                                                                                                 564
                                                                                                        --------
       Total expenses                                                                                        668
                                                                                                        --------

 Earnings from liquidating operations                                                                   $  3,062
                                                                                                        ========
</TABLE>

         Earnings  from CMO  Ownership  Interests  during the three months ended
March 31, 1995 were from the  $22,490,000  net carrying  amount of CMO Ownership
Interests at December 31, 1994.  These CMO Ownership  Interests were  liquidated
throughout 1995.

         During the three  months ended March 31,  1995,  the Company  exercised
Call Rights on certain CMO Ownership Interests resulting in gains of $2,008,000.
The exercise of these Call Rights reduced the  outstanding  principal  amount of
the Company's Mortgage Collateral by $45,698,000.

         On March 30, 1995, Asset Securitization sold 28 CMO Ownership Interests
and repaid the outstanding  secured notes payable.  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. Asset Securitization was liquidated in May 1995.

         Interest  income from  liquidating  operations  during the three months
ended March 31, 1995 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.  Interest expense from liquidating  operations during the three months
ended March 31,  1995 was  principally  from the  $30,592,000  of secured  notes
payable which was repaid during the first quarter of 1995.

                                      -15-
<PAGE>

REIT Income

         The Company's  estimated REIT income from ongoing operations during the
three months ended March 31, 1996  improved  over the same period in 1995 due to
$2,146,000  of higher REIT earnings  from  non-agency  MBS bonds and $470,000 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 1995 and
1996, and the increase in dividends from Commercial  Assets was due to timing of
dividend payments.

         The Company's estimated REIT losses from liquidating operations for the
three months  ended March 31, 1996 were  $296,000,  significantly  less than the
same period in 1995  primarily  due to sales  during  1995 of the CMO  Ownership
Interests that were generating REIT losses.

NOL Carryover

         At March 31,  1996,  the  Company's  NOL  carryover  was  approximately
$100,000,000 and capital loss carryover was approximately  $35,000,000.  The NOL
carryover may be used to offset all or a portion of the  Company's  REIT income,
and as a result, reduce the amount of income that the Company must distribute to
maintain its status as a REIT.

Reconciliation of REIT Income and Book Income

         Substantially all of the difference between REIT income and book income
is due to: (i) 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;  (ii)
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;  and (iii) gains on the sales of assets  recorded for book
income purposes that resulted in either capital losses or capital gains for REIT
income  purposes  that  are  reduced  to  zero  by the  Company's  capital  loss
carryover.

Dividend Distributions

         On March 12, 1996,  the Company  declared a first  quarter  dividend of
$2,192,000 or nine cents per share, compared with $1,938,000, or eight cents per
share,  for the same period in 1995. The 1996 first quarter dividend was paid on
March 29, 1996 to shareowners of record on March 22, 1996.

                         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 and for the acquisition of assets.

         The table below summarizes the Company's  operating cash flows and uses
of those  cash  flows for the three  months  ended  March 31,  1996 and 1995 (in
thousands):




                                      -16-
<PAGE>




<TABLE>
<CAPTION>

                                                                                           Three Months Ended
                                                                                                March 31,
                                                                                                ---------
                                                                                         1996             1995
                                                                                         ----             ----

Cash Generated By (Used In) Ongoing Operations:
    Non-agency MBS bonds:
<S>                                                                                    <C>             <C>       
       Interest                                                                        $   3,314       $    1,602
       Principal and indemnifications                                                        769              411
    Dividends from Commercial Assets                                                         469              552
    Repayment of short-term borrowings                                                        --           (1,160)

Cash Generated By (Used In) Liquidating Operations:
    CMO Ownership Interests                                                                   --            3,699
    Restricted cash for secured notes payable                                                 --           15,862
    Sale of assets                                                                            --           16,562
    Repayment of secured notes payable                                                        --          (30,592)

Total expenses, net of interest income and other                                            (291)          (2,291)
                                                                                       ---------       ----------

Cash Generated By Operations                                                           $   4,261       $    4,645
                                                                                       =========       ==========

Dividends Paid                                                                         $   2,192       $      727
                                                                                       =========       ==========

Acquisitions of Non-agency MBS bonds                                                   $   4,157       $   11,697
                                                                                       =========       ==========
</TABLE>


         The Company's cash from ongoing operations continues to increase due to
acquisitions  of  non-agency  MBS  bonds.  The  Company  received  no cash  from
liquidating  operations in 1996 because the program of liquidating the Company's
CMO Ownership Interests was completed as of December 31, 1995.

