ASSET INVESTORS CORP
10-Q, 1997-11-12
REAL ESTATE INVESTMENT TRUSTS
Previous: MUNICIPAL INVT TR FD INSURED SERIES 226 DEFINED ASSET FUNDS, 485BPOS, 1997-11-12
Next: IMO INDUSTRIES INC, 8-K, 1997-11-12



================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                             -----------------------

                                    FORM 10-Q

(Mark One)

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

                For the quarterly period ended September 30, 1997

                                       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               (IRS Employer
     incorporation or organization)            Identification No.)

  3410 South Galena Street, Suite 210                 80231
            Denver, Colorado                        (Zip Code)
(Address of Principal Executive Offices)

                                 (303) 614-9400
              (Registrant's telephone number, including area code)

                      3600 South Yosemite Street, Suite 350
                             Denver, Colorado 80237
              (Former Name, Former Address and Former Fiscal Year,
                         if Changed Since Last Report.)


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes X No __.

         As  of  November  3,  1997,   25,239,217   shares  of  Asset  Investors
Corporation Common Stock were outstanding.

================================================================================


<PAGE>


                  ASSET INVESTORS CORPORATION AND SUBSIDIARIES

                                    FORM 10-Q

                FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 1997

                                TABLE OF CONTENTS
                                                                            PAGE

PART I.  FINANCIAL INFORMATION:

    Item 1. Condensed Consolidated Financial Statements:

            Balance Sheets as of September 30, 1997 (unaudited)
            and December 31, 1996..........................................   1

            Statements of Income for the three and nine months ended
            September 30, 1997 and 1996 (unaudited)........................   2

            Statements of Cash Flows for the nine months ended
            September 30, 1997 and 1996 (unaudited)........................   3

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

    Item 2. Management's Discussion and Analysis of Financial Condition
            and Results of Operations......................................  14

PART II.  OTHER INFORMATION:

    Item 6. Exhibits and Reports on Form 8-K...............................  25


                                      (i)
<PAGE>



<TABLE>
<CAPTION>



                  ASSET INVESTORS CORPORATION AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                          (Dollar amounts in thousands)
                                                                                September 30,          December 31,
                                                                                     1997                  1996
                                                                                     ----                  ----
                                                                                 (Unaudited)
Assets
<S>                                                                              <C>                   <C>         
   Investment in rental properties, net                                          $     26,239          $         --
   Investment in rental property joint ventures                                        13,985                    --
   Cash and cash equivalents                                                           28,957                   417
   Non-agency MBS bonds                                                                    --                68,079
   Investment in Commercial Assets                                                     21,806                19,361
   Other assets, net                                                                    4,793                 2,487
                                                                                 ------------          ------------

       Total Assets                                                              $     95,780          $     90,344
                                                                                 ============          ============

Liabilities
   Mortgage notes payable                                                        $      4,873          $         --
   Short-term borrowings                                                                   --                 3,000
   Accounts payable and accrued liabilities                                             1,341                   454
   Management fees payable                                                                196                   525
                                                                                 ------------          ------------

       Total Liabilities                                                                6,410                 3,979
                                                                                 ------------          ------------

Minority interest in Operating Partnership                                                412                    --

Stockholders' Equity
   Common  Stock,  par  value  $.01 per  share,  50,000,000  shares  authorized;
     25,239,217 and 24,840,140 shares issued and
     outstanding, respectively                                                            252                   248
   Additional paid-in capital                                                         230,112               228,753

   Cumulative dividends                                                              (243,882)             (238,367)
   Cumulative net income                                                              101,141                90,638
                                                                                 ------------          ------------
     Dividends in excess of net income                                               (142,741)             (147,729)

   Unrealized holding gains on debt securities                                          1,335                 5,093
                                                                                 ------------          ------------

       Total Stockholders' Equity                                                      88,958                86,365
                                                                                 ------------          ------------

       Total Liabilities and Stockholders' Equity                                $     95,780          $     90,344
                                                                                 ============          ============
</TABLE>

           See Notes to Condensed Consolidated Financial Statements.


                                     - 1 -
<PAGE>





<TABLE>
<CAPTION>


                  ASSET INVESTORS CORPORATION AND SUBSIDIARIES
                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                      (In thousands, except per share data)
                                   (Unaudited)

                                                          Three Months Ended               Nine Months Ended
                                                             September 30,                    September 30,
                                                         1997           1996             1997              1996
                                                         ----           ----             ----              ----
   Revenues
<S>                                                    <C>            <C>              <C>               <C>      
      Rental income                                    $   1,084      $      --        $   1,652         $      --
      Equity in earnings of rental property
         joint ventures                                      142             --              145                --
      Property management income                              70             --               93                --
      Non-agency MBS bonds                                   276          2,860            2,726             8,525
      Equity in earnings of Commercial Assets
                                                             664            473            1,612             1,449
      Other income and expenses, net                         632             (6)           1,476               123
                                                       ---------      ---------        ---------         ---------
           Total revenues                                  2,868          3,327            7,704            10,097
                                                       ---------      ---------        ---------         ---------

   Expenses
      Property operations and maintenance                    362             --              536                --
      Real estate taxes                                      101             --              154                --
      Property management expenses                            58             --               89                --
      Management fees                                        111            466              485             1,268
      General and administrative                             191            261              614               916
      Elimination of DERs                                     --             --               --               825
      Depreciation and amortization                          279             --              428                --
      Interest                                               101             24              182                24
                                                       ---------      ---------        ---------         ---------
           Total expenses                                  1,203            751            2,488             3,033
                                                       ---------      ---------        ---------         ---------

Net income before gain on resecuritization of
   non-agency MBS bonds
                                                           1,665          2,576            5,216             7,064

Gain on resecuritization of non-agency MBS
   bonds                                                      --             --            7,359                --
Management fees on resecuritization of
   non-agency MBS bonds                                       --             --           (2,072)               --
                                                       ---------      ---------        ---------         ---------

Net income                                             $   1,665      $   2,576        $  10,503         $   7,064
                                                       =========      =========        =========         =========

Net income per share                                   $     .07      $     .11        $     .42         $     .29
                                                       =========      =========        =========         =========

Weighted-average shares outstanding                       25,239         24,738           25,025            24,535

Dividends per share                                    $    .065      $    .095        $    .220         $    .275

</TABLE>

           See Notes to Condensed Consolidated Financial Statements.


                                     - 2 -
<PAGE>



<TABLE>
<CAPTION>

                  ASSET INVESTORS CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)
                                   (Unaudited)

                                                                                          Nine Months Ended
                                                                                            September 30,
                                                                                        1997              1996
                                                                                        ----              ----
Cash Flows From Operating Activities
<S>                                                                                 <C>               <C>      
   Net income                                                                       $  10,503         $   7,064
   Adjustments to reconcile net income to net cash flows from operating
     activities:
     Depreciation and amortization                                                        428                --
     Accretion of discounts on non-agency MBS bonds                                       469             1,934
     Equity in earnings of Commercial Assets                                           (1,612)           (1,449)
     Equity in earnings of rental property joint ventures                                (145)               --
     Issuance of Common Stock for the elimination of DERs                                  --               825
     (Increase) decrease in other assets                                                 (573)               53
     Increase (decrease) in accounts payable and accrued liabilities                      151              (209)
     Gain on resecuritization of non-agency MBS bonds                                  (7,359)               --
                                                                                      -------           -------
       Net Cash Provided By Operating Activities                                        1,862             8,218
                                                                                      -------           -------

Cash Flows From Investing Activities
   Acquisition of rental properties                                                   (22,616)               --
   Acquisition of rental property joint ventures                                      (13,922)               --
   Improvements of rental properties                                                      (44)               --
   Acquisition of non-agency MBS bonds                                                     --           (14,746)
   Principal collections and indemnifications of non-agency MBS bonds                     547             2,350
   Dividends from Commercial Assets                                                     1,408               939
   Distributions from rental property joint ventures                                      166                --
   Proceeds from the resecuritization of non-agency MBS bonds                          69,743                --
                                                                                    ---------         ---------
       Net Cash Provided By (Used By) Investing Activities                             35,282           (11,457)
                                                                                    ---------         ---------

Cash Flows From Financing Activities
   Dividends paid                                                                      (5,515)           (4,418)
   Payment of minority interest distributions                                             (12)               --
   (Decrease) increase in short-term borrowings, net                                   (3,000)            2,600
   Principal payments on mortgage notes payable                                           (88)               --
   Issuance of Common Stock                                                                11               159
                                                                                   ----------        ----------
       Net Cash Used By Financing Activities                                           (8,604)           (1,659)
                                                                                   ----------        ----------

Cash and Cash Equivalents
   Increase (decrease)                                                                 28,540            (4,898)
   Beginning of period                                                                    417             5,328
                                                                                   ----------        ----------

   End of period                                                                   $   28,957        $      430
                                                                                   ==========        ==========
</TABLE>



           See Notes to Condensed Consolidated Financial Statements.


                                     - 3 -
<PAGE>





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


A.       The Company

         Asset Investors Corporation (the "Company") is a real estate investment
trust ("REIT") that was  incorporated  under Maryland law in 1986. Its shares of
common stock, par value $.01 per share ("Common  Stock"),  are listed on the New
York Stock Exchange under the symbol "AIC." In May 1997, the Company contributed
its net assets to Asset Investors  Operating  Partnership,  L.P. (the "Operating
Partnership")  in exchange  for an interest in the  Operating  Partnership.  The
Company  acts as the sole general  partner of the  Operating  Partnership  which
invests in real estate assets,  primarily manufactured housing communities.  The
Operating  Partnership also owns the preferred stock and non-voting common stock
of AIC Manufactured Housing Corp. ("AICMHC") and approximately 27% of the common
stock of Commercial Assets, Inc. ("Commercial Assets"). AICMHC, which was formed
in May  1997,  owns  interests  in  manufactured  housing  community  management
contracts. Commercial Assets is a publicly-traded REIT (American Stock Exchange,
Inc.:  CAX)  formed by the Company in August  1993 which  invests in  commercial
mortgage-backed securities ("CMBS bonds").

         The Company's  asset  acquisition  and other policies are determined by
its Board of  Directors.  The  Company's  By-laws,  as amended,  require  that a
specified  number  of the  Board of  Directors  and each  committee  thereof  be
comprised  of  persons  constituting  Independent  Directors.  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."

         Multi-Step Plan to Maximize  Stockholder Value - The Company previously
owned debt interests in residential mortgage loan securitizations collateralized
by pools of non-conforming  (non-agency guaranteed) single-family mortgage loans
("non-agency  MBS bonds").  In February 1997,  the Board of Directors  adopted a
multi-step  plan (the "1997 Plan") to restructure  the Company's  asset base and
redeploy  its  assets in order to reduce  risks  associated  with the  Company's
non-agency MBS bond portfolio and maximize long-term,  risk-adjusted  returns to
stockholders.  In March 1997, under the first step of the 1997 Plan, the Company
contributed  its  portfolio  of  non-agency  MBS bonds into an owner  trust in a
structured  transaction in which the Company received cash proceeds and retained
a small equity interest.

         In May 1997, the Company formed the Operating  Partnership and acquired
seven manufactured housing communities,  a 50% joint venture interest in another
manufactured  housing  community  and  certain  manufactured  housing  community
management  contracts.  During the three months ended  September  30, 1997,  the
Company  acquired  joint venture  interests in an additional  five  manufactured
housing  communities.  The Company plans to invest its  remaining  cash from the
resecuritization  of  non-agency  MBS bonds in additional  manufactured  housing
communities and related assets.  This will likely reduce the Company's return on
assets from 1996  levels,  shift its  strategic  emphasis to the  ownership  and
management  of income  producing  real estate with the  potential  of  achieving
capital  appreciation,  and also  reduce  the risk  borne by the  Company in its
portfolio.

                                     - 4 -
<PAGE>

         On  September  9, 1997,  the  Company  announced  that it has agreed to
acquire  the  assets and  operations  of  Financial  Asset  Management  LLC (the
"Manager")   in  order  to   become  a  fully   integrated,   self-managed   and
self-administered  REIT.  The purchase  price is  $11,692,000  paid in 3,383,479
limited  partnership units of the Operating  Partnership ("OP Units") plus up to
an  additional  1,200,000  OP  Units if  certain  performance  goals,  including
investment  and share  price  targets,  are  achieved  by the  Company  within a
specified time period. The acquisition is subject to, among other things, a vote
of the Company's  stockholders  at its annual meeting  scheduled on November 21,
1997. At the annual meeting, the Company is also seeking stockholder approval of
a proposal for a reverse stock split of the Company's Common Stock on a basis of
one new share for each five shares currently outstanding.

B.       Presentation of Financial Statements

         The  Condensed   Consolidated   Financial  Statements  of  the  Company
presented herein have been prepared by the Company,  without audit,  pursuant to
the rules and  regulations  of the  Securities  and Exchange  Commission.  These
financial  statements  reflect  all  adjustments,   consisting  of  only  normal
recurring  accruals,  which,  in the opinion of  management,  are  necessary  to
present fairly the financial  position,  results of operations and cash flows of
the Company as of September 30, 1997, and for the periods then ended and for all
prior periods  presented.  These statements are condensed and do not include all
the information required by generally accepted accounting principles ("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 year ended
December 31, 1996.

         Certain   reclassifications  have  been  made  in  the  1996  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,  the Operating  Partnership and
all controlled subsidiaries.  The minority interest in the Operating Partnership
represents the OP Units which are convertible, at the option of the holder. When
a holder  elects to convert OP Units,  the Company  determines  whether  such OP
Units will be converted into cash or shares of the Company's  Common Stock.  The
conversion  of OP Units  into  shares of Common  Stock  would  have no effect on
earnings  per share since the  allocation  of earnings to an OP Unit is equal to
the  allocation  of  earnings  to a  share  of  Common  Stock.  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 gains and losses on the CMBS bonds of Commercial Assets.

         Income  Taxes - The Company  operates  in a manner  that  permits it to
qualify for the income tax  treatment  accorded to a REIT,  as defined under the
Internal  Revenue  Code of 1986,  as  amended  (the  "Code").  Accordingly,  the
Company's taxable income ("REIT income") is not 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 (as determined under the


                                     - 5 -
<PAGE>

Code)  to its  stockholders  at  least  95%  of its  REIT  income  prior  to the
"dividends paid  deduction." The Company also is required to meet certain asset,
income and stock ownership tests.

         Rental  Properties and Depreciation - Rental properties are recorded at
cost less accumulated depreciation.  Depreciation is computed using the straight
line method over an estimated useful life of 25 years for land  improvements and
buildings  and  five  years  for  furniture  and  other  equipment.  Significant
renovations and improvements, which improve and/or extend the useful life of the
asset  are  capitalized  and  depreciated  over the  remaining  estimated  life.
Maintenance, repairs and minor improvements are expensed as incurred.

         When  conditions  exist which  indicate  that the carrying  amount of a
property may be impaired,  the Company will evaluate the  recoverability  of its
net investment in the property by assessing  current and future levels of income
and cash flows,  as well as other factors such as business trends and prospects,
and market and economic conditions.  As of September 30, 1997, there has been no
impairment of the Company's investment in rental properties.

         Revenue Recognition - The Company derives its income from the rental of
home sites.  The leases entered into by residents for the rental of the site are
generally for terms not longer than one year and the rental revenues  associated
with the leases are  recognized  when  earned and due from  residents.  Property
management  income for services provided to communities not owned by the Company
are also recognized when earned.

         Statements of Cash Flows - For purposes of reporting  cash flows,  cash
maintained in bank accounts,  money market funds and  highly-liquid  investments
with an initial  maturity of three months or less are  considered to be cash and
cash  equivalents.  The Company made  interest  payments of $164,000 and $14,000
during the nine months ended September 30, 1997 and 1996, respectively.

         Non-cash  investing and financing  activities for the nine months ended
September 30, 1997 and 1996 were as follows (in thousands):
<TABLE>
<CAPTION>

                                                                                             1997           1996
                                                                                            ------         ------

<S>                                                                                         <C>           <C>   
Dividends declared but not yet received from Commercial Assets                              $    --       $   580

Unrealized holding gains on debt securities                                                 $ 3,758       $   127

Distributions of Common Stock                                                               $   101       $    87

Distributions of Common Stock as consideration for the elimination of DERs                  $    --       $   825

Dividend declared but not yet paid                                                          $    --       $ 2,350

Consideration for the acquisition of rental properties and joint ventures:
     Issuance of Common Stock                                                               $ 1,250       $    --
     Issuance of minority interests in the Operating Partnership                            $   406       $    --
     Assumption of mortgage notes payable                                                   $ 4,962       $    --

</TABLE>

                                     - 6 -
<PAGE>

D.       Acquisitions of Rental Properties

         On May 14,  1997,  the  Company  acquired  seven  manufactured  housing
communities,  a 50% joint  venture  interest  in  another  manufactured  housing
community and certain manufactured housing community management contracts for an
aggregate  purchase price of $29,399,000.  The  consideration was $22,871,000 of
cash,  the  assumption of $4,962,000 of existing  debt,  the issuance of 363,372
shares of the Company's Common Stock and 91,760 limited partnership units issued
by the Operating Partnership.

         The eight  communities  are  located  in the  Tampa,  Florida  area and
consisted  of 1,540  home  sites with the  opportunity  to develop  and lease an
additional 364 home sites on an earn-out  basis.  Under the earn-out  agreement,
the Company will advance all  development  costs to bring the home sites on line
and earn a 10% per annum return on such advances.  The Company will then acquire
the  developed  home sites as they are absorbed at a cost of 50% of the value of
the home sites, as provided in the earn-out agreements. The manufactured housing
community  management  contracts  acquired cover the eight communities  acquired
plus an  additional  four  communities  with 477 home sites  located in the same
market area.

         On July 30, 1997, the Company  invested  $10,000,000 in four contiguous
adult  manufactured  housing  communities  with 760 home  sites in the  Phoenix,
Arizona  metropolitan  area.  The  investment  consists  of a  $5,398,000  first
mortgage  loan  bearing  interest  at 10% per  annum,  due in  April  2001 and a
$4,602,000 second mortgage loan convertible into a 50% ownership interest in the
properties.  The Company is holding  $850,000 of the second  mortgage loan as of
September 30, 1997, for future property  improvements.  The second mortgage loan
accrues interest at 15% per annum and pays interest at 9% per annum,  increasing
1% each year to a maximum of 12% per annum. The Company will receive  additional
interest of 3% of gross  revenues,  increasing  to 11% of gross  revenues in the
event of a refinancing of the properties, and 50% of net proceeds from a sale or
refinancing.  The Company also has the right to purchase the  properties at fair
value in ten years,  or  earlier,  based on certain  events.  In  addition,  the
Company  incurred  $75,000 of  acquisition  costs  relating to the investment in
these four communities.

