TIS MORTGAGE INVESTMENT CO
10-K, 2001-01-04
REAL ESTATE INVESTMENT TRUSTS
Previous: TIS MORTGAGE INVESTMENT CO, DEF 14A, 2001-01-04
Next: TIS MORTGAGE INVESTMENT CO, 10-K, EX-27, 2001-01-04





                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM 10-K

[X]   Annual report pursuant to Section 13 or 15(d) of the Securities Exchange
      Act of 1934

                  For the fiscal year ended December 31, 1999

                                       OR

[ ]   Transition report pursuant to Section 13 or 15(d) of the Securities
      Exchange Act of 1934

                         Commission file number: 1-10004

                         TIS Mortgage Investment Company
             (Exact name of registrant as specified in its charter)

                  Maryland                               94-3067889
          (State of incorporation)          (I.R.S. Employer Identification No.)

      655 Montgomery Street, Suite 800
         San Francisco, California                         94111
   (Address of principal executive offices)              (Zip Code)

       Registrant's telephone number, including area code: (415) 393-8000

           Securities registered pursuant to Section 12(b) of the Act:
                                      None

        Securities registered pursuant to Section 12 (g) of the Act: None

                               Title of each class
                     ---------------------------------------
                     Common Stock, par value $.001 per share

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

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 / / No /X/

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of Registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K.  /X/

As of December 14, 2000 the aggregate market value of the Registrant's voting
stock held by non-affiliates (based upon the closing price on that date of the
shares) was approximately $1,586,000.

As of December 14, 2000, there were 8,893,250 shares of Common Stock
outstanding.

                       Documents Incorporated by Reference

 NONE.

<PAGE>

                         TIS MORTGAGE INVESTMENT COMPANY
                             INDEX TO ANNUAL REPORT
                                  ON FORM 10-K

<TABLE>
<CAPTION>

PART I                                                                                                Page
<S>                                                                                                   <C>
Item 1:    Business                                                                                      3
Item 2:    Properties                                                                                   19
Item 3:    Legal Proceedings                                                                            20
Item 4:    Submission of Matters to a Vote of Security Holders                                          21

PART II

Item 5:    Market for the Registrant's Common Equity and Related Stockholder Matters                    22
Item 6:    Selected Financial Data                                                                      23
Item 7:    Management's Discussion and Analysis of Financial Condition and Results of Operations        25
Item 7A:   Quantitative and Qualitative Disclosures About Market Risk                                   32
Item 8:    Financial Statements and Supplementary Data                                                  33
Item 9:    Changes in and Disagreements with Accountants on Accounting and Financial Disclosure         33

PART III

Item 10:  Information about Directors and Executive Officers of the Registrant                          34
Item 11:  Executive Compensation                                                                        35
Item 12:  Security Ownership of Certain Beneficial Owners and Management                                37
Item 13:  Certain Relationships and Related Transactions                                                39

PART IV

Item 14:  Exhibits, Financial Statements and Reports on Form 8-K                                        41
</TABLE>

                                       2
<PAGE>

         IN ADDITION TO  HISTORICAL  INFORMATION,  THIS ANNUAL  REPORT  CONTAINS
CERTAIN FORWARD-LOOKING STATEMENTS THAT INVOLVE RISKS AND UNCERTAINTIES, SUCH AS
STATEMENTS OF THE COMPANY'S PLANS,  BELIEFS,  EXPECTATIONS  AND INTENTIONS.  THE
COMPANY'S ACTUAL RESULTS COULD DIFFER  MATERIALLY FROM THE RESULTS  DISCUSSED IN
THE FORWARD-LOOKING  STATEMENTS.  FACTORS THAT COULD CAUSE OR CONTRIBUTE TO SUCH
DIFFERENCES  INCLUDE,  BUT ARE NOT LIMITED TO,  THOSE  DISCUSSED  IN THE SECTION
ENTITLED "RISK FACTORS." THE COMPANY UNDERTAKES NO OBLIGATION TO PUBLICLY REVISE
THESE  FORWARD-LOOKING  STATEMENTS TO REFLECT EVENTS OR CIRCUMSTANCES THAT ARISE
AFTER  THE DATE  HEREOF.  READERS  SHOULD  CAREFULLY  REVIEW  THE  RISK  FACTORS
DESCRIBED  IN OTHER  DOCUMENTS  THE  COMPANY  FILES  FROM  TIME TO TIME WITH THE
SECURITIES AND EXCHANGE COMMISSION, INCLUDING THE QUARTERLY REPORTS ON FORM 10-Q
TO BE FILED BY THE COMPANY IN 2000 AND ANY CURRENT  REPORTS ON FORM 8-K FILED BY
THE COMPANY.

                                     PART I

Item 1.  Business.