         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 March 31, 1996, the Company was able to borrow $18,611,000 under
these  agreements,  based on the value of the pledged  collateral.  At March 31,
1996,  there  were no  borrowings  under  the  Repurchase  Agreements  or credit
facility.

         On July 19, 1995, the Company obtained a one-year, $1,000,000 unsecured
line of credit.  Advances  under this line bear  interest at the prime rate.  At
March 31, 1996, there were no borrowings under this line of credit.

         The cash generated by the Company's  non-agency MBS bonds is reduced by
the credit losses  allocated to the bonds.  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


                                      -17-
<PAGE>

on the Company's income. The Company has provided  $81,952,000 of allowances for
credit losses at March 31, 1996 to absorb future credit losses, including losses
from natural disasters not covered by standard homeowner policies.

         The  Company's  NOL  carryover  allows it to grow its business by using
internally generated cash flow to acquire additional  non-agency MBS bonds while
maintaining high dividend yields for the Company's shareowners.  The Company had
available  cash of  $5,328,000  at  December  31, 1995 and  generated  cash from
ongoing  operations of  $4,261,000  during the three months ended March 31, 1996
enabling  the Company to acquire 17  non-agency  MBS bonds for  $4,157,000.  The
Company  also paid  $2,192,000  ($.09 per share) in  dividends  during the first
quarter of 1996.

Other

         Some of the statements in this Form 10-Q as well as statements  made by
the Company in periodic press  releases,  oral  statements made by the Company's
officials to analysts and shareowners in the course of  presentations  about the
Company and conference calls following  quarterly earnings releases,  constitute
"forward-looking  statements"  within  the  meaning  of the  Private  Securities
Litigation  Reform  Act of 1995  (the  "Reform  Act").  The  statements  include
projections  of the  Company's  estimated  1996  cash flow and  dividends.  Such
forward-looking  statements  involve known and unknown risks,  uncertainties and
other factors that may cause the actual results,  performance or achievements of
the Company to be materially  different from any future results,  performance or
achievements  expressed  or  implied  by the  forward-looking  statements.  Such
factors  include  the  following:  general  economic  and  business  conditions;
interest rate changes;  competition;  the availability of additional  non-agency
MBS bonds at approximately  the same prices  currently paid by the Company;  the
Company's  ability to maintain or reduce expense levels and the assumption  that
losses on non-agency MBS bonds do not exceed the Company's estimates.





                                      -18-
<PAGE>


                                   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 up to $3,500 per annum per  non-agency MBS bond, for
bond  administration and other services related to the Company's  non-agency MBS
bonds paid pursuant to the Management Agreement.

agency - 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.

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.

CMO -  Collateralized  mortgage  obligation.  CMOs are multi-class  issuances of
bonds which are secured and funded as to the payment of interest  and  repayment
of principal by a specific group of mortgage loans, mortgage-backed certificates
or other collateral.

CMO Class or CMO Bond - A debt obligation  resulting from the issuance of a CMO.
A CMO Class may represent the right to receive interest only,  principal only, a
proportionate  amount of interest and  principal  (each,  respectively,  and "IO
Class," "PO Class" and "Regular Class") or a disproportionate amount of interest
and principal.

CMO  Ownership  Interests  - 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.

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

                                      -19-
<PAGE>

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.

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.

Foreclosure   Costs  -  Necessary  repair  and  maintenance   costs  during  the
foreclosure  period,  brokerage fees,  legal fees,  taxes and insurance,  net of
proceeds from mortgage insurance, if any.