         On September 29, 1997, the Company acquired a joint venture interest in
a manufactured housing community in Port St. Lucie, Florida with 1,330 homesites
available for future development for $4,443,000 of cash and 21,493 OP Units.

         The acquisitions of interests in manufactured  housing  communities and
management  contracts have been  accounted for as purchases,  and the results of
operations of the manufactured housing communities and management contracts have
been  included  in the  Company's  results  of  operations  since  the  date  of
acquisition.  The following  unaudited  pro-forma  information has been prepared
assuming the resecuritization of the non-agency MBS bonds and the acquisition of
the manufactured housing communities and management contracts had been completed
at  the  beginning  of the  periods  presented.  The  pro-forma  information  is
presented for  information  purposes only and is not  necessarily  indicative of
what would have occurred if the  resecuritization  and the acquisitions had been
completed  as of those dates.  In addition,  the  pro-forma  information  is not
intended to be a projection of future results. The unaudited,  pro-forma results
of  operations  for the nine  months  ended  September  30,  1997 and 1996 is as
follows (in thousands, except per share data):




                                     - 7 -
<PAGE>




<TABLE>
<CAPTION>

                                                                                   1997                    1996
                                                                                ----------              ----------

<S>                                                                             <C>                     <C>       
Revenues                                                                        $    8,064              $    6,772
                                                                                ==========              ==========

Net income before gain on resecuritization of non-agency MBS bonds              $    4,140              $    1,694
                                                                                
Gain on resecuritization of non-agency MBS bonds, net of management
    fees                                                                             5,432                   5,786
                                                                                ----------              ----------

Net income                                                                      $    9,572              $    7,480
                                                                                ==========              ==========

Net income per share                                                            $      .38              $      .30
                                                                                ==========              ==========
</TABLE>

E.       Investment in Rental Properties

         The net carrying value of the Company's investment in rental properties
at September 30, 1997, is as follows (in thousands):

Land                                                                 $    3,520
Land improvements and buildings                                          22,744
Furniture and other equipment                                               350
                                                                     ----------
                                                                         26,614
Less accumulated depreciation                                              (375)
                                                                     ----------
Investment in rental properties, net                                 $   26,239
                                                                     ==========

         Land improvements and buildings  consist  primarily of  infrastructure,
roads,  landscaping and clubhouses,  maintenance buildings and common amenities.
In connection with the acquisition of two manufactured housing communities,  the
Company assumed the obligations  under the existing ground leases.  Accordingly,
no portion of the purchase price of these communities was allocated to land.

F.        Investments in Rental Property Joint Ventures

         As  of  September  30,  1996,  the  Company  had a  net  investment  of
$9,205,000 in four  manufactured  housing  communities  in the Phoenix,  Arizona
area. The original investment in these communities consisted of first and second
mortgage loans on the communities. Due to the conversion features, participation
in gross revenues, and the right to acquire the properties,  the mortgages,  for
GAAP purposes,  are accounted for as an equity investment in real estate. During
the three and nine months ended  September  30, 1997,  the Company had equity in
earnings of these four manufactured housing communities of $137,000.

         On September  29, 1997,  the Company  invested  $4,533,000 in Community
Savanna Club Joint Venture, and it will begin recognizing equity in the earnings
of this  manufactured  housing  community  in the  fourth  quarter  of 1997.  In
addition,  the  Company  had a net  investment  of  $247,000 in Royal Palm Joint
Venture  as of  September  30,  1997.  During  the three and nine  months  ended
September  30,  1997,  the  Company  recognized  equity in the  earnings of this
community of $5,000 and $8,000, respectively.

                                     - 8 -
<PAGE>

G.       Non-agency MBS Bonds

         In March 1997,  the Company  resecuritized  its portfolio of non-agency
MBS  bonds by  contributing  them to a trust in which  it  retained  the  equity
interest. In a private placement,  the trust sold $199,894,000  principal amount
of debt securities representing senior interests in the trust's assets. The debt
securities are without  recourse to the Company.  The Company's  equity interest
represents the first-loss  class of the portfolio,  providing credit support for
the senior debt securities. The future cash flow from the equity interest is not
determinable, and accordingly, no carrying value has been assigned to the equity
interest in the financial statements. During the nine months ended September 30,
1997, the Company had revenues of $726,000 from the retained equity interest.

         The outstanding principal balance of the 214 non-agency MBS bonds owned
by the Company at December 31, 1996, was  $224,579,000,  less total  unamortized
discounts and allowance  for credit losses of  $162,500,000  for a net amortized
cost of  $62,079,000.  The portfolio was  classified as  available-for-sale  and
included  $6,000,000  of  unrealized  holding  gains at December 31,  1996.  The
Company  realized a gain of $7,359,000 from the  resecuritization  of non-agency
MBS bonds in a structured transaction during the nine months ended September 30,
1997.

H.       Investment in Commercial Assets

         On  September  30,  1997 and  December  31,  1996,  the  Company  owned
2,761,126 shares  (approximately  27%) of the common stock of Commercial Assets.
Commercial  Assets is a REIT which  managed  ownership  interests in  commercial
mortgage loan  securitizations of multi-family real estate. On November 3, 1997,
Commercial  Assets  announced  that it had  sold  or  resecuritized  its  entire
portfolio  of CMBS  bonds  generating  approximately  $77,000,000  of  cash  and
resulting in a gain of  approximately  $5,000,000  which will be recorded in the
fourth quarter of 1997.  Additionally,  on November 3, 1997,  Commercial  Assets
announced a fourth  quarter  dividend of $.60 per share  payable on December 30,
1997.  Presented  below is the  summarized  financial  information of Commercial
Assets as reported by Commercial Assets (in thousands):


<TABLE>
<CAPTION>

Balance Sheets                                                                  September 30,           December 31,
                                                                                     1997                   1996
                                                                                     ----                   ----
                                                                                 (Unaudited)

CMBS bonds, net of $5,000 of unrealized holding gains and $3,389 of
<S>                                                                                <C>                    <C>       
   unrealized holding losses, respectively                                         $   70,012             $   61,460
Cash and other assets                                                                  12,217                 10,946
                                                                                   ----------             ----------

   Total Assets                                                                        82,229                 72,406

   Total Liabilities                                                                      996                    487
                                                                                   ----------             ----------

Stockholders' Equity                                                               $   81,233             $   71,919
                                                                                   ==========             ==========


</TABLE>



                                     - 9 -
<PAGE>


<TABLE>
<CAPTION>



Statements of Income                                     Three Months Ended                  Nine Months Ended
     (Unaudited)                                             September 30,                      September 30,
                                                        1997              1996             1997              1996
                                                     ----------        ----------       ----------        ----------

<S>                                                  <C>               <C>              <C>               <C>       
CMBS bonds                                           $    3,423        $    2,038       $    7,660        $    7,811
Other revenues                                               51               129              211               200
                                                     ----------        ----------       ----------        ----------
    Total revenues                                        3,474             2,167            7,871             8,011
                                                     ----------        ----------       ----------        ----------

Management fees                                             886               297            1,494             1,127
General and administrative                                  104               105              348               549
Elimination of dividend equivalent rights                    --                --               --               966
Interest                                                     --                --               --                 5
                                                     ----------        ----------       ----------        ----------
    Total expenses                                          990               402            1,842             2,647
                                                     ----------        ----------       ----------        ----------

Net Income                                           $    2,484        $    1,765       $    6,029        $    5,364
                                                     ==========        ==========       ==========        ==========
</TABLE>

         According to Commercial  Assets, at September 30, 1997 and December 31,
1996, it had $5,000,000 of unrealized holding gains and $3,389,000 of unrealized
holding losses,  respectively,  on its CMBS bonds.  The Company's share of these
unrealized  holding  gains  of  $1,335,000  and  unrealized  holding  losses  of
$907,000,  respectively,  is recorded as an adjustment in the carrying  value of
its investment in Commercial Assets and as a component of stockholders' equity.

I.       Mortgage Notes Payable

         Mortgage notes payable at September 30, 1997,  consist of $4,873,000 of
notes  outstanding  which bear interest at 8.25% and mature in October 2000. The
notes are  secured by two  manufactured  housing  communities,  which have a net
carrying value of  $12,697,000 at September 30, 1997. The scheduled  payments of
principal on the mortgage notes payable subsequent to September 30, 1997, are as
follows:  1997  -  $68,000,  1998  -  $286,000,  1999  -  $311,000,  and  2000 -
$4,207,000.

         The mortgage notes payable  require escrow  payments for the payment of
property  taxes.  At  September  30,  1997,  $177,000  was  held in such  escrow
accounts.

J.       Short-Term Borrowings

         On July 24, 1996, the Company  secured a $10,000,000  revolving  credit
and term loan agreement with a bank. The loan was  collateralized  by certain of
the Company's  non-agency  MBS bonds with a net carrying value of $19,461,000 at
December 31, 1996.  At December 31,  1996,  $3,000,000  was borrowed  under this
credit  facility at an average  effective  interest rate of 8.25%.  The loan was
repaid  and  agreement   canceled  on  March  18,  1997,  as  a  result  of  the
resecuritization  of the non-agency MBS bonds. One of the Company's  Independent
Directors is a member of the Board of Directors of the parent holding company of
the bank.

         The  Company  also  has an  unsecured  line of  credit  with a bank for
$1,000,000.  Advances  under this line bear interest at prime.  At September 30,
1997 and December 31, 1996, no advances were outstanding on this line of credit.


                                     - 10 -
<PAGE>

K.       Stock Option Plan

         The Company has a stock option plan for the  issuance of  non-qualified
stock  options to its  directors  and  officers.  Prior to May 30,  1996,  stock
options granted under the plan automatically  accrued dividend equivalent rights
("DERs").  During the nine months ended September 30, 1996, the Company incurred
$87,000 of  non-cash  general and  administrative  expenses  from DERs  covering
26,794 shares of Common Stock which were subject to issuance pursuant to options
granted  under the stock option plan. In May 1996,  the  Company's  stockholders
approved an amendment  to the stock option plan which  provided for the issuance
of Common  Stock in  exchange  for the  elimination  of the  accrual  of DERs on
options granted under the plan. Pursuant to the amendment,  the Company incurred
a $825,000 charge from the issuance of 244,391 shares of Common Stock during the
nine months ended September 30, 1996.

L.       Other Matters

         The  Company's  day-to-day  operations  are  performed  by its  Manager
pursuant  to a  management  agreement  (the  "Management  Agreement")  which  is
extended  annually and  currently is in effect  through  December 31, 1997.  The
Manager  also  provides  management  services to  Commercial  Assets  through an
agreement similar to the Management Agreement (the "CAX Management  Agreement").
The Manager is owned,  through privately owned investment  entities,  by a group
that includes  Terry  Considine  and Thomas L. Rhodes,  the  Co-Chairmen  of the
Company's  Board of Directors  and  Commercial  Assets'  Board of Directors  and
Co-Chief  Executive  Officers of the Company and Commercial Assets, and Bruce D.
Benson, a Director of the Company and Commercial  Assets.  This investment group
acquired the Manager in September 1996 from its former owners,  subsidiaries  of
M.D.C.  Holdings,  Inc.,  at a cost of  $11,692,000  in cash and  notes.  At the
Company's annual meeting on November 21, 1997, the  stockholders  will vote on a
proposal  to  acquire  the  Manager  in  order  for  the  Company  to  become  a
fully-integrated, self-managed and self-administered REIT.

         The Manager  receives  various fees for the advisory and other services
performed in connection with the Management Agreement.  The Manager provides all
personnel and certain  overhead items (at its expense)  necessary to conduct the
regular  business of the  Company.  If the Manager is acquired by the  Operating
Partnership,  the Management  Agreement will be cancelled and the CAX management
business will be contributed to AIC Management  Corporation  ("AICMC"),  a newly
formed indirect  subsidiary of of the Company.  The fees formerly payable by the
Company to the Manager pursuant to the Management Agreement will cease. The fees
formerly  payable  by  Commercial  Assets  to the  Manager  pursuant  to the CAX
Management  Agreement  will be paid  to  AICMC.  The  current  employees  of the
Manager,  including  Messrs.  Considine  and  Rhodes,  employed  to perform  the
services under the Management  Agreement and the CAX Management  Agreement will,
after the acquisition, be employed by the Company.

         The  existing  Management  Agreement  was approved by a majority of the
Independent Directors. Pursuant to the Management Agreement, 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  Manager  also is
obligated to present to the Company asset acquisition  opportunities  consistent
with the  policies  and  objectives  of the  Company and to furnish the Board of
Directors of the Company with information  concerning the  acquisition,  holding
and  disposition  of assets.  The terms  appearing in quotes below which are not
defined herein are defined in the Management Agreement.


                                     - 11 -
<PAGE>

         Pursuant to the  Management  Agreement,  through  March 31,  1997,  the
Manager received a "Base Fee," an "Incentive Fee" and an  "Administrative  Fee,"
all of which were payable  quarterly per the terms of the Management  Agreement.
The Base Fee was an  annual  fee  equal  to 3/8 of 1% of the  "average  invested
assets" of the Company and its subsidiaries for such year. The Incentive Fee was
equal to 20% of the  amount of the  Company's  net book  income,  calculated  in
accordance  with  GAAP,  which  was in excess  of the  return  on the  Company's
"average  net worth" equal to the  "Ten-Year  U.S.  Treasury  Rate" plus 1%. The
Manager performed certain bond administration and other related services for the
Company pursuant to the Management  Agreement and received an Administrative Fee
of up to $3,500 per annum per non-agency MBS bond for such services.

         In connection with the change in portfolio  assets pursuant to the 1997
Plan,  the  Independent  Directors  of the Company  approved an amendment to the
Management Agreement,  effective April 1, 1997, that: (i) increased the Base Fee
from 3/8 of 1% to 1% per annum of "average  invested  assets;" (ii) provided for
an  acquisition  fee  (the  "Acquisition  Fee") of 1/2 of 1% of the cost of real
estate  investments;  and (iii) changed the Incentive Fee to be calculated  from
Cash Earned for Stockholders ("CEFS") rather than net book income. CEFS is equal
to the Company's net book income plus  depreciation  and  amortization of rental
properties  and  management  contracts less capital  replacement  reserves.  The
Administrative   Fee  was   substantially   eliminated   as  a  result   of  the
resecuritization of the non-agency MBS bonds.

         During the nine months ended  September 30, 1997 and 1996,  the Company
incurred  Management Fees of $704,000 and $1,268,000,  respectively,  including:
(i) Base Fees of $180,000 and $169,000,  respectively;  (ii)  Incentive  Fees of
$59,000 and $563,000,  respectively;  (iii)  Administrative Fees of $246,000 and
$536,000,   respectively;   and  (iv)  Acquisition  Fees  of  $219,000  and  $0,
respectively.  Acquisition  Fees  are  capitalized  as part  of the  cost of the
acquired rental properties.

         The Company also incurred  $1,472,000 of Incentive Fees during the nine
months ended  September 30, 1997, from the gain on the  resecuritization  of the
non-agency  MBS  bonds and an added  value fee of  $600,000  to  compensate  the
Manager for agreeing to continue as a loss mitigation  advisor on the non-agency
MBS bonds.  Because  the Manager  agreed to  continue on as the loss  mitigation
advisor  on the  non-agency  MBS bonds,  the  Company  was able to realize  more
proceeds and a higher gain from the structured  transaction  than if the Manager
did not continue as the loss mitigation advisor. The added value fee paid to the
Manager was approved by the  Independent  Directors and  represents a portion of
the increased  proceeds and higher gain. The Manager also receives a fee of 0.3%
per annum of the outstanding  principal  balance of the non-agency MBS bonds for
services as loss mitigation advisor from the resecuritization trust in which the
Company owns the equity interest.

         At  September  30,  1997,  the  Company's  net  operating  loss ("NOL")
carryover  was  approximately  $98,000,000  and its 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,  to reduce the amount of
income that the Company must  distribute to  stockholders to maintain its status
as a REIT.  The NOL  carryover is scheduled to expire  between 2007 and 2009 and
the capital loss carryover is scheduled to expire between 1998 and 2000.

M.       Subsequent Event

         On  October  30,  1997,   the  Company   acquired   interests  in  five
manufactured  housing communities for $20,935,000  including $4,524,000 of cash,
the  assumption of $5,911,000 of existing debt, and the issuance of 3,000,000 OP
Units.  The five  communities  are located in central Florida and consist of 858


                                     - 12 -
<PAGE>

developed  homesites,  400 homesites in development and 215 homesites  available
for future development.  In addition, AICMHC has a 50% joint venture interest in
the  manufactured   housing  community  management  contracts  on  the  acquired
communities.


                                     - 13 -
<PAGE>


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

         The Company is a REIT that was incorporated under Maryland law in 1986.
Its shares of Common Stock are listed on the New York Stock  Exchange  under the
symbol  "AIC." The  Company  invests in  manufactured  housing  communities  and
related  assets  and  owns  27% of the  common  stock of  Commercial  Assets,  a
publicly-traded REIT formed by the Company in August 1993.

         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 is required,  among other things, to distribute annually (as
determined  under the Code) to its  stockholders at least 95% of its REIT income
prior to the  "dividends  paid  deduction."  The Company  must also meet certain
asset, income and stock ownership tests.

         The Company's  asset  acquisition  and other policies are determined by
its Board of  Directors.  The  Company's  By-laws,  as amended,  require  that a
specified  number  of the  Board of  Directors  and each  committee  thereof  be
comprised  of  persons  constituting  Independent  Directors.  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."

         The Company's  day-to-day  operations  are  currently  performed by the
Manager, pursuant to the Management Agreement which is extended annually 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.  Certain employees of the Manager have
been designated as officers of the Company.

         On  September  9, 1997,  the  Company  announced  that it has agreed to
acquire  the assets  and  operations  of the  Manager in order to become a fully
integrated,  self-managed  and  self-administered  REIT.  The purchase  price is
$11,692,000  paid in  3,383,479 OP Units plus up to an  additional  1,200,000 OP
Units if  certain  performance  goals,  including  investment  and  share  price
targets,  are  achieved  by the  Company  within a specified  time  period.  The
acquisition  is  subject  to,  among  other  things,  a vote  of  the  Company's
stockholders at its annual meeting scheduled on November 21, 1997.