                                  Introduction

General

         TIS Mortgage Investment Company, a Maryland  corporation (the "Company"
or the  "Registrant")  is an owner  and  operator  of  multi-family  residential
properties in the Central  Valley of California and family  shopping  centers in
the North Bay area of San Francisco.  The Company is a self-managed  real estate
investment trust or REIT.

Primary Business Activity

         The Company operates as a real estate investment trust which invests in
multifamily real estate, family shopping centers and development  projects.  The
Company has, in years before 1994,  primarily invested in the Residual Interests
of  single-family  CMOs, which are a series of fixed rate or variable rate bonds
with a wide range of  maturities.  CMOs are  typically  issued in series,  which
generally  consist of serially maturing classes ratably secured by a single pool
of  mortgage  instruments.   The  Company  changed  its  investment  focus  from
Structured Securities to multifamily real estate in 1994.

         In 1995, the Company acquired four multifamily  residential  properties
in California's Central Valley. These properties consisted of 539 units together
with 9.75 acres of unimproved  land slated for the  development of an additional
126 units.  The aggregate  purchase price for the  properties was  approximately
$29.3  million,  including  existing debt assumed by the Company.  In the fourth
quarter of 1998,  the Company sold its  investment  in one of these  residential
properties  for a sale  price  of  $8.3  million  including  the  assumption  of
approximately $6.3 million of mortgage related debt.

                                       3
<PAGE>

         On February  2, 1999,  the  Company  acquired  all the shares of Novato
Markets,  Inc. and through its subsidiary  acquired a shopping center located in
Rohnert Park, California,  named Mountain Shadows Plaza and a shopping center in
Petaluma, California, named Midtown Center. The shopping centers have a combined
commercial and retail space totaling  approximately 76,000 square feet. Mountain
Shadows  Plaza  consists of three  buildings  and is anchored by a large grocery
store.  Midtown Center  consists of a single  building.  The Company  intends to
continue operating the shopping centers.

         The  Company's   investment  policy  is  controlled  by  its  Board  of
Directors.  The By-Laws of the Company require that a majority of the members of
the Board of Directors must be persons who are not employed by, or receiving any
compensation (except for serving as a director) from, the Company ("Unaffiliated
Directors").

         The  Company  intends  to  make a  substantial  portion  of its  future
investments  in  multifamily  real  properties,   family  shopping  centers  and
potential  development  projects.  The investment  strategy of the Company is to
identify  communities with an expanding  employment base and demographics  which
will continue to provide economic  growth.  After  identifying  communities with
strong potential  economic growth,  the Company attempts to seek out those areas
within a chosen community which are most likely to be positively affected by the
economic  growth of the  community.  Finally,  the property  sought for purchase
within a given area is chosen  because it is  considered to be among the highest
quality properties in that area and can be purchased below estimated replacement
cost.  Management believes that this strategy will allow income from each of the
properties to rise before the properties encounter significant  competition from
new  construction.  Real property  acquisitions  will be opportunistic  and will
occur from time to time if and when sufficient liquid assets are available.

Limitation on Use of Net Operating Loss Carryforwards.

         As of December 31, 1999, the Company had a  consolidated  net operating
loss  carryforward  of  approximately  $61.2  million  for  Federal  income  tax
purposes.  This  number is based upon  actual  Federal  consolidated  income tax
filings for the periods  through  December  31, 1998 and an estimate of the 1999
taxable loss. Some or all of the carryforward may be available to the Company to
offset,  for Federal income tax purposes,  the future taxable income, if any, of
the Company and its  wholly-owned  subsidiaries,  subject to the limitations and
risks discussed below.

         The future  ability to use these  NOLs may be  limited  under  Internal
Revenue  Code (the  "Code")  Section 382 which  provides  that if a  corporation
undergoes an  "ownership  change," its ability to use its NOLs in the future may
be limited. An ownership change occurs when the aggregate cumulative increase in
the percentage  ownership of a  corporation's  capital stock owned by "5-percent
shareholders"  within any  three-year  testing period is more than 50 percentage
points. A "5-percent  shareholder" is defined as any person holding 5 percent or
more of the fair market value of the corporation's  stock at any time during the
three-year testing period.  All shareholders who are not 5-percent  shareholders
individually  are aggregated  into one or more public  groups,  each of which is
considered to be a 5-percent shareholder.

         If an ownership  change  occurs  within the meaning of Section 382, the
amount of NOLs the Company may use to offset  income in any future  taxable year
would be limited,  in general,  to an amount

                                       4
<PAGE>


determined by multiplying  the  fair  market  value of the Company's outstanding
capital  stock on  the ownership  change date by  the long-term  tax-exempt rate
which is published monthly by the Internal Revenue Service.

         There could be circumstances  under which an issuance by the Company of
a significant  number of new shares of Common Stock or other new class of equity
security having certain  characteristics  (for example,  the right to vote or to
convert into Common Stock) might result in an ownership change under the Code.