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 GAAP Net Income (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."

Lesser quality 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. Also referred to as B and C credit quality mortgage loans.

LIBOR - The London Interbank Offered Rate on Eurodollar deposits.

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

Manager  -  Financial  Asset  Management  LLC,  a  Colorado  limited   liability
corporation 80% owned by two indirect,  wholly owned subsidiaries of MDC and 20%
owned by Spencer  I.  Browne,  President  of the  Company.  As of April 1, 1996,
Financial  Asset  Management  LLC was  successor to Financial  Asset  Management
Corporation,  the previous Manager of the Company and an indirect,  wholly owned
subsidiary of MDC.

                                      -20-
<PAGE>

MDC - M.D.C. Holdings, Inc., a Delaware corporation.

Mortgage Certificates - FNMA mortgage certificates, FHLMC mortgage certificates,
fully-modified pass-through  mortgage-backed certificates guaranteed by GNMA and
private  certificates  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 which are secured by single-family,  residential
(one-to four-unit) properties.

NOL - Net operating loss.

NYSE - New York Stock Exchange, Inc.

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.

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.

Standard  Default  Assumption  (SDA) - A  standardized  benchmark  default curve
developed by the Public  Securities  Association used for the measurement of the
rates of default on mortgage loans.

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




                                      -21-
<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).

     10.1         Management  Agreement dated as of January 1, 1995, between the
                  Registrant   and  Financial   Asset   Management   Corporation
                  (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).

     10.1(a)      Amendment to Management  Agreement dated as of January 1, 1996
                  between  the   Registrant  and  Financial   Asset   Management
                  Corporation.

     10.1(b)      Assignment of Management  Agreements dated as of April 1, 1996
                  between  Financial Asset Management  Corporation and Financial
                  Asset Management LLC.

     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 March 31, 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).

                                      -22-
<PAGE>

     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).

     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 March 31, 1993,
                  Commission File No. 1-9360, filed on November 15, 1993).

     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 March 31, 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).

     (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.





                                      -23-
<PAGE>




                                   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:  May 14 , 1996                            By   /s/ Paris G. Reece III
                                                    -----------------------
                                                    Paris G. Reece III
                                                    Chief Financial Officer













                                      -24-



                        AMENDMENT TO MANAGEMENT AGREEMENT

         AMENDMENT as of January 1, 1996 to the Management Agreement dated as of
January  1,  1995  (the   "Management   Agreement"),   between  ASSET  INVESTORS
CORPORATION,  a  Maryland  corporation  (the  "Company"),  and  FINANCIAL  ASSET
MANAGEMENT CORPORATION, a Delaware corporation (the "Manager").

                                    RECITALS

          A. The Company and the Manager  entered into the Management  Agreement
pursuant to which the Manager performs the duties and responsibilities set forth
in the Management  Agreement,  subject to the supervision of the Company's Board
of Directors; and

         B. The Company  desires to engage the Manager to perform the duties and
responsibilities set forth in the Management Agreement on the terms set forth in
the  Management  Agreement and this  Amendment and the Manager  desires to be so
engaged for an additional one-year term.

         NOW,  THEREFORE,  in consideration for the mutual agreements herein set
forth, the parties hereto agree as follows:

          1. A new  definition  of "GAAP Net  Income" to be  designated  Section
2(d)(i) shall be added to the Management Agreement as follows:

                  (s)(i)  "GAAP Net  Income"  means  income as  reported  by the
         Company in its Form 10-Q or Form 10-K,  as the case may be,  filed with
         the Securities and Exchange  Commission  reduced by the Company's share
         of  CAI's  net  income  and  increased  by the  expense  for  incentive
         compensation determined pursuant to Section 9(b) of this Agreement.