         The Company has conducted its operations so as not to become  regulated
as an investment  company under the  Investment  Company Act of 1940, as amended
(the "1940  Act").  The 1940 Act  exempts  entities  that,  directly  or through
majority-owned   subsidiaries,   are  "primarily  engaged  in  the  business  of
purchasing or otherwise  acquiring mortgages and other liens on and interests in
real estate" ("Qualifying  Interests").  In order to qualify for this exemption,
the Company,  among other  things,  must  maintain at least 55% of its assets in
Qualifying  Interests and may also be required to maintain an additional  25% in
Qualifying Interests or other real estate-related securities. As a result of the
resecuritization, the Company temporarily held insufficient Qualifying Interests


                                     - 14 -
<PAGE>

to claim this exemption,  but as of November 3, 1997, the Company  believes that
it again has  sufficient  Qualifying  Interests  so as not to become a regulated
investment  company  under the 1940 Act.  While the  Company  held  insufficient
Qualifying Interests, it took the steps necessary to give itself the benefits of
a temporary  exemption under the 1940 Act. The Company does not now engage,  nor
has it engaged or intended to engage in the business of investing,  reinvesting,
owning,  holding or trading of  securities.  In carrying out the 1997 Plan,  the
Company  intends that any  additional  new real estate  assets  acquired will be
Qualifying Interests. See "FORWARD LOOKING INFORMATION" below.

         Multi-Step Plan to Maximize  Stockholder  Value - In February 1997, the
Board of Directors adopted the 1997 Plan to restructure the Company's asset base
and redeploy its assets in order to reduce risk  associated  with the  Company's
non-agency MBS bond portfolio and maximize long-term,  risk-adjusted  returns to
shareholders.  Under the first step of the 1997 Plan, the Company  completed the
resecuritization  of its  portfolio of non-agency  MBS bonds in March 1997.  The
Company  contributed  its  non-agency  MBS  bonds to an owner  trust in which it
retained  an  equity  interest.  The  owner  trust  then  sold  debt  securities
representing  senior  interests  in the trust's  assets.  The  Company's  equity
interest  in the  trust  represents  the  first-loss  class  of  the  portfolio,
providing  credit support for the senior debt  securities.  Future earnings from
the  retained  equity  interest  are not  considered  probable  because they are
dependent  upon  the  credit  losses  on  the  underlying  mortgage  collateral.
Accordingly, the Company's equity interest in the trust has no carrying value in
the financial statements.

         In addition,  under the 1997 Plan, the Company converted to an umbrella
partnership  real estate  investment trust ("UPREIT") by contributing its assets
to the Operating  Partnership and retaining the general partner's interest.  The
Company  anticipates  that the Operating  Partnership will facilitate the future
acquisition of real estate.

         During the second and third  quarters  of 1997,  the  Company  acquired
interest in 13 manufactured  housing communities with 2,307 developed homesites,
360  homesites  in  development,   and  1,558  homesites  available  for  future
development.  The  manufactured  housing  communities are located in Florida and
Arizona and cater to senior residents.  The Company, through AICMHC, manages the
13 owned  communities plus an additional five manufactured  housing  communities
with 811 developed homesites and 113 homesites in development.

         On  October  30,  1997,   the  Company   acquired   interests  in  five
manufactured  housing communities for $20,935,000  including $4,524,000 of cash,
the  assumption of $5,911,000 of existing debt, and the issuance of 3,000,000 OP
Units.  The five  communities  are located in central Florida and consist of 858
developed  homesites,  400 homesites in development and 215 homesites  available
for future development.  In addition, AICMHC has a 50% joint venture interest in
the manufactured  housing community  management  contracts covering the acquired
communities.

         The Company  plans to reinvest the  remaining  cash  proceeds  from the
resecuritization in manufactured  housing communities and related assets, a step
which  would  likely  reduce its return on assets  from 1996  levels,  shift the
Company's  strategic  emphasis to the management of income producing real estate
with the  potential  of  achieving  capital  appreciation,  and also  reduce the
investment  risk borne by the Company in its  portfolio.  See  "FORWARD  LOOKING
INFORMATION" below.

         The  final  step of the 1997 Plan is for the  company  to  acquire  its
Manager   in   order   to   become   a  fully   integrated,   self-managed   and
self-administered  REIT. On September 9, 1997, the Company announced that it has
agreed to acquire the assets and  operations of its Manager for a purchase price
of $11,692,000 paid in 3,383,479 OP Units plus up to an additional  1,200,000 OP
Units if  certain  performance  goals,  including  investment  and  share  price
targets,  are  achieved  by the  Company  within a specified  time  period.  The


                                     - 15 -
<PAGE>

acquisition  is  subject  to,  among  other  things,  a vote  of  the  Company's
stockholders at its annual meeting scheduled on November 21, 1997. At the annual
meeting,  the Company is also seeking  stockholder  approval of a proposal for a
reverse  stock split of the  Company's  Common Stock on a basis of one new share
for each five shares currently outstanding.

         Properties - At September 30, 1997,  the Company owned  interests in or
managed the following manufactured housing communities:

<TABLE>
<CAPTION>

                                                                           Average
                                                                           Monthly                     Homesites
                                                   Existing                  Rent     Homesites in   Available for
      Community            Location                Homesites   Occupancy   per Site   Development     Development
 --------------------------------------------------------------------------------------------------------------------
 Owned Communities (5)
<S>                                                     <C>      <C>           <C>          <C>             <C>
   Park Royale       Pinellas Park, FL                  258       96%          $320         51 (1)          --
   Sun Valley        Tarpon Springs, FL                 261      100%           319         --              --
   Westwind I        Dunedin, FL                        195       99%           328         --              --
   Westwind II       Dunedin, FL                        189       99%           330         --              --
   Cardinal Court    Largo, FL                          138       97%           245         --              --
   Forest View       Homosassa, FL                      176      100%           210        135(1)           --
   Stonebrook        Homosassa, FL                      116       99%           231        102(1)           --
                                                  -------------------------------------------------------------------
       Subtotal                                       1,333       99%           292        288              --
                                                  -------------------------------------------------------------------
 Joint Venture Communities (4)
   Royal Palm        Haines City, FL                    214       99%           193         72 (1)          175 (1)
   Lost Dutchman     Apache Junction, AZ (2)            229      100%(3)        226         --              53
   Apache Acres      Apache Junction, AZ (2)            131      100%(3)        197         --              --
   Blue Star         Apache Junction, AZ (2)            136      100%(3)        201         --              --
   Sun Valley        Apache Junction, AZ (2)            264      100%(3)        217         --              --
   Savanna Club      Port St. Lucie, FL                  --       --             --         --           1,330
                                                  -------------------------------------------------------------------
       Subtotal                                         974      100%           209         72           1,558
                                                  -------------------------------------------------------------------
 Total Owned and Joint Venture Communities            2,307       99%          $257        360           1,558
                                                  ===================================================================

 Managed Communities
   Golden Crest      Dunedin, FL                        176       99%          $322         --              --
   Roth Associates   Egg Harbor City, NJ                 90      100%           409         --              --
   Salem Farms       Bensalem, PA                        28      100%           388         --              --
   Windward          Spring Hill, FL                    188      100%           224         66              --
   Lakewood          Vero Beach, FL                     329      100%           288         47              --
                                                  ===================================================================
 Total Managed Communities                              811      100%          $297        113              --
                                                  ===================================================================

<FN>

1  These homesites in development and available for future  development  will be
   acquired as developed and leased on an earn-out basis.
2  The Company  holds two  mortgage  loans  secured by the four  communities  in
   Apache Junction,  Arizona.  As a provision of the mortgages,  the Company has
   the right to purchase the properties at fair value and has an interest in the
   operating   revenues  from  the  properties  and  proceeds  from  a  sale  or
   refinancing  of the  properties.  Due to  these  rights,  the  mortgages  are
   accounted  for as an equity  investment in real estate and reflected as joint
   venture communities above.
3  Excludes 312 RV homesites, which are leased on a seasonal basis.
4  On October 30, 1997,  the Company  acquired  joint  venture  interests in the
   following manufactured housing communities:  (i) Casa del Mar Estates located
   in Punta  Gorda,  Florida  with 90  developed  homesites,  150  homesites  in
   development  (which will be acquired on an  earn-out  basis),  215  homesites
   available for  development  and average monthly rents of $208; (ii) Brentwood
   Estates located in Hudson, Florida with 74 developed homesites,  73 homesites


                                     - 16 -
<PAGE>

   in development  and average monthly rents of $183; and (iii) Sun Lake Estates
   in Grand  Island,  Florida with 225  developed  homesites,  177  homesites in
   development and average monthly rents of $195.
5  On October 30, 1997,  the Company  acquired  Pinewood  Mobile  Village in St.
   Petersburg,  Florida and Pleasant  Living in Riverview,  Florida with 222 and
   247, respectively,  developed homesites and average monthly rents of $267 and
   $241, respectively.

</FN>
</TABLE>



                                     - 17 -
<PAGE>




                          RESULTS OF OPERATIONS FOR THE
             THREE AND NINE MONTHS ENDED SEPTEMBER 30, 1997 AND 1996

         The table below summarizes the Company's results of operations for GAAP
purposes,  or book income,  its estimated  REIT income and dividends  during the
three and nine months ended  September 30, 1997 and 1996 (in  thousands,  except
per share data).

<TABLE>
<CAPTION>

                                                           Three Months Ended              Nine Months Ended
                                                              September 30,                   September 30,
Revenues                                                  1997           1996            1997             1996
                                                        ---------      ---------       ---------        --------
<S>                                                    <C>            <C>             <C>              <C>      
     Rental income                                      $   1,084      $      --       $   1,652        $      --
      Equity in earnings of rental property joint
         ventures                                             142             --             145               --
      Property management income                               70             --              93               --
      Non-agency MBS bonds                                    276          2,860           2,726            8,525
      Equity in earnings of Commercial Assets                 664            473           1,612            1,449
      Other income and expenses, net                          632             (6)          1,476              123
                                                        ---------      ---------       ---------        ---------
           Total revenues                                   2,868          3,327           7,704           10,097
                                                        ---------      ---------       ---------        ---------

   Expenses
      Property operations and maintenance                     362             --             536               --
      Real estate taxes                                       101             --             154               --
      Property management expenses                             58             --              89               --
      Management fees                                         111            466             485            1,268
      General and administrative                              191            261             614              916
      Elimination of DERs                                      --             --              --              825
      Depreciation and amortization                           279             --             428               --
      Interest                                                101             24             182               24
                                                        ---------      ---------       ---------        ---------
           Total expenses                                   1,203            751           2,488            3,033
                                                        ---------      ---------       ---------        ---------

Net income before gain on resecuritization of
      non-agency MBS bonds                                  1,665          2,576           5,216            7,064

Gain on resecuritization of non-agency MBS bonds               --             --           7,359               --

Management fees on resecuritization of
      non-agency MBS bonds                                     --             --          (2,072)              --
                                                        ---------      ---------       ---------        ---------

Book income                                             $   1,665      $   2,576       $  10,503         $  7,064
                                                        =========      =========       =========         ========
Book income per share                                   $     .07       $    .11       $     .42         $    .29
                                                        =========       ========       =========         ========

Estimated REIT income                                   $     399      $   3,312       $   1,142         $  9,932
                                                        =========      =========       =========         ========
Estimated REIT income per share                         $     .02      $     .13       $     .05         $    .40
                                                        =========      =========       =========         ========

Dividends                                               $   1,641      $   2,350       $   5,515         $  6,768
                                                        =========      =========       =========         ========
Dividends per share                                     $    .065      $    .095       $    .220         $   .275
                                                        =========      =========       =========         ========

Weighted-average shares outstanding                        25,239         24,738          25,025           24,535

</TABLE>


                                     - 18 -
<PAGE>

Book Income

         Manufactured  Housing  Communities - From May 14, 1997 to September 30,
1997, the Company has invested  $43,155,000 in manufactured  housing communities
and  related  assets  consisting  of  $36,538,000  of cash,  the  assumption  of
$4,962,000 of existing debt, the issuance of 363,372 shares of Common Stock, and
the issuance of 113,253 OP Units.  As of September  30, 1997,  the Company owned
seven  manufactured  housing  communities and had a joint venture interest in an
additional  six  communities.  In  addition,  AICMHC  has  an  interest  in  the
manufactured  housing  community  management  contracts  covering  all 13  owned
communities and an additional five communities.

         From  May 14,  1997,  the  date  of the  initial  manufactured  housing
community  acquisition,  to September 30, 1997, the Company earned $1,652,000 of
rental  income and  $145,000  of equity in  earnings  of rental  property  joint
ventures and incurred $536,000 of property operations and maintenance  expenses,
$154,000  of real  estate  taxes and  $375,000  of  depreciation  related to the
acquired  communities.  In  addition,  the  Company  earned  $93,000 of property
management  income less $89,000 of expenses and $53,000 of amortization  related
to the management contracts acquired during the same period.

         Due to continuing  acquisitions  of interests in  manufactured  housing
communities and related assets,  during the third quarter of 1997 as compared to
the  second  quarter,  total  rental  income and  equity in  earnings  of rental
property joint ventures increased  $655,000 while total property  operations and
maintenance, real estate taxes and depreciation increased $350,000.

         Non-agency  MBS Bonds - Income from the Company's  non-agency MBS bonds
decreased  to  $2,726,000  during the first nine  months of 1997  compared  with
$8,525,000 for the same period in 1996 primarily due to the  resecuritization of
the bonds,  completed in March 1997.  Revenues  from the  non-agency  MBS bonds,
since the resecuritization,  represent income from the retained equity interest.
During the third quarter of 1997, the Company earned  $276,000 from the retained
equity interest as compared to $450,000 in the previous  quarter.  Credit losses
on the underlying  collateral  will likely  continue to reduce earnings from the
retained equity interest in the future. See "FORWARD LOOKING INFORMATION" below.

         In  connection  with  the  resecuritization  transaction,  the  Company
realized net proceeds of $69,743,000  before related  management fees. A gain of
$7,359,000  was  recognized  during  the  first  quarter  of  1997,  along  with
$1,472,000  of  Incentive  Fees  related  to the gain and an added  value fee of
$600,000 to compensate the Manager for agreeing to continue as a loss mitigation
advisor on the non-agency MBS bonds.  Because the Manager has agreed to continue
on as the loss mitigation  advisor on the non-agency MBS bonds,  the Company was
able to realize more proceeds and a higher gain from the structured transaction.
The  added  value  fee  paid to the  Manager  was  approved  by the  Independent
Directors and  represents a portion of the  increased  proceeds and higher gain.
The portfolio of non-agency MBS bonds was classified as  available-for-sale  and
included $6,000,000 of unrealized holding gains at December 31, 1996.

         Commercial  Assets - Income  from the  Company's  shares of  Commercial
Assets  (which,  for book income  purposes,  is based on the  Company's pro rata
share of  Commercial  Assets'  book  income) for the three and nine months ended
September 30, 1997,  was $664,000 and  $1,612,000,  respectively,  compared with
$473,000 and $1,449,000,  respectively, for the same periods in 1996. Commercial
Assets reported to the Company that the increase in income is primarily  because
of  prepayments  on one of its CMBS  bonds in the third  quarter of 1997 and the


                                     - 19 -
<PAGE>

1996  one-time,  non-cash  charge  resulting  from the  elimination  of dividend
equivalent  rights under Commercial  Assets' stock option plan. The increase was
partially offset by higher  management fees in 1997 and revenues from redemption
of two CMBS bonds and other prepayments in 1996.

         According to Commercial  Assets, at September 30, 1997 and December 31,
1996,  its CMBS bonds had  outstanding  principal  balances of  $88,841,000  and
$89,297,000,  respectively,  while unamortized  purchase discounts,  acquisition
costs and allowance  for credit  losses  totaled  $23,829,000  and  $24,448,000,
respectively.

         In addition,  at September  30, 1997 and December 31, 1996,  Commercial
Assets had  $5,000,000 of unrealized  holding gains and $3,389,000 of unrealized
holding losses,  respectively,  on its CMBS bonds.  The Company's share of these
unrealized holding gains of $1,335,000 and unrealized holding losses of $907,000
as of September 30, 1997 and December 31, 1996, respectively, was recorded as an
adjustment in the carrying value of its investment in Commercial Assets and as a
component of stockholders' equity.  Commercial Assets reported that the increase
in value of its CMBS bond  portfolio was due to, among other  things,  declining
spreads on subordinate classes of CMBS bonds and declining interest rates during
1997.

         Commercial  Assets  recently  announced  that it has sold,  redeemed or
resecuritized  its  entire  portfolio  of CMBS  bonds  generating  approximately
$77,000,000  of cash.  Commercial  Assets  has not yet  identified  what it will
reinvest the proceeds in, but expects to acquire equity  interests in a specific
class of real  estate.  As a  result  of the  restructuring  and  other  events,
Commercial  Assets  declared a fourth quarter  dividend  comprised of a $.17 per
share regular  dividend,  a $.26 per share special dividend and a $.17 per share
capital gain  distribution.  In addition,  Commercial  Assets also reported that
future  profitability  and related  dividends will likely decline as a result of
the  restructuring  of its  portfolio  until such proceeds are  reinvested.  See
"FORWARD LOOKING INFORMATION" below.

         Interest  and  Other  Income -  Interest  and  other  income  increased
significantly  during  the three  and nine  months  ended  September  30,  1997,
compared  with the same periods in 1996 because of higher cash balances from the
resecuritization  of the non-agency MBS bonds. The average interest rates on the
Company's cash investments  during the three and nine months ended September 30,
1997 were 5.46% and 5.20%, respectively, per annum.

         Management  Fees - In  connection  with the change in portfolio  assets
pursuant to the 1997 Plan, the Independent  Directors of the Company approved an
amendment  to the  Management  Agreement,  effective  April 1, 1997,  that:  (i)
increased  the  Base Fee from  3/8 of 1% to 1% per  annum of  "average  invested
assets;" (ii) provided for an acquisition fee (the "Acquisition  Fee") of 1/2 of
1% of the cost of real estate  investments;  and (iii) changed the Incentive Fee
to be  calculated  from CEFS rather than net book  income.  CEFS is equal to the
Company's net book income  adjusted by: (i)  depreciation  and  amortization  of
rental properties and management  contracts;  (ii) capital replacement reserves;
and (iii)  certain  other  non-cash  expenditures.  The  Administrative  Fee was
substantially  eliminated as a result of the  resecuritization of the non-agency
MBS bonds.

         Included in  Management  Fee expense is Incentive  Fees incurred by the
Company  along  with  Base  Fees  and  Administrative  Fees  applicable  to  the
non-agency MBS bonds prior to the resecuritization. Management Fees decreased to
$111,000  and  $485,000,  respectively,  during the three and nine months  ended
September 30, 1997 compared with $466,000 and $1,268,000,  respectively, for the
same periods in 1996 primarily due to the resecuritization of the non-agency MBS
bonds in March 1997 which eliminated  Administrative  Fees and resulted in lower


                                     - 20 -
<PAGE>

Base Fees and lower  income for  purposes  of  calculating  Incentive  Fees.  In
addition,  an increase in the average Ten-Year U.S. Treasury Rate had the effect
of raising the threshold above which Incentive Fees are paid.

         The Company also incurred  $219,000 of Acquisition Fees during the nine
months ended  September 30, 1997,  relating to the  acquisition of  manufactured
housing  communities  and  management  contracts.  These  Acquisition  Fees  are
capitalized and will be amortized over the estimated life of the related assets.
No Acquisition Fees were incurred in 1996.

         The Company also incurred  $1,472,000 of Incentive Fees during the nine
months ended  September 30, 1997, from the gain on the  resecuritization  of the
non-agency  MBS  bonds and an added  value fee of  $600,000  to  compensate  the
Manager for agreeing to continue as a loss mitigation  advisor on the non-agency
MBS bonds.  Because  the Manager  agreed to  continue on as the loss  mitigation
advisor  on the  non-agency  MBS bonds,  the  Company  was able to realize  more
proceeds and a higher gain from the structured  transaction  than if the Manager
did not continue as the loss mitigation advisor. The added value fee paid to the
Manager was approved by the  Independent  Directors and  represents a portion of
the  increased  proceeds  and higher gain.  The Manager also  receives a fee for
services as loss mitigation advisor from the resecuritization trust in which the
Company  owns the  equity  interest.  The fee is equal to 0.3% per  annum of the
outstanding principal balance of the non-agency MBS bonds.

         On  September  9, 1997,  the  Company  announced  that it has agreed to
acquire  the assets  and  operations  of its  Manager in order to become a fully
integrated,  self-managed  and  self-administered  REIT.  The purchase  price is
$11,692,000  paid in  3,383,479 OP Units plus up to an  additional  1,200,000 OP
Units if  certain  performance  goals,  including  investment  and  share  price
targets,  are  achieved  by the  Company  within a specified  time  period.  The
acquisition  is  subject  to,  among  other  things,  a vote  of  the  Company's
stockholders  at its annual  meeting  scheduled  on November  21,  1997.  If the
Company  acquires the Manager,  management  fees will be  discontinued,  and the
Company will assume the expenses of the Manager.  In addition,  the Company will
be the manager of Commercial Assets.

         General  and  Administrative  Expenses  -  General  and  administrative
expenses  decreased  during the three and nine months ended  September 30, 1997,
compared with the same periods in 1996 due primarily to the  elimination  of DER
expense in the second  quarter of 1996,  reductions in accounting and consulting
fees, and lower costs associated with stockholder relations.

         Elimination  of  DERs - The  nine  months  ended  September  30,  1996,
included a one-time, non-cash expense from the issuance of Common Stock pursuant
to an amendment to the Company's  Stock Option Plan which  eliminated the future
accrual of DERs on  outstanding  stock  options.  At their annual meeting in May
1996, the Company's  stockholders approved an amendment to the Stock Option Plan
which  permitted  the Company to issue  shares of Common Stock to the holders of
options who voluntarily  relinquished their right to receive DERs in the future.
The  issuance of Common  Stock in exchange  for the right to receive DERs in the
future  resulted in a one-time,  non-cash charge to second quarter 1996 earnings
of $825,000 and the issuance of 244,391 shares of Common Stock.

         Interest  Expense -  Interest  expense  during the three  months  ended
September  30,  1997,  was  on the  mortgage  notes  payable  assumed  with  the
acquisition  of two  manufactured  housing  communities.  The nine months  ended
September  30, 1997,  includes  $156,000 of interest on the mortgages on the two
manufactured  housing  communities  and $26,000 of interest on the $3,000,000 of
short-term borrowings  outstanding at December 31, 1996, which was repaid during
the first  quarter of 1997.  Interest  expense  during the three and nine months


                                     - 21 -
<PAGE>

ended September 30, 1996 was on short-term  borrowings  during the third quarter
of 1996.

REIT Income

         The decrease in estimated  REIT income  during 1997 as compared to 1996
was primarily due to the  resecuritization of the non-agency MBS bonds. For REIT
income purposes, the resecuritization of the non-agency MBS bonds was treated as
a financing.  The Company  recognizes REIT income and losses from the non-agency
MBS bonds  contributed  to the owner  trust and incurs  interest  expense on the
senior bond classes issued by the trust and other expenses of the trust.  During
the three and nine months ended September 30, 1997, the non-agency MBS bonds and
other residuals generated a REIT loss of $1,007,000 and REIT income of $695,000,
respectively,   compared  to  REIT  income  of   $3,587,000   and   $11,884,000,
respectively,  during the same periods in 1996. The REIT losses generated by the
non-agency  MBS bonds  offset  REIT  income from the  Company's  investments  in
Commercial Assets and manufactured housing communities and related assets.

Reconciliation of REIT Income and Book Income

         Substantially all of the difference between REIT income and book is due
to: (i) the method of  accounting  for the  retained  equity  interest  from the
resecuritization  of the non-agency MBS bonds;  (ii)  differences in methods and
estimated lives for the  calculation of  depreciation  on rental  properties and
amortization  of goodwill on management  contracts;  (iii) gains on the sales of
assets  recorded for book income  purposes that were treated as  financings  for
REIT income  purposes or that resulted in either capital losses or capital gains
that are  reduced to zero by the  Company's  capital  loss  carryover;  and (iv)
recognition of income from  Commercial  Assets which for REIT income purposes is
based upon dividends received and which for book income purposes is based on the
Company's pro rata share of Commercial Assets' book income.

NOL and Capital Loss Carryovers

         At September 30, 1997,  the  Company's NOL carryover was  approximately
$98,000,000 and its 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,  to reduce the amount of income that the Company  must
distribute to  stockholders  to maintain its status as a REIT. The NOL carryover
is scheduled to expire  between 2007 and 2009 and the capital loss  carryover is
scheduled to expire between 1998 and 2000.

Dividend Distributions

         Due to continuing  acquisitions  of interests in  manufactured  housing
communities  and  related  assets,  revenues  and CEFS  from the  ownership  and
management of these  communities  increased  during the third quarter of 1997 as
compared to the second quarter of 1997.  Accordingly,  on September 9, 1997, the
Company  declared  third  quarter  dividends  of  $1,641,000  ($.065 per share),
compared with $1,514,000  ($.06 per share),  for the second quarter of 1997. The
1997 third quarter  dividend was paid on September 30, 1997, to  stockholders of
record on September 18, 1997.

                                     - 22 -
<PAGE>

                         LIQUIDITY AND CAPITAL RESOURCES

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

         The table below summarizes the Company's  operating cash flows and uses
of those cash flows for the nine months  ended  September  30, 1997 and 1996 (in
thousands):
<TABLE>
<CAPTION>

                                                                                              1997            1996
                                                                                            ---------      ---------
Cash Generated by Operations:
    Non-agency MBS bonds:
<S>                                                                                         <C>            <C>      
       Interest                                                                             $   3,195      $  10,459
       Principal and indemnifications                                                             547          2,350
    Manufactured Housing Communities                                                            1,745             --
    Dividends from Commercial Assets                                                            1,408            939
    Distributions from rental property joint ventures                                             166             --

    Total Expenses, Net of Interest Income and Other                                           (3,078)        (2,241)
                                                                                            ---------      ---------

Cash Generated by Operations                                                                $   3,983      $  11,507
                                                                                            =========      =========


Net proceeds from the resecuritization of non-agency MBS bonds                              $  69,743      $      --
Issuance of Common Stock                                                                    $      11      $     159
Dividends and minority interest distributions paid                                          $   5,527      $   4,418
Acquisition of non-agency MBS bonds                                                         $      --      $  14,746
Investment in manufactured housing communities and related assets                           $  36,582      $      --
(Repayment) borrowings of short-term debt and mortgage notes                                $  (3,088)     $   2,600


</TABLE>

         In March  1997,  the  Company  completed  the  resecuritization  of its
non-agency MBS bonds, which provided the Company with approximately  $67,671,000
of cash after payment of transaction costs, and $2,072,000 of related management
fees.

         From May 14, 1997 to  September  30,  1997,  the  Company has  invested
$43,155,000 in manufactured housing communities and related assets consisting of
$36,538,000 of cash, the assumption of $4,962,000 of existing debt, the issuance
of 363,372  shares of Common  Stock,  and the  issuance of 113,253 OP Units.  In
addition,   on  October  30,  1997,  the  Company  acquired  interests  in  five
manufactured  housing communities for $20,935,000  including $4,524,000 of cash,
the  assumption  of $5,911,000 of existing debt and the issuance of 3,000,000 OP
Units.

         The Company routinely evaluates potential  acquisitions of interests in
manufactured  housing  communities  and related assets and plans to reinvest the
remaining  cash from the  resecuritization  in such  assets.  In  addition,  the
Company  may seek to raise  capital  for  investments  from  short and long term
borrowings  and the issuance of debt or equity  securities.  Investments in real
estate  will likely  reduce the  Company's  return on assets  from 1996  levels.
However,  such  investments  may result in increased  opportunities  for capital
appreciation  and reduce  portfolio risk. There is no assurance that the Company
will  achieve  this  goal.  Until the  remaining  proceeds  from the  structured
transaction  can be  reinvested  into real  estate,  the Company  will invest in
short-term  investments,  which  generate lower  returns.  See "FORWARD  LOOKING
INFORMATION" below.

                                     - 23 -
<PAGE>

         The Company  declared  $5,515,000  ($.22 per share) in dividends during
the first nine months of 1997.  The Board of Directors  will continue its policy
of  reviewing  its  dividends  on a  quarter-to-quarter  basis  and will  adjust
distribution  levels as it considers  necessary.  The Board  increased the third
quarter dividend to $0.065 per share from $0.06 per share in the second quarter.
The Company  expects  lower  earnings  and  cashflow  for the  remainder of 1997
compared to 1996 as the Company invests in low-yielding  short-term  investments
during this period of portfolio  transition.  See "FORWARD LOOKING  INFORMATION"
below.

                           FORWARD LOOKING INFORMATION

         The statements  contained in this Form 10-Q  Quarterly  Report that are
not  historical  facts are  forward-looking  statements  within  the  meaning of
Section 27A of the  Securities  Act of 1933 and  Section  21E of the  Securities
Exchange  Act of 1934.  These  forward-looking  statements  are based on current
expectations,  estimates and projections about the industry and markets in which
the Company operates,  management's  beliefs and assumptions made by management.
Words such as "expects," "anticipates," "intends," "plans," "believes," "seeks,"
"estimates,"  variations of such words and similar  expressions  are intended to
identify such forward-looking statements. These statements are not guarantees of
future  performance and involve certain risks,  uncertainties  and  assumptions,
which are  difficult  to predict.  Therefore,  actual  outcomes  and results may
differ  materially from what is expressed or forecasted in such  forward-looking
statements.  Operating results will depend primarily on income from manufactured
housing communities and other real estate assets held by the Company through its
ownership of Commercial Assets, which, in turn, are substantially  influenced by
the  risks  inherent  on  owning  real  estate or debt  secured  by real  estate
including,  among other  things:  (i) the demand for and supply of  manufactured
housing properties in the Company's primary target markets and submarkets,  (ii)
operating expense levels, (iii) the effectiveness of property-level  operations,
(iv) interest  rate levels,  and (v) the pace and price at which the Company and
Commercial  Assets can  acquire  and  develop  additional  manufactured  housing
properties  or other real estate.  Capital and credit market  conditions,  which
affect the Company's cost of capital, also influence operating results.




                                     - 24 -
<PAGE>




                                     PART II
                                OTHER INFORMATION

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

           (a)    Exhibits:

Exhibit No.       Description

    10.6           Asset  Contribution  Agreement  dated as of September 8, 1997
                   between   the   Registrant,    Asset   Investors    Operating
                   Partnership, L.P., and Financial Asset Management, LLC.

    27             Financial Data Schedule.


           (b)    Reports on Form 8-K:

                  The  following  Current  Reports on Form 8-K were filed by the
                  Registrant  during the period covered by this Quarterly Report
                  on Form 10-Q:

                  Form 8-K dated July 30, 1997,  reporting  the  acquisition  of
                  manufactured  housing community assets which included Combined
                  Statements  of  Excess of  Revenues  Over  Specific  Operating
                  Expenses of the Andrus  Manufactured  Home Communities for the
                  Year Ended  December  31, 1996  (audited)  and the Period from
                  January 1, 1997 to March 31, 1997 (unaudited).





                                   SIGNATURES

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


                                              ASSET INVESTORS CORPORATION
                                              (Registrant)


Date:  November 12, 1997                      By  /s/Diane Schott Armstrong
                                                  -------------------------
                                                  Diane Schott Armstrong
                                                  Controller


                                     - 25 -




                          ASSET CONTRIBUTION AGREEMENT

         Agreement  entered  into on  September  8,  1997,  by and  among  Asset
Investors Operating Partnership,  L.P., a Delaware limited partnership ("AIOP"),
Asset Investors Corporation,  a Maryland corporation  ("Parent"),  and Financial
Asset Management LLC, a Colorado limited liability company ("FAM"). AIOP, Parent
and FAM  are  referred  to  individually  in this  Agreement  as a  "Party"  and
collectively as the "Parties."

         This Agreement contemplates a transaction in which FAM will contribute,
and AIOP  will  acquire,  all of the  membership  interests  in New FAM  LLC,  a
Delaware  limited  liability  company  ("NEW FAM") in return for AIOP Units,  as
defined below.

         Now,  therefore,  in  consideration  of the  premises  and  the  mutual
promises herein made, and in consideration of the  representations,  warranties,
and covenants herein contained, the Parties agree as follows.

         1. Definitions.

         "Accredited  Investor"  has the  meaning  set  forth  in  Regulation  D
promulgated under the Securities Act.

         "Affiliate"  has the meaning set forth in Rule 12b-2 of the regulations
promulgated under the Securities Exchange Act.

         "AIOP" has the meaning set forth in the preface above.

         "AIOP  Units" means the units of limited  partnership  interest in AIOP
issued pursuant to AIOP's Agreement of Limited Partnership dated as of April 30,
1997, as amended from time to time.

         "Auditors" has the meaning set forth in ss.2(d) below.

         "Business  Combination"  means a transaction  in which AIC and CAX have
combined their businesses through a merger,  consolidation,  plan of exchange or
securities  purchase,  sale  of all or  substantially  all of  their  respective
assets, or otherwise.

         "CAX" means Commercial Assets, Inc., a Maryland corporation.

         "Closing" has the meaning set forth in ss.2(c) below.

         "Closing Date" has the meaning set forth in ss.2(c) below.

         "Closing Price" on any date means the last sale price,  regular way, of
the Parent  Shares or, in case no such sale takes place on such day, the average
of the closing bid and asked prices, regular way, of the Parent Shares in either
case as reported in the principal consolidated transaction reporting system with
respect  to  securities  listed or  admitted  to  trading  on the New York Stock



<PAGE>

Exchange,  or if the Parent Shares are not then listed or admitted to trading on
the New York Stock Exchange,  as reported in the principal  national  securities
exchange on which the Shares are listed or admitted to trading or, if the Parent
Shares are not then  listed or admitted  to trading on any  national  securities
exchange,  the last quoted price,  or if not so quoted,  the average of the high
bid and low asked  prices in the over the  counter  market,  as  reported by the
National Association of Securities Dealers,  Inc. Automated Quotation System for
the Parent  Shares or, if such system is no longer in use, the  principal  other
automated quotations system that may then be in use or, if the Parent Shares are
not quoted by any such  organization,  the  average of the closing bid and asked
prices as furnished by a  professional  market maker in the Parent Shares who is
selected from time to time by the Board of Directors of the Parent.

         "Commission" has the meaning set forth in ss.4(i) below.

         "Code"  means the  Internal  Revenue  Code of 1986,  as  amended or any
corresponding provisions of succeeding law.

         "Confidential   Information"  means  any  information   concerning  the
businesses and affairs of FAM or NEW FAM that is not already generally available
to the public.

         "Defense Counsel" has the meaning set forth in ss.8(b) below.

         "Defense Notice" has the meaning set forth in ss.8(b) below.

         "Disclosure Schedule" has the meaning set forth in ss.3 below.

         "Earnout" has the meaning given it in ss.2(d) below.

         "Employee   Benefit   Plan"   means  any  (a)   nonqualified   deferred
compensation  or  retirement  plan  or   arrangement,   (b)  qualified   defined
contribution retirement plan or arrangement which is an Employee Pension Benefit
Plan, (c) qualified  defined benefit  retirement plan or arrangement which is an
Employee  Pension  Benefit  Plan  (including  any  Multiemployer  Plan),  or (d)
Employee Welfare Benefit Plan.

         "Employee  Pension  Benefit  Plan" has the  meaning  set forth in ERISA
ss.3(2).

         "Employee  Welfare  Benefit  Plan" has the  meaning  set forth in ERISA
ss.3(1).

         "ERISA" means the Employee  Retirement  Income Security Act of 1974, as
amended.

         "ERISA  Affiliate"  means  each  entity  that is  treated  as a  single
employer with FAM for purposes of Code ss.414.

                                      -2-
<PAGE>

         "Exchange Act" means the Securities Exchange Act of 1934, as amended.

         "FAM" has the meaning set forth in the preface above.

         "FAM's  Cost of  Acquiring  the  Advisory  Business"  means the  amount
specified on Schedule 1.

         "Financial Statement" has the meaning set forth in ss.3(h) below.

         "Form 10-K" has the meaning set forth in ss.4(i) below.

         "Form 10-Q" has the meaning set forth in ss.4(i) below.

         "GAAP" means United States generally accepted accounting  principles as
in effect from time to time.

         "Holders" has the meaning set forth in ss.6(e) below.

         "Indemnified Party" has the meaning set forth in ss.8(b) below.

         "Indemnifying Party" has the meaning set forth in ss.8(b) below.

         "Interests" means all of the member's interests in NEW FAM.

         "Knowledge"  means actual  knowledge  after  reasonable  investigation,
which in the case of an entity shall mean the actual  knowledge of its executive
officers after reasonable investigation.  In the case of FAM, such persons shall
be Terry Considine,  Thomas L. Rhodes,  Bruce D. Benson and Kevin J. Nystrom for
purposes of this definition.

         "Loss"  or  "Losses"  means  any loss,  liability,  damage  or  expense
(including  reasonable attorneys' fees and expenses) that the subject Person may
suffer or sustain, including interest, fines and penalties, if any.