          2.  Section 9(b) of the  Management  Agreement is amended and restated
hereby as follows:

                  (b) Incentive Compensation.  The Company shall pay the Manager
         as  incentive  compensation  a yearly fee, in an amount equal to 20% of
         the dollar  amount,  if any, by which the Company's GAAP Net Income for
         each fiscal year,  exceeds an amount equal to the Stockholders  Equity,
         reduced by the basis of the Company's  investment in CAI, multiplied by
         the Ten Year U.S.  Treasury Rate plus one percentage point. If the GAAP
         Net  Income  of the  Company  is less  than  the  amount  equal  to the
         Stockholders  Equity,  reduced by the basis of the Company's investment
         in  CAI,  multiplied  by the Ten  Year  U.S.  Treasury  Rate  plus  one
         percentage  point,  the  Manager  shall  refund to the  Company the net
         year-to-date  incentive  compensation  previously  paid to the  Manager
         during the current fiscal year, if any.


                                        1
<PAGE>

                  The  quarterly  payment of such  amount by the  Company to the
         Manager,  or refund to the  Company  from the  Manager in the event the
         incentive  compensation  for any  year-to-date  period is less than the
         incentive  compensation  computed  and  paid to the  Manager  as of the
         previous  year-to-date period, shall be computed each fiscal quarter on
         a  cumulative  year-to-date  basis in an amount equal to (A) 20% of the
         dollar amount, if any, by which the year-to-date GAAP Net Income of the
         Company  applicable to such fiscal quarter,  exceeds an amount equal to
         the  Stockholders  Equity,  reduced  by  the  basis  of  the  Company's
         investment  in CAI,  for such  year-to-date  period  multiplied  by the
         year-to-date  Ten Year U.S.  Treasury  Rate plus one  percentage  point
         multiplied by the number of quarters  during such  year-to-date  period
         divided by four; and (B) minus the year-to-date  incentive compensation
         for  the  prior  fiscal   quarter.   If  the   year-to-date   incentive
         compensation  computed  through  such fiscal  quarter of the Company is
         less than the net year-to-date  incentive compensation computed for the
         previous  year-to-date fiscal quarter,  the Manager shall refund to the
         Company the lesser of (i) the difference  between the net  year-to-date
         incentive  compensation  computed for the previous  year-to-date fiscal
         quarter and the net year-to-date  incentive  compensation  computed for
         the  current  fiscal  quarter  or (ii) the net  year-to-date  incentive
         compensation  computed for the previous year-to-date fiscal quarter, if
         any. Such quarterly  payment shall be paid to the Manager,  or refunded
         to the  Company,  as  provided  by, and  subject to  adjustment  under,
         Section 9(e) of this Agreement.

          3.  The  first  paragraph  of  Section  9(d)((iii)  of the  Management
Agreement is amended and restated hereby as follows:

                  (iii) for each Series of Non-Agency  MBS Bonds issued or owned
         by the Company or any  subsidiary  of the Company  with  respect to the
         first class of such Series,  the lesser of (A) $3,500  annually and (B)
         an amount equal to $3,500 multiplied by the percentage ownership of the
         Company or such subsidiary of the Company in such Non-Agency MBS Bonds,
         and for each additional  class of such Series (C) $875 annually and (D)
         an annual amount equal to $875  multiplied by the percentage  ownership
         of the Company or such subsidiary of the Company in such Non-Agency MBS
         Bond.

          4.  Section 9(e) of the  Management  Agreement is amended and restated
hereby as follows:

                           (e) Adjustment and Payment. The Manager shall compute
         the estimated  compensation  payable or refundable under Sections 9(a),
         9(b), 9(c) and 9(d) hereof as soon as practicable after the end of each
         fiscal  quarter,  but no  later  than  35  days  after  the end of such
         quarter.  A copy of such  computations  shall  be  thereafter  promptly
         submitted  to the  Company.  Such  compensation  shall  be  paid to the
         Manager,  or refunded to the Company,  no later than the 45th day after