         "Maryland Law" means the Maryland Business Corporation Act, as amended.

         "Material Adverse Change" or "Material Adverse Effect" means any change
or effect that is  materially  adverse to the business,  financial  condition or
results of operations of NEW FAM taken as a whole, other than changes or effects
generally affecting the real estate industry or the economy generally.

                                      -3-
<PAGE>

         "Most Recent  Balance Sheet" means the balance sheet  contained  within
the Most Recent Financial Statements.

         "Most Recent Financial Statements" has the meaning set forth in ss.3(h)
below.

         "Most Recent  Fiscal  Quarter End" has the meaning set forth in ss.3(h)
below.

         "Most  Recent  Fiscal  Year End" has the  meaning  set forth in ss.3(h)
below.

         "Multi-employer Plan" has the meaning set forth in ERISA ss.3(37).

         "NEW FAM" has the meaning set forth in the preface above.

         "Ordinary  Course of Business"  means the  ordinary  course of business
consistent with past custom and practice (including with respect to quantity and
frequency).

         "Parent" has the meaning set forth in the preface above.

         "Parent  Shares" means the shares of Common  Stock,  $.01 par value per
share of Parent,  including,  for all purposes  other than  ss.2(b),  all Parent
Shares into which AIOP Units may be converted.

         "Party" has the meaning set forth in the preface above.

         "PBGC" means the Pension Benefit Guaranty Corporation.

         "Person"  means  an  individual,  a  partnership,  a  corporation,   an
association,  a joint stock company, a trust, a joint venture, an unincorporated
organization, or a governmental entity (or any department,  agency, or political
subdivision thereof).

         "Prohibited  Transaction" has the meaning set forth in ERISA ss.406 and
Code ss.4975.

         "Proxy Statement" has the meaning set forth in ss.5(i) below.

         "Purchase Price" has the meaning set forth in ss.2(b) below.

         "Registration Rights Agreement" means the registration rights agreement
substantially in the form attached to this Agreement as Exhibit B.

         "REIT Advisory Business" means all of the business activities of FAM as
heretofore  conducted,  including,  but not limited to, the business of advising
Parent and Commercial Assets, Inc.

                                      -4-
<PAGE>

         "Reportable Event" has the meaning set forth in ERISA ss.4043.

         "Securities Act" means the Securities Act of 1933, as amended.

         "Security  Interest"  means any mortgage,  pledge,  lien,  encumbrance,
charge, or other security  interest,  other than (a) mechanic's,  materialmen's,
and similar liens, (b) liens for taxes not yet due and payable or for taxes that
the taxpayer is contesting in good faith through  appropriate  proceedings,  (c)
purchase  money liens and liens  securing  rental  payments  under capital lease
arrangements, and (d) other liens arising in the Ordinary Course of Business and
not incurred in connection with the borrowing of money.

         "Seller  Group" means Bruce D. Benson,  Terry  Considine  and Thomas L.
Rhodes.

         "Special  Committee" means the committee of Parent's Board of Directors
constituted  on January 24, 1997 to evaluate the possible  acquisition of FAM or
FAM's  business by the  Parent,  as the  composition  of such  committee  may be
changed from time to time through the  resignation  or removal of members of the
committee  and their  subsequent  replacement  by duly  appointed  successors in
accordance with the by-laws of the Company.

         "Tax" means any federal,  state,  local, or foreign tax,  including any
interest, penalty, or addition thereto, whether disputed or not.

         " Tax Return"  means any  return,  declaration,  report,  and claim for
refund,  or  information  return or statement  relating to Taxes,  including any
schedule or attachment thereto, and including any amendment thereof.

         "Third Party Claim" has the meaning set forth in ss.8(b) below.

         2. Basic Transaction.

         (a)  Contribution.  On and subject to the terms and  conditions of this
Agreement,  FAM  agrees to  contribute  to AIOP and AIOP  agrees  to accept  and
acquire from FAM the Interests at the Closing in exchange for the  consideration
specified below in this ss.2.

         (b)  Purchase  Price.  AIOP  agrees to issue and deliver to FAM for the
Interests the following:  (i) 3,383,479  AIOP Units at the Closing  which,  when
valued at the book value per share of Parent Shares at June 30, 1997  ($3.455614
per  share),  AIOP,  Parent,  and FAM agree is an amount  equal to FAM's Cost of
Acquiring  the Advisory  Business held by NEW FAM, as confirmed by the Auditors,
and (ii) subsequent to the Closing,  any Earnout payments  required  pursuant to
ss.2(d) below (in the aggregate, the "Purchase Price").

                                      -5-
<PAGE>

         (c) The Closing.  The closing of the transactions  contemplated by this
Agreement (the  "Closing")  shall take place at the offices of Parent in Denver,
Colorado,  commencing  at 9:00  a.m.  local  time  on the  second  business  day
following the satisfaction or waiver of all conditions to the obligations of the
Parties to consummate the  transactions  contemplated  by this Agreement  (other
than conditions with respect to actions the respective  Parties will take at the
Closing  itself) or such other date as the Parties may mutually  determine  (the
"Closing Date").

         (d)  Earnout(d)  Earnout.   Subsequent  to  the  Closing,  FAM  or  its
successors will be entitled to receive contingent  consideration (the "Earnout")
in accordance with the provisions of this ss.2(d).

                           (i) FAM shall be  entitled  to receive an  additional
                  600,000 or AIOP Units at such time as the Parent's independent
                  outside  auditors  (the  "Auditors")  confirm  to the  Special
                  Committee that  substantially  all of the proceeds of Parent's
                  1997 resecuritization of its portfolio of Non-Agency MBS Bonds
                  have been invested by Parent,  AIOP or both in real estate and
                  related  assets (of the same  standard and quality as has been
                  the custom  historically of Parent) during the 18 month period
                  (which may be extended up to an  additional  six months at the
                  discretion  of the Special  Committee)  subsequent to June 17,
                  1997 that have  achieved  an  annualized  return  over any six
                  month period of at least 9% during the 24 month period  (which
                  may  be  extended  up to  an  additional  six  months  at  the
                  discretion  of the Special  Committee)  subsequent to June 17,
                  1997.  For purposes of the  preceding  sentence,  the "return"
                  shall be  measured  by (A)  computing  GAAP net income  before
                  minority  interest  in AIOP for the  period in  question  plus
                  non-cash charges for depreciation and goodwill associated with
                  acquisition of property management companies minus a provision
                  for capital replacements divided by (B) total investment cost.

                           (ii) FAM shall be entitled  to receive an  additional
                  600,000 AIOP Units if at any time during the 24 calendar month
                  period following June 17, 1997:

                           (A)  the average  Closing Price of Parent Shares over
                                any 90-day period  exceeds $4.00 per share,  and
                                one or more of the  following  events shall have
                                occurred:

                               (1)   Parent   has   executed   a  plan  for  the
                               utilization of Parent's operating loss carryovers
                               that  has  been  approved  by  Parent's  Board of
                               Directors   after  receipt  of  advice  from  the
                               Auditors;

                               (2)  Parent  and  CAX  shall  have   completed  a
                               Business  Combination  that has been  approved by
                               the Board of  Directors of Parent as being in the
                               best interests of the holders of Parent Shares;

                                      -6-
<PAGE>

                               (3)  Parent,  AIOP or both shall have  raised new
                               financing  of debt or  equity  in the  public  or
                               private  institutional  markets in the  aggregate
                               amount  of at  least  $20,000,000  at  prevailing
                               market  rates and on terms  approved by the Board
                               of  Directors  of  Parent  as  being  in the best
                               interests of Parent; or

                               (4) Parent  shall  have  achieved  an  investment
                               grade  rating  on  its  debt  from  a  nationally
                               recognized credit rating agency;

                                                  or

                           (B) management  shall have executed  another business
                           strategy  not  referred  to  in  paragraphs  (A)  (1)
                           through  (4) above that is  approved  by the Board of
                           Directors of Parent as being in the best interests of
                           Parent,  and the  average  Closing  Price  of  Parent
                           Shares over any 90-day  period during the 24 calendar
                           month period  following  June 17, 1997 exceeds  $4.25
                           per share.

                  (iii) If on or after the date of this Agreement, Parent should
split, combine or otherwise change the Parent Shares or its capitalization,  the
number of AIOP  Units or Parent  Shares  specified  in  paragraphs  (i) and (ii)
above, and the Closing Price specified in paragraph (ii) above shall be adjusted
as appropriate to reflect such split, combination or other change.

         (e) Deliveries at the Closing. At the Closing:  (i) FAM will deliver to
AIOP the various certificates, instruments, and documents referred to in ss.7(a)
below; (ii) FAM will contribute to AIOP the Interests  pursuant to duly executed
transfer documents;  (iii) AIOP will deliver to FAM the consideration  specified
in ss.2(b) above, (iii) AIOP and Parent will deliver or cause to be delivered to
FAM the various certificates,  instruments, and documents referred to in ss.7(b)
below; (iv) FAM will execute, acknowledge (if appropriate),  and deliver to AIOP
such other  instruments of sale,  transfer,  conveyance,  and assignment as AIOP
reasonably may request; and (v) AIOP will execute, acknowledge (if appropriate),
and deliver such other instruments of assumption as FAM reasonably may request.

         3.  Representations  and Warranties of FAM. FAM represents and warrants
to AIOP and Parent that the  statements  contained  in this ss.3 are correct and
complete as of the date of this Agreement and will be correct and complete as of
the  Closing  Date (as  though  made then and as though  the  Closing  Date were
substituted for the date of this Agreement  throughout this ss.3), except as set
forth in the disclosure  schedule  accompanying  this Agreement (the "Disclosure
Schedule"). The Disclosure Schedule will be arranged in paragraphs corresponding
to the lettered and numbered paragraphs contained in this ss.3. For the purposes
of all representations,  warranties,  covenants and other agreements of FAM, any
reference to NEW FAM (i) shall be deemed to give effect to the  formation of NEW


                                      -7-
<PAGE>

FAM, the  contribution of FAM's assets to NEW FAM, and the assumption by NEW FAM
of certain of FAM's  liabilities,  despite  the fact that as of the date of this
Agreement such formation, contribution and assumption have not yet taken place.

         (a)  Organization.  Each  of FAM and  NEW  FAM is a  limited  liability
company duly organized, validly existing, and in good standing under the laws of
the jurisdiction of its organization.

         (b)  Authorization  of Transaction.  FAM has the power and authority to
execute and deliver this Agreement and, subject to the receipt of consent of its
members, to perform its obligations under this Agreement. Subject to the receipt
of the  consent  of the  members  of FAM  and of  FAM's  members'  members,  the
Management  Committee of FAM has duly  authorized  the  execution,  delivery and
performance of this Agreement by FAM. This Agreement  constitutes  the valid and
legally  binding  obligation of FAM,  enforceable in accordance  with its terms.
Each officer of the Parent who is also indirectly a holder of an interest in FAM
through  FAM's  members  has  agreed in his  capacity  as such to consent to the
transactions contemplated by this Agreement.

         (c)  Noncontravention.  Neither the  execution and the delivery of this
Agreement,  nor the consummation of the transactions  contemplated  hereby, will
(i) violate any constitution,  statute, regulation, rule, injunction,  judgment,
order,  decree,   ruling,  charge,  or  other  restriction  of  any  government,
governmental  agency,  or  court  to  which  FAM or NEW  FAM is  subject  or any
provision of the governing  instruments of FAM or NEW FAM or (ii) conflict with,
result in a breach of,  constitute a default under,  result in the  acceleration
of, create in any party the right to accelerate,  terminate,  modify, or cancel,
or require any notice under any agreement, contract, lease, license, instrument,
or other  arrangement to which FAM or NEW FAM is a party or by which it is bound
or to which any of its assets is subject  (or  result in the  imposition  of any
Security Interest upon any of its assets), except where the violation, conflict,
breach, default, acceleration, termination, modification,  cancellation, failure
to give notice, or Security Interest would not have a Material Adverse Effect on
FAM or NEW FAM or a material  adverse  effect on the  ability of the  Parties to
consummate the transactions  contemplated by this Agreement.  None of FAM or NEW
FAM  needs  to give  any  notice  to,  make  any  filing  with,  or  obtain  any
authorization,  consent, or approval of any government or governmental agency in
order for the  Parties  to  consummate  the  transactions  contemplated  by this
Agreement,  except where the failure to give notice,  to file,  or to obtain any
authorization,  consent, or approval would not have a Material Adverse Effect on
FAM or NEW FAM or a material  adverse  effect on the  ability of the  Parties to
consummate the transactions contemplated by this Agreement.

         (d) Title to Interests.  FAM owns  beneficially and in its own name the
entire  Interests  and has good  title to the  Interests,  free and clear of any
restrictions on transfer (other than  restrictions  under the Securities Act and
state securities laws),  Security Interests,  claims, and demands.  FAM is not a


                                      -8-
<PAGE>

party to any option, warrant, or purchase right, or other contract or commitment
that could require FAM to sell, transfer,  or otherwise dispose of the Interests
(other than this Agreement).  Except as provided in the governing  instrument of
NEW FAM, FAM is not a party to or bound by any voting trusts,  proxies, or other
agreements or understandings with respect to the voting of the Interests.

         (e)  Brokers'  Fees.  Neither  FAM nor NEW  FAM  has any  liability  or
obligation to pay any fees or commissions to any broker,  finder,  or agent with
respect to the  transactions  contemplated  by this Agreement for which NEW FAM,
AIOP or Parent could become liable or obligated.  None of FAM or NEW FAM has any
liability or obligation to pay any fees or commissions to any broker, finder, or
agent with respect to the transactions contemplated by this Agreement.

         (f) Title to  Assets.  NEW FAM has good and  marketable  title to, or a
valid  leasehold  interest in, the  properties and assets used by it, located on
their premises,  or shown on the Most Recent Balance Sheet or acquired after the
date thereof,  free and clear of all Security  Interests,  except for properties
and assets  disposed of in the Ordinary Course of Business since the date of the
Most Recent Balance Sheet.

         (g)  Equity  Ownership.  None of FAM or NEW FAM  controls  directly  or
indirectly  or  has  any  direct  or  indirect  equity   participation   in  any
corporation,  partnership, trust, or other business association, except that FAM
holds the Interests.

         (h) Financial  Statements.  Attached to this Agreement as Exhibit A are
the following financial  statements  (collectively the "Financial  Statements"):
(i) audited  balance sheet and statements of income and members' equity and cash
flow as of and for the three  months  ended  December 31, 1996 (the "Most Recent
Fiscal  Year  End") for FAM;  (ii)  unaudited  consolidated  balance  sheets and
statements of income,  changes in shareholders' equity, and cash flow (the "Most
Recent  Financial  Statements") as of and for the six months ended June 30, 1997
(the "Most Recent Fiscal Quarter End") for FAM; and (iii) an unaudited pro forma
schedule of assets and liabilities as of June 30, 1997 for NEW FAM (the "NEW FAM
Statement").  The Financial  Statements  (including the notes thereto) have been
prepared in accordance  with GAAP applied on a consistent  basis  throughout the
periods  covered  thereby,  present fairly the financial  condition of FAM as of
such dates and the  results of  operations  of FAM or NEW FAM for such  periods;
provided,  however,  that the Most Recent  Financial  Statements and the NEW FAM
Statement are subject to normal year-end adjustments (which will not be material
individually  or in the  aggregate)  and lack  footnotes and other  presentation
items.

         (i) Events  Subsequent to the Date of the NEW FAM Statement.  Since the
date of the NEW FAM Statement, there has not been any material adverse change in
the business,  financial condition,  operations, or results of operations of NEW
FAM taken as a whole.  Without  limiting the generality of the foregoing,  since
that date:

                  (i) NEW FAM has not sold, leased, transferred, or assigned any
         material assets, tangible or intangible, outside the Ordinary Course of
         Business;

                                      -9-
<PAGE>

                  (ii)  NEW FAM has not  entered  into any  material  agreement,
         contract, lease, or license outside the Ordinary Course of Business;

                  (iii)  no   party   (including   NEW  FAM)  has   accelerated,
         terminated,  made material  modifications to, or cancelled any material
         agreement,  contract,  lease,  or  license to which any of NEW FAM is a
         party or by which any of them is bound  outside the Ordinary  Course of
         Business;

                  (iv) NEW FAM has not imposed any Security Interest upon any of
         its assets, tangible or intangible;

                  (v) NEW FAM has not made  any  material  capital  expenditures
         outside the Ordinary Course of Business;

                  (vi) NEW FAM has not made any material capital  investment in,
         or any material loan to, any other Person  outside the Ordinary  Course
         of Business;

                  (vii)  NEW  FAM  has  not  created,   incurred,   assumed,  or
         guaranteed any  indebtedness  for borrowed money and capitalized  lease
         obligations;

                  (viii) NEW FAM has not granted any  license or  sublicense  of
         any material rights under or with respect to any Intellectual Property;

                  (ix)  there  has  been no  change  made or  authorized  in the
         governing instruments of NEW FAM ;

                  (x) NEW FAM has not issued, sold, or otherwise disposed of any
         of its membership interests, or granted any options, warrants, or other
         rights to purchase or obtain (including upon conversion,  exchange,  or
         exercise) any of its membership interests;

                  (xi) NEW FAM has not declared, set aside, or paid any dividend
         or made any  distribution  with  respect  to its  membership  interests
         (whether  in cash or in  kind) or  redeemed,  purchased,  or  otherwise
         acquired any of its membership interests;

                  (xii)  NEW  FAM  has  not  experienced  any  material  damage,
         destruction,  or loss  (whether  or not  covered by  insurance)  to its
         property;

                  (xiii) NEW FAM has not made any loan to, or  entered  into any
         other transaction with, any of its directors,  officers,  and employees
         outside the Ordinary Course of Business;

                  (xiv) NEW FAM has not entered into any employment  contract or
         collective bargaining agreement, written or oral, or modified the terms


                                      -10-
<PAGE>

         of any existing such contract or agreement;

                  (xv)  NEW  FAM  has  not  granted  any  increase  in the  base
         compensation of any of its directors,  officers,  and employees outside
         the Ordinary Course of Business;

                  (xvi)  NEW  FAM  has  not  adopted,   amended,   modified,  or
         terminated any bonus,  profit-sharing,  incentive,  severance, or other
         plan, contract,  or commitment for the benefit of any of its directors,
         officers,  and  employees (or taken any such action with respect to any
         other Employee Benefit Plan);

                  (xvii)  NEW FAM has not  made any  other  material  change  in
         employment  terms for any of its  directors,  officers,  and  employees
         outside the Ordinary Course of Business;

                  (xviii)  NEW FAM has not paid any  amount to any  third  party
         with respect to any  liability or obligation  (including  any costs and
         expenses  NEW FAM has  incurred  or may incur in  connection  with this
         Agreement and the transactions contemplated hereby); and

                  (xix) NEW FAM has not committed to any of the foregoing.