                                        2
<PAGE>

         such fiscal quarter as payment on account,  subject to adjustment under
         this  Section  9(e) of this  Agreement.  The  aggregate  amount  of the
         Manager's  compensation  under Sections 9(a),  9(b),  9(c) and 9(d) for
         each fiscal year shall be adjusted  within:  (x) 120 days after the end
         of such fiscal year;  or (y) 120 days after the filing of the Company's
         federal  income tax return for such fiscal  year,  whichever  is later.
         Such  adjustment  shall  be  made  to  reflect  additional  information
         provided by the Company's  tax return for such fiscal year.  Any excess
         owed to, or refund owed by, the Manager shall be paid to the Manager or
         remitted by the Manager to the Company  within ten days of  presentment
         of the adjustment.

                  5.       Section 9(f) is hereby added as follows:

                  (f) Certain Expenses.  If the Company requests any third party
         to render  services to the Company or provide the Company with any data
         or  information,  other than those  services  and data  required  to be
         rendered  and  delivered  by the  Manager  hereunder,  such  costs  and
         expenses  charged by such third parties,  shall be paid by the Company.
         The Manager shall notify the Company's  Board of Directors if the costs
         and expenses to be charged to the Company pursuant to this Section 9(f)
         shall exceed $50,000 per year.

                  6.       Section 16 of the Management Agreement is amended and
restated hereby as follows:

                  "This  Agreement  shall  continue in force until  December 31,
         1996 unless otherwise renewed or extended."

                  7. This Amendment  shall be deemed assigned to Financial Asset
Management  LLC in the same  manner  and to the same  extent  as the  Management
Agreement.  Except as amended hereby,  the Management  Agreement shall remain in
full force and effect. In the event of a conflict between this Amendment and the
Management Agreement, the terms of this Amendment shall control.

         IN WITNESS WHEREOF,  the parties hereto have executed this Amendment as
of the date first above written.

[CORPORATE SEAL]                            ASSET INVESTORS CORPORATION


ATTEST:                                   By:/s/Spencer I. Browne
                                             -----------------------
                                        Name:  Spencer I. Browne
/s/ Daniel S. Japha                    Title:  President and Chief
- -------------------                            Executive Officer
Daniel S. Japha, Secretary


                                        3
<PAGE>


                                           FINANCIAL ASSET MANAGEMENT
                                           CORPORATION


                                         By:/s/Kevin J. Nystrom
                                            -------------------------
                                       Name:   Kevin J. Nystrom
                                      Title:   Vice President and Chief
                                               Accounting Officer
















                                       4



                                  ASSIGNMENT
                                       OF
                              MANAGEMENT AGREEMENTS


         This  Agreement is entered into  effective as of April 1, 1996,  by and
between  Financial Asset Management  Corporation,  a Delaware  corporation ("Old
FAMC"),  MDC Residual  Holdings,  Inc., a Delaware  corporation ("MDC Sub"), and
Financial Asset Management LLC, a Colorado limited liability company ("FAMC").


                                    Recitals

         A. Old FAMC is a party to two Management  Agreements,  each dated as of
January 1, 1995 and amended  effective  as of January 1, 1996,  with  Commercial
Assets,  Inc.  ("CAI")  and  with  Asset  Investors   Corporation  ("AIC")  (the
"Management Agreements").

         B. Old FAMC,  MDC Sub and Spencer I. Browne formed FAMC effective as of
April 1, 1996.

         C. Old FAMC desires to convey to MDC Sub an undivided 1.25% interest in
the Management  Agreements (the "MDC Sub Interest").  Old FAMC desires to convey
to FAMC an undivided 98.75% interest in the Management Agreements (the "Old FAMC
Interest") and MDC Sub desires to convey to FAMC the MDC Sub Interest,  together
with all goodwill associated therewith,  including without limitation all rights
to the name  "Financial  Asset  Management"  and  rights  under  the  Management
Agreements,  including  without  limitation  rights to renew such  agreements in
accordance with their terms, and such other rights or assets as may be specified
in a separate document executed by Old FAMC, MDC Sub and FAMC (collectively, the
"Transferred Interests") in exchange for a 79% membership interest in FAMC as to
Old FAMC and a 1%  membership  interest as to MDC Sub. FAMC is willing to accept
the Transferred Interests and become a party to and to adopt and agree to comply
with the terms of the Management Agreements.