         (j) Undisclosed Liabilities. NEW FAM has no material liability (whether
known  or  unknown,   whether  asserted  or  unasserted,   whether  absolute  or
contingent,  whether accrued or unaccrued,  whether  liquidated or unliquidated,
and whether due or to become due, including any liability for taxes), except for
(i)  liabilities  set forth on the face of the Most Recent Balance Sheet (rather
than in any notes  thereto),  (ii)  liabilities,  individually of no more than $
25,000 and in the  aggregate of no more than  $250,000,  which have arisen after
the Most Recent  Fiscal  Quarter End in the Ordinary  Course of Business,  (iii)
executory  liabilities  under the agreements,  contracts,  leases,  licenses and
other  arrangements  to which the NEW FAM is a party  and  which  are  listed on
ss.3(p)  of the  Disclosure  Schedule,  and (iv)  liabilities  reflected  on the
Disclosure Schedule.

         (k) Legal  Compliance.  NEW FAM has complied with all  applicable  laws
(including rules,  regulations,  codes, plans, injunctions,  judgments,  orders,
decrees,  rulings, and charges thereunder) of federal, state, local, and foreign
governments  (and  all  agencies  thereof),  and no  action,  suit,  proceeding,
hearing,  investigation,  charge,  complaint,  claim, demand, or notice has been
filed or commenced against any of them alleging any failure so to comply, except
where the failure to comply would not have a Material Adverse Effect on NEW FAM.

         (l) Tax Matters.  There is no material  dispute or claim concerning any
Tax liability of any of FAM or NEW FAM (A) claimed or raised by any authority in
writing or (B) as to which FAM or NEW FAM has  Knowledge  based upon any inquiry
or  communication  received by either FAM or NEW FAM.  NEW FAM was formed  after
January  1, 1997.  At all times  since its  formation,  NEW FAM has had only one


                                      -11-
<PAGE>

member. NEW FAM is not and has not been required to be treated as an association
taxable as a corporation  for income tax purposes and NEW FAM has not elected to
be treated as an  association  for  federal  income  tax  purposes  or under any
similar  provisions  of state or local law. Each of FAM and NEW FAM has prepared
and filed all Tax Returns  required to be filed by them and all such Tax Returns
are true and  correct and  complete.  Each of FAM and NEW FAM has paid all Taxes
shown as due on such Tax Returns.

         (m) Real Property.

                  (i)       NEW FAM owns no real property.

                  (ii)     ss.3(m)(ii)  of the  Disclosure  Schedule  lists  and
                           describes  briefly  all real  property  leased to NEW
                           FAM.  With respect to each  material  lease listed in
                           ss.3(m)(ii) of the Disclosure Schedule:

                           (A) the lease is legal, valid, binding,  enforceable,
                  and in full force and effect in all material respects;

                           (B) no party to the  lease is in  material  breach or
                  default, and no event has occurred which, with notice or lapse
                  of time,  would  constitute  a  material  breach or default or
                  permit termination, modification, or acceleration thereunder;

                           (C) no party to the lease has repudiated any material
                  provision thereof;

                           (D) there are no material disputes,  oral agreements,
                  or forbearance programs in effect as to the lease;

                           (E) NEW FAM has not assigned, transferred,  conveyed,
                  mortgaged,  deeded in trust, or encumbered any interest in the
                  leasehold; and

                           (F) all facilities  leased  thereunder  have received
                  all approvals of governmental  authorities (including material
                  licenses  and  permits)   required  in  connection   with  the
                  operation  thereof,  and have been operated and  maintained in
                  accordance with applicable laws, rules, and regulations in all
                  material respects.

         (n)  Tangible  Assets.  ss.3(n) of the  Disclosure  Schedule  lists the
furniture, equipment, and other tangible assets that NEW FAM owns or leases. All
of the assets  listed on ss.3(n)  are free from  material  defects  (patent  and
latent),  have been maintained in accordance with normal industry practice,  and
are in good operating condition and repair (subject to normal wear and tear).

        (o) NEW FAM  Permits(j)  Company  Permits.  NEW FAM holds all  permits,
licenses,  variances,  exemptions,  orders  and  approvals  of all  governmental


                                      -12-
<PAGE>

authorities  necessary  for the  lawful  conduct of its  business  (the "NEW FAM
Permits"),  except  for  failures  to hold such  permits,  licenses,  variances,
exemptions, orders and approvals that would not reasonably be expected to have a
Material Adverse Effect.  NEW FAM is in compliance with the terms of the NEW FAM
Permits,  except where the failure so to comply would not reasonably be expected
to have a Material Adverse Effect.

         (p)  Contracts.  ss.3(p) of the  Disclosure  Schedule lists all written
contracts and agreements to which NEW FAM is a party.  FAM has delivered to AIOP
a correct and complete copy of each contract and agreement  listed in ss.3(p) of
the  Disclosure  Schedule  (as  amended  to  date).  With  respect  to each such
agreement: (A) the agreement is legal, valid, binding,  enforceable, and in full
force and effect in all material respects; (B) to the Knowledge of FAM, no party
is in material breach or default, and no event has occurred which with notice or
lapse  of time  would  constitute  a  material  breach  or  default,  or  permit
termination,  modification, or acceleration, under the agreement; and (C) to the
Knowledge  of FAM,  no  party  has  repudiated  any  material  provision  of the
agreement.

         (q) Notes and  Accounts  Receivable.  933404678All  notes and  accounts
receivable  of NEW FAM are  reflected  properly on their books and records,  are
valid  receivables  subject to no  setoffs or  counterclaims,  are  current  and
collectible,  and will be  collected  in  accordance  with their  terms at their
recorded  amounts,  subject  only to the  reserve for bad debts set forth on the
face of the Most Recent  Balance  Sheet  (rather  than in any notes  thereto) as
adjusted for operations and transactions  through the Closing Date in accordance
with the past custom and practice of NEW FAM.

         (r) Powers of Attorney.  To the Knowledge of FAM, there are no material
outstanding powers of attorney executed on behalf of any of NEW FAM .

         (s)  Litigation.  NEW  FAM  (i)  is  not  subject  to  any  outstanding
injunction,  judgment,  order, decree,  ruling, or charge or (ii) is not a party
or, to the  Knowledge  of any of FAM,  is  threatened  to be made a party to any
action, suit, proceeding,  hearing, or investigation of, in, or before any court
or  quasi-judicial  or administrative  agency of any federal,  state,  local, or
foreign jurisdiction or before any arbitrator.

         (t) Employees.  ss.3(t) of the Disclosure  Schedule lists all employees
of NEW FAM. To the Knowledge of FAM, no executive,  key employee, or significant
group of employees plans to terminate employment with NEW FAM during the next 12
months.  NEW  FAM is not a  party  to or  bound  by  any  collective  bargaining
agreement,  nor has it experienced  any strike or material  grievance,  claim of
unfair labor practices, or other collective bargaining dispute. FAM has no

Knowledge of any organizational  effort presently being made or threatened by or
on behalf of any labor union with respect to employees of NEW FAM.

         (u) Employee Benefits.

                                      -13-
<PAGE>

                  (i) ss.3(u) of the  Disclosure  Schedule  lists each  Employee
         Benefit Plan that NEW FAM maintains or to which NEW FAM  contributes or
         has any obligation to contribute.

                  (ii) With respect to each Employee Benefit Plan:

                           (A) each such Employee Benefit Plan (and each related
                  trust,  insurance  contract or fund)  complies in form and, to
                  the  Knowledge  of  FAM,  in  operation  with  the  applicable
                  requirements of ERISA and the Code in all material respects;

                           (B)  all   contributions   (including   all  employer
                  contributions and employee salary reduction contributions,  if
                  any)  which  are due  have  been  paid to each  such  Employee
                  Benefit  Plan which is an  Employee  Pension  Benefit  Plan or
                  accrued on the Financial  Statements of NEW FAM, and there are
                  no accumulated  funding  deficiencies with respect to any such
                  Employee Pension Benefit Plan;

                           (C)  each  such  Employee  Benefit  Plan  that  is an
                  Employee   Pension  Benefit  Plan  has  received  a  favorable
                  determination  letter  from  the  IRS as to its  qualification
                  under ss.401(a) of the Code;

                           (D) no  "prohibited  transaction"  (as  such  term is
                  defined  in  ss.406  of  ERISA or  ss.4975  of the  Code)  has
                  occurred with respect to any such Employee  Benefit Plan which
                  is an Employee  Pension  Benefit  Plan (or its related  trust)
                  which  could  subject  NEW  FAM or any  officer,  director  or
                  employee  of NEW  FAM,  to any Tax or  penalty  imposed  under
                  ss.4975 of the Code or  liability  under ss.406 of ERISA which
                  would have a Material Adverse Effect;

                           (E) NEW FAM has  delivered  or made  available to the
                  AIOP and Parent true and complete copies of the plan documents
                  and summary plan descriptions,  the most recent  determination
                  letter received from the IRS, the most recent Form 5500 Annual
                  Report, and all related trust agreements,  insurance contracts
                  and  other  funding  arrangements  which  implement  each such
                  Employee Benefit Plan;

                           (F)  no  such  Employee  Benefit  Plan  which  is  an
                  Employee Pension Benefit Plan has been completely or partially
                  terminated or has been the subject of a "reportable event" (as
                  defined  in  ss.4043  of ERISA) as to which  notices  would be
                  required to be filed with the PBGC which would have a material
                  adverse effect.  To the Knowledge of NEW FAM, no proceeding by
                  the PBGC to terminate any such Employee  Pension  Benefit Plan
                  (other than a Multiemployer Plan) has been instituted;

                                      -14-
<PAGE>

                           (G) NEW FAM has not  incurred  any  liability  to the
                  PBGC  (except for  required  premium  payments,  if any) under
                  Title IV of ERISA  (including any withdrawal  liability)  with
                  respect to any such Employee Benefit Plan which is an Employee
                  Pension Benefit Plan; and

                           (H)  no   action,   suit,   proceeding,   hearing  or
                  investigation  with  respect  to  the  administration  or  the
                  investment of assets of any such Employee  Benefit Plan (other
                  than routine  claims for benefits) is, to the Knowledge of NEW
                  FAM, pending or threatened.

                  (iii) NEW FAM does not contribute to any  Multi-employer  Plan
         or have  any  liability  (including  withdrawal  liability)  under  any
         Multi-employer Plan.

                  (iv) NEW FAM does not have any obligation to provide health or
         other  welfare  benefits to former,  retired or  terminated  employees,
         except as  specifically  required  under  ss.4980B  of the  Code.  With
         respect to all of its past and present employees,  NEW FAM has complied
         in all material respects with the notice and continuation  requirements
         of Part 6 of  Subtitle  B of Title I of ERISA  and of  ss.4980B  of the
         Code.

         (v) Guaranties. NEW FAM is not a guarantor or otherwise responsible for
any liability or obligation (including indebtedness) of any other Person.

         (w) Disclosure.  The representations  and warranties  contained in this
ss.3 do not contain any untrue statement of a material fact or omit to state any
material  fact  necessary  in  order  to make  the  statements  and  information
contained in this ss.3 not misleading.

         (x)  Investment  Company  Status.   Neither  FAM  nor  NEW  FAM  is  an
"investment  company"  within the meaning of Section  721(b) of the Code and the
Treasury regulations thereunder.

         (y)  Investment.  FAM (i)  understands  that the AIOP  Units and Parent
Shares to be issued to it have not been, and will not be,  registered  under the
Securities  Act or under  any  state  securities  laws  except  pursuant  to the
procedures  specified in  ss.ss.6(e)  and (f), and are being offered and sold in
reliance upon federal and state  exemptions for  transactions  not involving any
public  offering,  (ii) is acquiring AIOP Units and Parent Shares solely for its
own account for  investment  purposes,  and not with a view to the  distribution
thereof  (except  to FAM's  members),  (iii) is a  sophisticated  investor  with
knowledge and  experience in business and financial  matters,  (iv) has received
certain  information  concerning  AIOP and Parent and has had the opportunity to
obtain additional information as desired in order to evaluate the merits and the
risks inherent in holding AIOP Units and Parent Shares,  (v) is able to bear the
economic  risk and lack of  liquidity  inherent in holding AIOP Units and Parent
Shares,  and (vi) is an Accredited  Investor.  FAM shall not distribute the AIOP
Units  or  Parent  Shares  to  FAM's  members  unless  each  such  member  is an
"accredited  investor" as defined in Section  2(15) of the  Securities  Act, and


                                      -15-
<PAGE>

each such member agrees to make the representations and warranties  contained in
this Section 3(y).

         (z) REIT Advisory Business.

                     (i) The assets (tangible and intangible) owned or leased by
                  NEW FAM or which it (x)  otherwise has the right to use or (y)
                  will own,  lease or  otherwise  have the right to use together
                  constitute  all of the  assets  of FAM  held  for  use or used
                  primarily in connection  with the REIT  Advisory  Business and
                  constitutes  all  assets  held by FAM  that are  necessary  to
                  conduct the REIT Advisory  Business in the manner conducted by
                  FAM prior to the date hereof and the Closing Date.

                     (ii) NEW FAM does not own any material assets  (tangible or
                  intangible)  other  than  those  used  primarily  in,  or held
                  primarily in connection with, the REIT Advisory Business.

                     (iii) Upon consummation of the transactions contemplated by
                  this  Agreement,  (x) AIOP  will  obtain,  indirectly  through
                  direct  ownership of the Interests,  all of the properties and
                  assets (tangible or intangible) that are used in and necessary
                  to the conduct of the REIT  Advisory  Business as conducted by
                  FAM,  including  necessary  contractual  rights, and (y) there
                  will  be  no  significant  properties,   assets,  services  or
                  arrangements  used  in  the  operation  of the  REIT  Advisory
                  Business  acquired  on such date and owned by any Person  that
                  will not be leased or  licensed  or  provided to NEW FAM under
                  current  leases,  licenses,  contracts and other  arrangements
                  that will be valid and legally  binding and enforceable by NEW
                  FAM against the other parties in accordance with their terms.

         (aa)  Charter  Documents  and  Corporate  Records.  FAM has  heretofore
delivered to AIOP and Parent true and complete  copies of the (i) certificate of
limited  liability  company   (certified  by  the  Secretary  of  State  of  the
jurisdiction of its  organization)  and (ii) limited liability company governing
agreements of FAM and NEW FAM (certified by the respective entity's secretary or
an assistant secretary or other equivalent officer), or comparable  instruments,
of FAM and NEW FAM as in  effect  on the  date  hereof.  The  minute  books,  or
comparable  records,  of FAM and NEW FAM heretofore  have been made available to
AIOP and Parent for their  inspection  and contain true and complete  records of
all meetings and consents in lieu of meeting of the Board of  Directors,  or any
comparable  corporate  body,  (and any committee  thereof) and  shareholders  or
interest holders of FAM or NEW FAM since the time of such entity's  organization
or any  such  Subsidiary's  organization,  as the case  may be,  and  accurately
reflect all  transactions  referred to in such  minutes and  consents in lieu of
meeting.  The stock books, or comparable  records, of FAM and NEW FAM heretofore
have been made  available to AIOP and Parent for its inspection and are true and
complete.

                                      -16-
<PAGE>

         (bb)  Potential  Conflicts  of  Interest.  (a) No member of the  Seller
Group,  (b) no relative or spouse (or  relative of such spouse) of any member of
the Seller Group and (c) no entity controlled by one or more of the foregoing:

                           (i) owns,  directly or  indirectly,  any  interest in
                  (excepting less than 1% stock holdings for investment purposes
                  in securities of publicly held and traded companies), or is an
                  officer, director, employee or consultant of, any person which
                  is,  or is  engaged  in  business  as, a  competitor,  lessor,
                  lessee, supplier,  distributor, sales agent or customer of FAM
                  or NEW FAM;

                           (ii) owns,  directly  or  indirectly,  in whole or in
                  part,  any property that FAM or NEW FAM uses in the conduct of
                  its business; or

                           (iii) has any claim whatsoever  against,  or owes any
                  amount to, FAM or NEW FAM,  except for claims in the  ordinary
                  course of business such as for accrued  vacation pay,  accrued
                  benefits  under  Benefit  Plans,   and  similar   matters  and
                  agreements existing on the date hereof.

         4.  Representations  and Warranties of AIOP and Parent. AIOP and Parent
jointly and severally represent and warrant to FAM that the statements contained
in this ss.4 are correct and complete as of the date of this  Agreement and will
be correct  and  complete  as of the  Closing  Date (as though  made then and as
though  the  Closing  Date  were  substituted  for the  date  of this  Agreement
throughout  this  ss.4),  except as set forth in the  Disclosure  Schedule.  The
Disclosure Schedule will be arranged in paragraphs corresponding to the lettered
and numbered paragraphs contained in this ss.4.

                  (a) Organization.  AIOP is a limited partnership and Parent is
         a  corporation,  each duly  organized,  validly  existing,  and in good
         standing under the laws of the jurisdiction of its organization.

                  (b) Authority Relative to this Agreement. AIOP and Parent each
         has the requisite  power and authority to enter into this Agreement and
         to perform its  obligations  under this  Agreement.  The  execution and
         delivery of this Agreement by AIOP and Parent and the  consummation  by
         AIOP and Parent of the transactions contemplated by this Agreement have
         been  duly  authorized  by the  general  partners  of AIOP and Board of
         Directors of Parent, respectively,  and, except for the approval of the
         holders  of the  Parent  Shares  as set  forth  in  ss.5(h),  no  other
         proceedings  on the part of AIOP or Parent are  necessary  to authorize
         this Agreement and the  transactions  contemplated  by this  Agreement.
         This  Agreement has been duly executed and delivered by AIOP and Parent
         and  constitutes  a valid and  binding  obligation  of AIOP and Parent,
         respectively, enforceable in accordance with its terms.

                  (c) Noncontravention.  Neither AIOP or Parent is subject to or


                                      -17-
<PAGE>

         obligated under any provision of (a) its governing instruments, (b) any
         contract,  (c) any  license,  franchise  or  permit,  or (d)  any  law,
         regulation,  order,  judgment  or decree,  which  would be  breached or
         violated or in respect of which a right of termination or  acceleration
         or any  encumbrance  on  any of its  assets  could  be  created  by its
         execution,   delivery  and   performance  of  this  Agreement  and  the
         consummation by it of the transactions  contemplated by this Agreement,
         other than any such breaches,  violations, rights or encumbrances which
         will not,  individually  or in the aggregate,  have a Material  Adverse
         Effect  on  AIOP  or  Parent.  Other  than  in  connection  with  or in
         compliance with the provisions of Maryland Law, or the Exchange Act, no
         authorization, consent or approval of, or filing with, any public body,
         court or authority is necessary for the  consummation by AIOP or Parent
         of the  transactions  contemplated by this  Agreement,  except for such
         authorizations, consents, approvals and filings as to which the failure
         to make or obtain would not,  individually or in the aggregate,  have a
         Material Adverse Effect on AIOP or Parent.