                            Assignment and Acceptance

         For good and valuable consideration,  the receipt and adequacy of which
are hereby acknowledged, Old FAMC, MDC Sub and FAMC agree as follows:

         1.  Assignment.  Old FAMC assigns and  transfers to MDC Sub the MDC Sub
Interest.  Old FAMC and MDC Sub  assign  and  transfer  to FAMC the  Transferred
Interests.  Old FAMC and MDC Sub  covenant and agree not to take any action that
would interfere with FAMC's  continuing  relationship with CAI and AIC. Old FAMC
and MDC  Sub  shall  execute  and  deliver  to FAMC  such  further  assignments,



<PAGE>

acknowledgments and documents as FAMC reasonably may request in order to confirm
or give notice of the transfers effected by this Agreement.

         2. Acceptance. FAMC accepts the assignment of the Transferred Interests
made by  paragraph  1 of this  Agreement,  and  agrees to be bound by all of the
terms of the  Management  Agreements.  FAMC  agrees  to  execute  and  deliver a
counterpart of the Management Agreements.  FAMC shall faithfully perform any and
all  obligations  of the  Manager  as such  term is  defined  in the  Management
Agreements.

         3.  Reliance by CAI and AIC. CAI and AIC shall be entitled to rely upon
and enforce  the  covenants  and  obligations  of FAMC as stated in  paragraph 2
above,  and FAMC shall execute and deliver such further  instruments  as CAI and
AIC shall  consider  necessary  or  appropriate  to effect  FAMC's  admission as
Manager under the Management Agreements.

         4.  Consent  of  Unaffiliated  Directors.  Old  FAMC,  MDC Sub and FAMC
acknowledge that the assignment and acceptance of the Management  Agreements set
forth  herein  shall  be  subject  to the  consent  to  such  assignment  by the
Unaffiliated Directors of CAI and AIC as evidenced by a Consent to Assignment in
the forms attached hereto.

         5.  Miscellaneous.  Capitalized  terms used in this  Agreement  without
definition have the meanings given in the Management Agreements.  This Agreement
shall  inure to the  benefit  of and be  binding  upon  the  parties  and  their
successors,  heirs,  personal  representatives  and assigns.  This  Agreement is
governed by the laws of the State of Colorado. This Agreement may be executed in
counterparts.

         Old FAMC and FAMC have  executed  this  Agreement  as of the date first
above written.


                                          FINANCIAL ASSET MANAGEMENT CORPORATION


                                        By:/s/Leslie B. Fox
                                           -------------------
                                      Name: Leslie B. Fox
                                     Title: Senior Vice President

                                          MDC RESIDUAL HOLDINGS, INC.


                                        By:/s/Daniel S. Japha
                                           ---------------------
                                      Name: Daniel S. Japha
                                     Title: Vice President



                                       2
<PAGE>

                                          FINANCIAL ASSET MANAGEMENT LLC


                                      By:/s/Spencer I. Browne
                                         -----------------------
                                    Name: Spencer I. Browne
                                   Title: Manager









                                       3


<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               MAR-31-1996
<CASH>                                           3,240
<SECURITIES>                                         0
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                 3,240
<PP&E>                                               0
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                                  80,226
<CURRENT-LIABILITIES>                            1,147
<BONDS>                                              0
                                0
                                          0
<COMMON>                                           244
<OTHER-SE>                                      78,835
<TOTAL-LIABILITY-AND-EQUITY>                    79,079
<SALES>                                              0
<TOTAL-REVENUES>                                 3,353
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                                   950
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                                  2,403
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                              2,403
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     2,403
<EPS-PRIMARY>                                      .10
<EPS-DILUTED>                                      .10
        

</TABLE>


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