                  (d) Brokers' Fees. Neither AIOP or Parent has any liability or
         obligation to pay any fees or  commissions  to any broker,  finder,  or
         agent with respect to the  transactions  contemplated by this Agreement
         for which FAM could become liable or obligated.

                  (e) Litigation.  Neither AIOP nor Parent (i) is subject to any
         outstanding injunction,  judgment,  order, decree, ruling, or charge or
         (ii) is a party  or, to the  Knowledge  of either  AIOP or  Parent,  is
         threatened to be made a party to any action, suit, proceeding, hearing,
         or  investigation  of,  in, or before  any court or  quasi-judicial  or
         administrative  agency  of  any  federal,   state,  local,  or  foreign
         jurisdiction or before any arbitrator.

                  (f) Organizational  Documents.  AIOP and Parent have delivered
         to FAM a complete and correct copy of (a) the Articles of Incorporation
         and Bylaws of Parent and (b) the  Agreement of Limited  Partnership  of
         AIOP.

                  (g) AIOP  Units and Parent  Shares.  The AIOP Units and Parent
         Shares,  if and when issued to FAM in accordance  with this  Agreement,
         will be duly authorized and validly issued;  and the Parent Shares will
         be fully paid and  non-assessable.  Upon receiving AIOP Units, FAM will
         be duly admitted on and as of the Closing Date as a limited  partner of
         AIOP  with  all the  rights  of  limited  partners  of AIOP  under  the
         Agreement of Limited Partnership of AIOP or otherwise.

                  (h)  Capitalization.  The  authorized  capital stock of Parent
         consists of 50,000,000 Parent Shares. As of the date of this Agreement,
         25,239,217 Parent Shares were issued and outstanding, and 93,214 Parent
         Shares were reserved for issuance upon  conversion of AIOP Units. As of
         the  date  of  this  Agreement,  93,214  AIOP  Units  were  issued  and
         outstanding.  Except for  issuance  of AIOP Units and Parent  Shares in
         connection with acquisitions of properties, interests in properties and


                                      -18-
<PAGE>

         interests  in  entities  that  own  properties,  and  pursuant  to this
         Agreement,  there are no options,  warrants or other rights, agreements
         or commitments  obligating  Parent to issue shares of its capital stock
         or obligating AIOP to issue AIOP Units.

                  (i) Commission Filings.  Parent has delivered to FAM copies of
         Parent 's (a) Annual  Report on Form 10-K for the year  ended  December
         31, 1996 (the "Form 10-K"),  (b) Quarterly  Report on Form 10-Q for the
         quarter ended June 30, 1997 (the "Form 10-Q"),  and (c) proxy statement
         relating to Parent's  annual  meeting of  shareholders  during 1996, in
         each case as filed with the  Securities  and Exchange  Commission  (the
         "Commission").  Parent  has made  available  to FAM all other  reports,
         registration  statements and other  documents  filed by Parent with the
         Commission  under the  Exchange Act since  January 1, 1992.  Parent has
         filed all reports, registration statements and other documents required
         to be filed with the Commission  under the rules and regulations of the
         Commission  since  January 1,  1992,  and all such  Commission  filings
         complied as to form with the  requirements  of the Exchange  Act. As of
         their  respective  dates, the Form 10-K and Form 10-Q (including in all
         cases any exhibits or schedules  or documents  incorporated  therein by
         reference)  did not contain any untrue  statement  of material  fact or
         omit to  state  a  material  fact  required  to be  stated  therein  or
         necessary to make the statements therein, in light of the circumstances
         under which they were made, not misleading.

                  (j) Financial  Statements and Related Data.  Parent's  audited
         consolidated  financial  statements  included  in the Form 10-K and the
         Parent 's unaudited financial statements included in the Form 10-Q have
         been  prepared  in  accordance  with  generally   accepted   accounting
         principles applied on a consistent basis (except as may be indicated in
         the notes to such  statements)  and fairly present  Parent's  financial
         position  as of the date of such  statements  and  Parent 's results of
         operations and changes in financial  position for the period then ended
         (except, in the case of the unaudited financial statements,  for normal
         year-end  adjustments and for the  condensation or omission of footnote
         disclosures in accordance with the requirements of the Commission).

                  (k) Absence of Material Adverse  Changes.  Since the filing of
         the  Form  10-Q  with  the  Commission,  neither  Parent  nor  AIOP has
         undergone or suffered any Materially Adverse Change.

                  (l) Partnership Status. AIOP is treated as a partnership,  and
         not as an association taxable as a corporation,  for federal income tax
         purposes.

                  (m)  Investment  Company  Status.  AIOP is not an  "investment
         company"  within  the  meaning  of  Section  721(b) of the Code and the
         Treasury regulations thereunder.

         5. Pre-Closing Covenants.  The Parties agree as follows with respect to


                                      -19-
<PAGE>



the period between the execution of this Agreement and the Closing.


                  (a) General.  Each of the Parties will use its reasonable best
         efforts to take all action and to do all things  necessary,  proper, or
         advisable in order to consummate  and make  effective the  transactions
         contemplated by this Agreement (including satisfaction, but not waiver,
         of the closing conditions set forth in ss.7 below).

                  (b) Notices and  Consents.  FAM will give any notices to third
         parties,  and FAM will use its  reasonable  best  efforts to obtain any
         third party  consents,  that AIOP  reasonably may request in connection
         with the matters referred to in ss.3(c) above. Each of the Parties will
         give any notices to, make any filings with, and use its reasonable best
         efforts  to obtain  any  authorizations,  consents,  and  approvals  of
         governments  and  governmental  agencies in connection with the matters
         referred to in ss.3(c) and ss.4(c) above.

                  (c)  Operation of  Business.  FAM will not cause or permit NEW
         FAM to engage  in any  practice,  take any  action,  or enter  into any
         transaction  outside the Ordinary Course of Business.  Without limiting
         the generality of the  foregoing,  FAM will not cause or permit NEW FAM
         to (i) declare, set aside, or make any distribution with respect to the
         Interests  or  redeem,  purchase,  or  otherwise  acquire  any  of  the
         Interests,  or (ii) otherwise engage in any practice,  take any action,
         or enter into any transaction of the sort described in ss.3(i) above.

                  (d) Preservation of Business. FAM will, and will cause NEW FAM
         to, keep its business and properties  substantially  intact,  including
         its present operations,  physical facilities,  working conditions,  and
         relationships  with  lessors,  licensors,   suppliers,  customers,  and
         employees.

                  (e) Full Access.  FAM will,  and will cause NEW FAM to, permit
         representatives  of  AIOP  and  Parent  to  have  full  access  at  all
         reasonable  times,  and in a  manner  so as not to  interfere  with the
         normal  business  operations  of FAM  and  NEW  FAM,  to all  premises,
         properties,   personnel,   books,   records  (including  tax  records),
         contracts,  and documents of or pertaining to FAM and NEW FAM. AIOP and
         Parent  will  treat and hold as such any  Confidential  Information  it
         receives from FAM or NEW FAM in the course of the reviews  contemplated
         by this  ss.5(e);  will  not use  any of the  Confidential  Information
         except in connection  with this  Agreement;  and, if this  Agreement is
         terminated for any reason whatsoever, will return to FAM or NEW FAM all
         tangible  embodiments (and all copies) of the Confidential  Information
         which are in its possession.

                  (f)  Notice of  Developments.  Each  Party  will  give  prompt
         written notice to the other Party of any material  adverse  development
         causing a breach of any of its own  representations  and  warranties in
         ss.3 and ss.4  above.  No  disclosure  by any  Party  pursuant  to this
         ss.5(f), however, shall be deemed to amend or supplement the Disclosure
         Schedule  or to  prevent  or  cure  any  misrepresentation,  breach  of


                                      -20-
<PAGE>

         warranty, or breach of covenant.

                  (g) No Additional Representations and Warranties. AIOP, Parent
         and FAM  acknowledges  that none of them nor any other  Person has made
         any representation or warranty,  express or implied, as to the accuracy
         or completeness of any information  regarding AIOP,  Parent or NEW FAM,
         except as  expressly  set  forth in this  Agreement  or the  Disclosure
         Schedule.  EXCEPT FOR THE REPRESENTATIONS AND WARRANTIES  EXPRESSLY SET
         FORTH  IN  ss.ss.3  and 4,  NEITHER  AIOP,  PARENT  NOR FAM  MAKES  ANY
         REPRESENTATION OR WARRANTY, EXPRESS OR IMPLIED, AT LAW OR IN EQUITY, IN
         RESPECT OF AIOP, PARENT OR NEW FAM,  RESPECTIVELY OR ANY OF THE ASSETS,
         LIABILITIES   OR  OPERATIONS  OF  ANY  OF  THEM,   INCLUDING,   WITHOUT
         LIMITATION, ANY IMPLIED REPRESENTATION OR WARRANTY AS TO THE CONDITION,
         MERCHANTABILITY,  SUITABILITY OR FITNESS FOR A PARTICULAR PURPOSE,  AND
         EACH EXPRESSLY DISCLAIMS ANY SUCH REPRESENTATION OR WARRANTY.

                  (h) Action of Shareholders.  The Parties shall take all action
         necessary  in  accordance  with  Maryland  Law and  Parent's  governing
         instruments  to convene a meeting of Parent's  shareholders  as soon as
         practicable  following the execution of this  Agreement to consider and
         vote the  transactions  contemplated by this Agreement.  Subject to the
         exercise of applicable fiduciary duties upon the advice of counsel, the
         Special  Committee and Parent's Board of Directors shall recommend that
         the Parent's shareholders vote to approve the transactions contemplated
         by this  Agreement.  Parent  shall use  reasonable  efforts  to solicit
         proxies from Parent's shareholders with respect to such approval.

                  (i) Proxy Statement. The Parties shall, as soon as practicable
         after the execution of this Agreement,  file with the Commission  under
         the Exchange Act, and use all  reasonable  efforts to have processed by
         the Commission,  a proxy statement (the "Proxy Statement") with respect
         to the approval of the  transactions  contemplated by this Agreement by
         Parent's  shareholders.  The  Proxy  Statement  shall  be in  form  and
         substance reasonably  satisfactory to FAM, AIOP and Parent. The Parties
         agree  to  cause  the  Proxy   Statement   to  be  mailed  to  Parent's
         shareholders as soon as practicable after the Commission  processes it.
         Each of Parent,  AIOP and FAM agrees that the  information  it provides
         for use in the  Proxy  Statement  shall  be  true  and  correct  in all
         material  respects  and  shall  not omit to  state  any  material  fact
         necessary in order to make such information and the Proxy Statement not
         misleading  as of its date.  FAM agrees  promptly  to seek the  written
         consent of its members to consummate the  transactions  contemplated by
         this Agreement.

                  (j) Action by FAM's Members.  FAM will use its best efforts to
         obtain the  approval  of its members  and its  members'  members to the
         contemplated transaction.

                                      -21-
<PAGE>

         6. Post-Closing Covenants.

                  (a)  GeneralGeneral.  In the event  that at any time after the
         Closing any further  action is  necessary  to carry out the purposes of
         this  Agreement,  each of the  Parties  will take such  further  action
         (including the execution and delivery of such further  instruments  and
         documents) as any other Party may reasonably  request,  all at the sole
         cost and expense of the requesting Party.

                  (b) Public Information.  Parent will file all reports required
         to be filed by it pursuant to the  requirements of the Exchange Act and
         the rules and regulations adopted by the Commission under such Act, and
         will take such  further  action as  necessary to enable FAM to sell the
         Parent Shares pursuant to (a) Rule 144 adopted by the Commission  under
         the  Securities  Act (as such rule may be amended from time to time) or
         any similar rule or regulation  hereafter  adopted by the Commission or
         (b) the Registration  Rights  Agreement.  Upon written request,  Parent
         will  deliver to FAM a written  statement as to whether it has complied
         with these requirements.

                  (c) Litigation Support(d) Litigation Support. In the event and
         for so long as any Party  actively is contesting  or defending  against
         any  action,  suit,   proceeding,   hearing,   investigation,   charge,
         complaint,  claim or  demand  in  connection  with (i) any  transaction
         contemplated   by  this  Agreement,   or  (ii)  any  fact,   situation,
         circumstance, status, condition, activity, practice, occurrence, event,
         incident,  action,  failure to act, or  transaction  on or prior to the
         Closing Date involving NEW FAM, each of the Parties will cooperate with
         the  contesting  or  defending  Party and its counsel in the contest or
         defense,  all at the  sole  cost  and  expense  of  the  contesting  or
         defending Party,  except to the extent that the contesting or defending
         party is entitled to indemnification therefor under this Agreement.

                  (d) Registration Rights. Parent shall provide FAM registration
         rights  pursuant  to the  Registration  Rights  Agreement  attached  as
         Exhibit  B. In  addition,  if at any time  within the  two-year  period
         following  the Closing  Date,  Parent shall file with the  Commission a
         registration  statement  for the  purpose  of sale or  resale of Parent
         Shares  held by any person on a delayed  or  continuous  basis,  Parent
         shall include in such registration  statement all Parent Shares held by
         FAM or which it has the right to acquire in connection with the Earnout
         or the  conversion  of AIOP Units into Parent  Shares.  If FAM sells or
         otherwise  transfers  any of the  Parent  Shares  in a  sale  or  other
         transfer  that is not  registered  under the  Securities  Act,  FAM may
         assign along with such Parent  Shares its rights  under this  paragraph
         (d) with  respect  to such  Parent  Shares  to the  purchaser  or other
         transferee of such Parent  Shares.  Upon  executing  and  delivering to
         Parent a document assuming FAM's obligations under this Agreement, such
         purchaser  or other  transferee  of Parent  Shares shall be entitled to
         such rights.  No  subsequent  purchasers or  transferees  of any Parent
         Shares shall be entitled to such rights.

                                      -22-
<PAGE>

                  (e)   Non-competition.   Each  member  of  the  Seller   Group
         (severally and not jointly)  agrees that for a period of two years from
         and after the Closing Date,  such Person will not engage in or have any
         material interest in any sole proprietorship, partnership, corporation,
         limited  liability  company or business or any other Person (other than
         Parent and AIOP), whether as an employee,  officer, director,  partner,
         agent,  security  holder,  creditor,   consultant  or  otherwise,  that
         directly or  indirectly  is engaged in the  ownership,  management  and
         operation of manufactured  housing  communities in the United States of
         America;  provided,  however,  that  nothing  herein shall be deemed to
         prevent any member of the Seller Group from  acquiring  through  market
         purchases and owning,  solely as an investment,  less than five percent
         in the  aggregate of the equity or debt  securities of any class of any
         issuer  whose  shares are  registered  under  ss.12(b)  or 12(g) of the
         Exchange  Act,  and are listed or  admitted  for  trading on any United
         States  national  securities  exchange  or are  quoted on the  National
         Association of Securities  Dealers Automated  Quotations System, or any
         similar system of automated  dissemination  of quotations of securities
         prices in common  use,  so long as  neither  of them is a member of any
         "control group" (within the meaning of the rules and regulations of the
         Commission)  of any  such  issuer.  To the  extent  that  the  covenant
         provided  for in this  ss.6(e) may later be deemed by a court to be too
         broad to be enforced  with  respect to its  duration or with respect to
         any  particular  activity or  geographic  area,  the court  making such
         determination  shall have the power to reduce the  duration or scope of
         the  provision,  and to add or delete  specific  words or phrases to or
         from the provision. The provision as modified shall then be enforced.

         7. Conditions to Obligation to Close.

         (a)  Conditions to Obligation of AIOP and Parent.  The  obligations  of
AIOP  and  Parent  to  consummate  the  transactions  to be  performed  by it in
connection  with  the  Closing  is  subject  to  satisfaction  of the  following
conditions:

                  (i) the representations and warranties set forth in ss.3 above
         shall be true and  correct in all  material  respects  at and as of the
         Closing Date;


                  (ii) FAM shall have  performed  and  complied  with all of its
         covenants hereunder in all material respects through the Closing;

                  (iii) FAM shall have procured all of the material  third party
         consents specified in ss.5(b) above;

                  (iv) no action,  suit, or proceeding  shall be pending  before


                                      -23-
<PAGE>

         any court or quasi-judicial  or  administrative  agency of any federal,
         state, local, or foreign  jurisdiction or before any arbitrator wherein
         an unfavorable injunction,  judgment,  order, decree, ruling, or charge
         would (A) prevent consummation of any of the transactions  contemplated
         by this Agreement,  (B) cause any of the  transactions  contemplated by
         this Agreement to be rescinded  following  consummation,  or (C) affect
         adversely  the right of AIOP to own the  Interests  or to  operate  the
         business of NEW FAM;

                  (v) FAM shall have  delivered  to AIOP a  certificate  from an
         executive  officer  of FAM to the  effect  that each of the  conditions
         specified  above in  ss.ss.7(a)(i)-(iv)  and 7(b)(viii) is satisfied in
         all respects;

                  (vi)  FAM,  AIOP and  Parent  shall  have  received  all other
         material  authorizations,  consents,  and approvals of governments  and
         governmental agencies referred to in ss.3(c) and ss.4(c) above;

                  (vii) the  Auditors  shall  have  provided  to Parent  written
         confirmation  of the amounts of FAM's Cost of  Acquiring  the  Advisory
         Business;

                  (viii) prior to the date on which the Proxy Statement is first
         mailed to the holders of Parent  Shares,  the Special  Committee  shall
         have received the a written  opinion from  Jefferies & Co., Inc. to the
         effect that the transactions contemplated by this Agreement are fair to
         the holders of the Parent  Shares from a financial  point of view,  and
         such opinion shall not have been withdrawn;

                  (ix) the  transactions  contemplated  by this Agreement  shall
         have been approved and adopted by the vote of Parent's  shareholders at
         the 1997 annual meeting of shareholders;

                  (x)  all  actions  to be  taken  by  FAM  in  connection  with
         consummation   of  the   transactions   contemplated   hereby  and  all
         certificates,  opinions,  instruments,  and other documents required to
         effect  the  transactions   contemplated   hereby  will  be  reasonably
         satisfactory in form and substance to AIOP;

                  (xi) FAM shall have furnished AIOP with a certificate that FAM
         is not a foreign person within the meaning of Section 1445 of the Code,
         which  certificate  shall meet the  requirements of, and be executed in
         accordance with, Treasury Regulation Section 1.1445-2(b); and

                  (xii) Parent and AIOP shall have received the written  opinion
         of Paul,  Weiss,  Rifkind,  Wharton & Garrison  to the effect  that the
         transactions  contemplated  by <W039> 2 of this  Agreement  will be tax
         free to Parent and AIOP.

AIOP and Parent may waive any condition specified in this ss.6(a) if it executes


                                      -24-
<PAGE>


a writing so stating at or prior to the Closing.

         (b)  Conditions  to  Obligation  of  FAM.  The  obligation  of  FAM  to
consummate the transactions to be performed by it in connection with the Closing
is subject to satisfaction of the following conditions:

                  (i) the representations and warranties set forth in ss.4 above
         shall be true and  correct in all  material  respects  at and as of the
         Closing Date;

                  (ii) AIOP and Parent shall have  performed  and complied  with
         all of their covenants  hereunder in all material  respects through the
         Closing;

                  (iii) no action,  suit, or proceeding  shall be pending before
         any court or quasi-judicial  or  administrative  agency of any federal,
         state, local, or foreign  jurisdiction or before any arbitrator wherein
         an unfavorable injunction,  judgment,  order, decree, ruling, or charge
         would (A) prevent consummation of any of the transactions  contemplated
         by this Agreement or (B) cause any of the transactions  contemplated by
         this  Agreement to be  rescinded  following  consummation  (and no such
         injunction,  judgment,  order,  decree,  ruling,  or charge shall be in
         effect);

                  (iv) AIOP and Parent shall have delivered to FAM  certificates
         to  the  effect  that  each  of  the  conditions   specified  above  in
         ss.ss.7(b)(i)-(iii) and 7(a)(ix) is satisfied in all respects;

                  (v)  FAM,  AIOP and  Parent  shall  have  received  all  other
         material  authorizations,  consents,  and approvals of governments  and
         governmental agencies referred to in ss.3(c) and ss.4(c) above;

                  (vi) FAM and  Parent  shall  have  executed  the  Registration
         Rights Agreement; and

                  (vii) all actions to be taken by AIOP and Parent in connection
         with  consummation  of the  transactions  contemplated  hereby  and all
         certificates,  opinions,  instruments,  and other documents required to
         effect  the  transactions   contemplated   hereby  will  be  reasonably
         satisfactory in form and substance to FAM; and

                  (viii) FAM will have  obtained  the  written  consent of FAM's
         members to consummate the transactions contemplated in this Agreement.

FAM may waive any  condition  specified in this ss.6(b) if it executes a writing
so stating at or prior to the Closing.

                                      -25-
<PAGE>

         8.       Remedies for Breaches of this Agreement.

         (a) Survival of Representations and Warranties. The representations and
warranties  of FAM contained in ss.3,  and of AIOP and Parent  contained in ss.4
shall  survive the Closing and continue in full force and effect for a period of
the later of 24 months  thereafter and the expiration of the Earnout;  provided,
however that the  representations  and  warranties  contained  in ss.3(l)  shall
survive until the expiration of the applicable statute of limitations. Any claim
for which any Party shall have given proper notice in accordance  with the terms
of this  Agreement  on or prior to the  expiration  of the  applicable  survival
period shall survive until such claim is resolved  pursuant to the terms of this
Agreement.  To  preserve  any claim for  breach  of any such  representation  or
warranty,  the Party  claiming a breach  shall be  obligated to notify the Party
claimed  to be in  breach  in  writing  of any such  breach,  or facts  that can
reasonably be expected to give rise to such breach,  before  termination  of the
applicable  survival  period in  respect  of such  representation  or  warranty;
otherwise, such party's claim for breach or indemnity shall be forever barred.

         (b)      Indemnification.

                  (i) Subject to ss.8(a) above and the  conditions  set forth in
         this  ss.8(b),  subsequent  to the  Closing  Date FAM shall  indemnify,
         defend  and  hold  harmless  Parent  (as  assignee  of AIOP and NEW FAM
         pursuant  to ss.8(e)  hereof),  and AIOP and NEW FAM shall  jointly and
         severally indemnify,  defend and hold harmless FAM from, against and in
         respect of any Losses which AIOP or Parent,  on the one hand,  and FAM,
         on the other hand, shall suffer, sustain or become subject to by virtue
         of or which arise out of, or result from,  any breach of the respective
         covenants,  representations and warranties set forth in this Agreement;
         provided,  however,  that:  (A)  any  Person  or  Persons  entitled  to
         indemnification under this ss.8(b) (the "Indemnified Party or Parties")
         shall not be entitled  to  indemnification  with  respect to any Losses
         under this ss.8(b)(i)  until all such Losses exceed,  in the aggregate,
         $100,000  in which case the  Indemnified  Party  shall be  entitled  to
         indemnification  as  to  all  Losses,   and  (B)  the   indemnification
         obligations of the  Indemnifying  Party to the Indemnified  Party under
         this ss.8(b) shall not exceed $3,500,000 in the aggregate.

                  (ii)  Promptly  after the  assertion by any third party of any
         claim, demand or notice (a "Third Party Claim") against any Indemnified
         Party that results or may result in the incurrence by such  Indemnified
         Parties  of any  Losses for which  such  Indemnified  Parties  would be
         entitled  to   indemnification   pursuant  to  this   Agreement,   such
         Indemnified  Parties shall promptly notify the Indemnifying  Parties of
         such Third Party Claim. Thereupon,  the Indemnifying Parties shall have
         the  right,   upon  written  notice  (the  "Defense   Notice")  to  the
         Indemnified  Parties  within 30 days after receipt by the  Indemnifying
         Parties of notice of the Third  Party Claim (or sooner if such claim so
         requires)  to conduct,  at their own expense,  the defense  against the
         Third Party Claim in their own names or, if necessary,  in the names of
         the Indemnified  Parties.  The Defense Notice shall specify the counsel
         the Indemnifying Parties shall appoint to defend such Third Party Claim


                                      -26-
<PAGE>

         (the  "Defense  Counsel")  and the  Indemnified  Parties shall have the
         right to approve  the  Defense  Counsel,  which  approval  shall not be
         unreasonably  withheld.  In the event the  Indemnified  Parties and the
         Indemnifying  Parties cannot agree on such counsel within 10 days after
         the  Defense  Notice  is given,  then the  Indemnifying  Parties  shall
         propose an alternate  Defense Counsel,  which shall be subject again to
         the  Indemnified   Parties'   approval  which  approval  shall  not  be
         unreasonably  withheld.  Any Indemnified  Party shall have the right to
         employ  separate  counsel  in any such  Third  Party  Claim  and/or  to
         participate in the defense  thereof,  but the fees and expenses of such
         counsel  shall not be  included  as part of any Losses  incurred by the
         Indemnified Party unless (A) the Indemnifying Parties shall have failed
         to give the  Defense  Notice  within the  prescribed  period,  (B) such
         Indemnified Party shall have received an opinion of counsel, reasonably
         acceptable  to  the  Indemnifying  Parties,  to  the  effect  that  the
         interests of the Indemnified  Party and the  Indemnifying  Parties with
         respect to the Third Party Claim are  sufficiently  adverse to prohibit
         the representation by the same counsel of both parties under applicable
         ethical rules,  or (C) the employment of such counsel at the expense of
         the  Indemnifying  Parties  has  been  specifically  authorized  by the
         Indemnifying  Parties.  The party or parties  conducting the defense of
         any Third  Party  Claim  shall keep the other  parties  apprised of all
         significant  developments  and  shall not  enter  into any  settlement,
         compromise  or consent to  judgment  with  respect to such Third  Party
         Claim  unless  the party not  conducting  the  defense  consents,  such
         consent not to be unreasonably withheld.

         (c)  Determination  of  Losses.  The  Parties  shall  make  appropriate
adjustments  for tax benefits and insurance  coverage and proceeds and take into
account  the time cost of money  (using  any  annual  interest  rate of 8.0%) in
determining  Losses for purposes of ss.8.  Except as otherwise  required by law,
all indemnification  payments under this ss.8 shall be deemed adjustments to the
Purchase Price.

         (d)  Exclusive  Remedy.  The  Parties  acknowledge  and agree  that the
foregoing  indemnification  provisions  in  this  ss.8  shall  be the  exclusive
remedies  of  AIOP,  Parent,  NEW FAM  and  FAM  with  respect  to  transactions
contemplated by this Agreement.

         (e) Assignment by AIOP. Provided that the Closing shall occur, AIOP and
NEW FAM hereby assign and transfer to Parent,  effective as of the Closing,  all
benefits and rights of AIOP and NEW FAM pursuant to this ss.8,  and AIOP and NEW
FAM shall retain no residual  rights to enforce or recover  under either of such
sections.

         9. Termination.

         (a) Termination of Agreement. Certain of the Parties may terminate this


                                      -27-

<PAGE>


Agreement as provided below:

                  (i) AIOP, Parent (by action of the Special  Committee) and FAM
         may  terminate  this  Agreement by mutual  written  consent at any time
         prior to the Closing;

                  (ii) AIOP and Parent (by action of the Special  Committee) may
         terminate  this  Agreement by giving  written notice to FAM at any time
         prior to the Closing  (A) in the event FAM has  breached  any  material
         representation,  warranty,  or covenant  contained in this Agreement in
         any material  respect,  AIOP has  notified  FAM of the breach,  and the
         breach  has  continued  without  cure for a period of 30 days after the
         notice of breach or (B) if the  Closing  shall not have  occurred on or
         before  December  31, 1997,  by reason of the failure of any  condition
         precedent  under ss.7(a) hereof (unless the failure  results  primarily
         from AIOP or Parent itself breaching any representation,  warranty,  or
         covenant contained in this Agreement); and

                  (iii) FAM may  terminate  this  Agreement  by  giving  written
         notice to AIOP and Parent at any time prior to the  Closing  (A) in the
         event AIOP has  breached  any  material  representation,  warranty,  or
         covenant  contained in this Agreement in any material respect,  FAM has
         notified AIOP of the breach,  and the breach has continued without cure
         for a period  of 30 days  after  the  notice  of  breach  or (B) if the
         Closing  shall not have  occurred on or before  December 31,  1997,  by
         reason of the failure of any condition  precedent  under ss.7(b) hereof
         (unless the failure  results  primarily  from FAM itself  breaching any
         representation, warranty, or covenant contained in this Agreement).

         (b)  Effect of  Termination.  If any Party  terminates  this  Agreement
pursuant to ss.9(a) above,  all rights and obligations of the Parties  hereunder
shall  terminate  without any  liability of any Party to any other Party (except
for any  liability  of any Party then in breach);  provided,  however,  that the
confidentiality provisions contained in ss.5(e) above shall survive termination.

         10. Miscellaneous.

         (a) Press Releases and Public  Announcements.  No Party shall issue any
press release or make any public announcement  relating to the subject matter of
this  Agreement  without  the prior  approval  of all other  Parties;  provided,
however, that any Party may make any public disclosure it believes in good faith
is required by applicable law or any listing or trading agreement concerning its
publicly-traded securities (in which case the disclosing Party will use its best
efforts to advise the other Party prior to making the disclosure).

         (b) No Third-Party  Beneficiaries.  This Agreement shall not confer any
rights or remedies  upon any Person other than the Parties and their  respective
successors and permitted assigns.

                                      -28-
<PAGE>

         (c) Entire Agreement.  This Agreement (including the documents referred
to herein)  constitutes the entire agreement  between the Parties and supersedes
any prior  understandings,  agreements,  or  representations  by or between  the
Parties,  written or oral,  to the extent they related in any way to the subject
matter hereof.

         (d) Succession and Assignment. This Agreement shall be binding upon and
inure to the benefit of the Parties named herein and their respective successors
and permitted assigns.  Except as otherwise provided in this Agreement, no Party
may assign either this Agreement or any of its rights, interests, or obligations
hereunder  without  the prior  written  approval of the other  Party;  provided,
however,  that (A) AIOP may (i) assign  any or all of its  rights and  interests
hereunder to one or more of its Affiliates and (ii) designate one or more of its
Affiliates  to perform its  obligations  hereunder (in any or all of which cases
AIOP  nonetheless  shall remain  responsible  for the  performance of all of its
obligations  hereunder)  and (B) FAM may  distribute  to its  members,  and such
members may distribute to their  members,  the right to receive the Earnout when
and if payable by notice to AIOP and Parent.

         (e)  Counterparts.  This  Agreement  may be  executed  in  one or  more
counterparts,  each of  which  shall  be  deemed  an  original  but all of which
together will constitute one and the same instrument.

         (f)  Headings.  The section  headings  contained in this  Agreement are
inserted  for  convenience  only and shall not affect in any way the  meaning or
interpretation of this Agreement.

         (g)  Notices.  All  notices,  requests,   demands,  claims,  and  other
communications hereunder will be in writing. Any notice, request, demand, claim,
or other  communication  hereunder  shall be deemed  duly given if (and then two
business days after) it is sent by registered or certified mail,  return receipt
requested, postage prepaid, and addressed to the intended recipient as set forth
below:

         If to FAM:

         Financial Asset Management LLC
         1873 South Bellaire Street
         17th Floor
         Denver, CO 80222
         Attention: Terry Considine



         Copy to:

         James L. Palenchar
         Bartlit Beck Herman Palenchar & Scott


                                      -29-
<PAGE>

         511 Sixteenth Street, Suite 700
         Denver, CO 80202

         If to AIOP:

         Asset Investors Operating Partnership, L.P.
         3600 South Yosemite Street
         Suite 350
         Denver, CO 80237
         Attention: Kevin J. Nystrom

         If to Parent:

         Asset Investors Corporation
         3600 South Yosemite Street
         Suite 350
         Denver, CO 80237
         Attention: Kevin J. Nystrom

         Copy to:

         William White, Chairman of Special Committee
                  Appointed by the Board of Directors
         c/o Asset Investors Corporation
         3600 South Yosemite Street
         Suite 350
         Denver, CO 80237

         And:

         Matthew Nimetz
         Paul, Weiss, Rifkind, Wharton & Garrison
         1285 Avenue of the Americas
         New York, New York 10019-6064

Any Party may send any notice,  request,  demand,  claim, or other communication
hereunder  to the  intended  recipient  at the address set forth above using any
other means (including personal delivery,  expedited courier, messenger service,
telecopy,  telex,  ordinary  mail,  or  electronic  mail),  but no such  notice,
request, demand, claim, or other communication shall be deemed to have been duly
given  unless and until it actually is received by the intended  recipient.  Any
Party may change the address to which notices,  requests,  demands,  claims, and
other  communications  hereunder  are to be  delivered by giving the other Party


                                      -30-
<PAGE>

notice in the manner herein set forth.

         (h) Governing Law. This Agreement shall be governed by and construed in
accordance with the domestic laws of the State of Colorado without giving effect
to any choice or  conflict  of law  provision  or rule  (whether of the State of
Colorado or any other jurisdiction) that would cause the application of the laws
of any jurisdiction other than the State of Colorado.

         (i)  Amendments  and Waivers.  No  amendment  of any  provision of this
Agreement shall be valid unless the same shall be in a writing referring to this
Agreement signed by AIOP, Parent and FAM. No waiver by any Party of any default,
misrepresentation,   or  breach  of  warranty  or  covenant  hereunder,  whether
intentional  or not,  shall be  deemed  to  extend  to any  prior or  subsequent
default,  misrepresentation,  or breach of  warranty or  covenant  hereunder  or
affect in any way any rights  arising by virtue of any prior or subsequent  such
occurrence.

         (j)  Severability.  Any term or  provision  of this  Agreement  that is
invalid or unenforceable  in any situation in any jurisdiction  shall not affect
the validity or  enforceability  of the remaining terms and provisions hereof or
the validity or  enforceability  of the offending term or provision in any other
situation or in any other jurisdiction.

         (k) Expenses.  Parent will bear all costs and expenses (including legal
fees  and  expenses)   incurred  in  connection  with  this  Agreement  and  the
transactions contemplated hereby; provided, however, that (i) FAM shall bear all
of its  costs  and  expenses  in  excess  of  $100,000.00  and (ii)  all  sales,
recording, transfer, use or similar Taxes or fees shall be borne by FAM.

         (l)  Construction.   The  Parties  have  participated  jointly  in  the
negotiation  and  drafting  of this  Agreement.  In the  event an  ambiguity  or
question of intent or interpretation  arises,  this Agreement shall be construed
as if drafted jointly by the Parties and no presumption or burden of proof shall
arise  favoring or  disfavoring  any Party by virtue of the authorship of any of
the provisions of this Agreement. Any reference to any federal, state, local, or
foreign  statute  or law  shall  be  deemed  also  to  refer  to all  rules  and
regulations promulgated thereunder,  unless the context requires otherwise.  The
word "including" shall mean including without limitation.

         (m) Incorporation of Exhibits and Schedules. The Exhibits and Schedules
identified  in this  Agreement are  incorporated  herein by reference and made a
part hereof.

                                      *****

                                      -31-
<PAGE>





         IN WITNESS WHEREOF,  the Parties hereto have executed this Agreement on
the date first above written.

ASSET INVESTORS OPERATING PARTNERSHIP, L.P.

By: Asset Investors Corporation,
       its General Partner

By:____________________________________________
Title:_________________________________________


FINANCIAL ASSET MANAGEMENT, LLC

By: The Management Committee

_______________________________________________
Terry Considine

_______________________________________________
Thomas L. Rhodes

24812v7



                                      -32-



<TABLE> <S> <C>

<ARTICLE> 5
<CIK> 0000804138
<NAME> ASSET INVESTORS CORPORATION
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-START>                             JAN-01-1997
<PERIOD-END>                               SEP-30-1997
<CASH>                                          28,957
<SECURITIES>                                         0
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                28,957
<PP&E>                                          26,614
<DEPRECIATION>                                   (375)
<TOTAL-ASSETS>                                  95,780
<CURRENT-LIABILITIES>                            1,537
<BONDS>                                              0
                                0
                                          0
<COMMON>                                           252
<OTHER-SE>                                      88,706
<TOTAL-LIABILITY-AND-EQUITY>                    95,780
<SALES>                                              0
<TOTAL-REVENUES>                                 7,704
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                                 2,306
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                 182
<INCOME-PRETAX>                                  5,216
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                              5,216
<DISCONTINUED>                                   5,287
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    10,503
<EPS-PRIMARY>                                     0.42
<EPS-DILUTED>                                     0.42
        

</TABLE>


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