         The Company  believes that it has not undergone an ownership  change in
prior  years.  However,  the  Company as of  December  14,  2000,  does have two
5-percent or more  shareholders  who acquired their stock in the last three-year
period.  There is no assurance that these  shareholders will not make additional
changes in their  holdings in any potential  future  three-year  testing  period
which could, when combined with other changes, cause an ownership change to have
occurred.  In  addition,   if  any  additional   shareholders  become  5-percent
shareholders  in the future,  this could cause an ownership  change to occur and
limit the Company's use of its NOLs.

         The Company also has capital loss  carryforwards of approximately  $5.4
million at December 31, 1999. These loss carryforwards expire in the year 2000.

Risk Factors

1.  Insufficient Cash and Liquidity Sources to Fund Ongoing Operations

         The Company's  financial  statements  have been  presented on the going
concern basis, which contemplates the realization of assets and the satisfaction
of liabilities in the normal course of business.  However  current factors as of
December 31,  1999,  raised  substantial  doubt about the  Company's  ability to
continue as a going  concern.  Those factors as of December 31, 1999 that raised
substantial doubt about the Company's ability to continue as a going concern are
as follows:

                  (1) The company had a significant  working  capital deficit as
         of December 31, 1999.  The Company's  liabilities  that were payable in
         the near term exceeded the  Company's  existing  unrestricted  cash and
         cash  equivalents by  $2,834,000.  The Company's  current  liabilities,
         excluding  portions of notes payable due within one year,  included the
         following:

                    Accounts payable and accrued liabilities         $ 2,547,000
                    Accrued interest payable                              42,000
                    Short-term debt, Due to affiliate                    300,000
                                                                     -----------
                                                                     $ 2,889,000

                  (2) One of the Company's lenders had filed a notice of default
          and was requesting immediate payment of approximately $6,418,000 as of
          February  29,  2000  reflecting  unpaid  principal  and  interest  and
          including  certain  other  penalties  and  charges  triggered  by  the
          default.  As  described  more  fully  in Note  22 of the  accompanying
          Financial Statements, the Company believes that the lender's notice of
          default was  improper and  together  with its legal  counsel has taken
          actions to request the lender to rescind  its notice of  default.  The
          Company and the Lender  reached a settlement in September of 2000. See
          Note 22 to the Company's financial statements.

         Management has evaluated the Company's alternatives to enable it to pay
its liabilities as they become due and payable in the current year and to obtain
new financing to repay the loan currently declared

                                       5
<PAGE>

in default.  Alternatives evaluated by  management included, among other things,
consideration of (i) the sale of its Four Creeks Village property and other real
property as  necessary, (ii) reducing general and administrative expenses, (iii)
obtaining  financing  from  a new  lender in  order to  repay the existing  debt
currently declared  in  default, (iv) sale of  Novato  Markets property in order
to repay the existing debt currently declared in default,  and (v) entering into
joint venture arrangements with third parties.

         The Company believes that the proceeds from the sale of real estate and
debt  refinancing  will provide  liquidity for it to continue as a going concern
throughout  2000,  however,  management  can  provide no  assurance  with regard
thereto.  The accompanying  financial  statements do not include any adjustments
relating to the  recoverability  and classification of recorded asset amounts or
the amounts and  classification  of  liabilities or any other  adjustments  that
might result from these uncertainties. See  Note 22  to  the Company's financial
statements.

2.  Risks Associated with Refinancing Real Estate

         The Company,  through  its  wholly  owned  subsidiary   P-SUB  I,  Inc.
("Borrower"),  have a loan with Ocwen Federal Bank, FSB ("Ocwen") secured by its
two shopping  centers  comprising  Novato  Markets.  P-SUB I and its lender have
disagreed about the maturity of the loan. P-SUB I believed that the maturity was
June 1, 2000 and Ocwen  asserted  that the loan  matured in January  2000 and is
therefore  in default.  The two parties  were unable to reach  agreement on this
matter. On May 1, 2000, the Company announced that P-SUB I, Inc. filed on Friday
April 28, 2000, a voluntary  petition for relief under  Chapter 11 of the United
States  Bankruptcy  Code.  This action was taken by Borrower in order to protect
the shareholders  equity pending a resolution of the Company's  differences with
Ocwen.  The  Company  and Ocwen  have  reached a court  approved  settlement  in
September,  2000  and  the  Company  is  in  the  process  of  finalizing  a new
collateralized  loan for the amount of the $5,700,000  which is payable to Ocwen
on December 28, 2000. We expect this financing to be completed in January, 2001.
See Note 22 of the  Accompanying  Financial  Statements  for a discussion of the
terms of the settlement. If the Company were unable to secure this financing and
under a worst case be obliged to sell the  property,  the Company  believes that
based upon recent  appraisals  there would be sufficient  proceeds to retire the
Ocwen loan

3.  Risks Associated with Investments in Real Estate

         The returns available from equity  investments in real estate depend on
the amount of income earned and appreciation generated by the related properties
as well as the expenses  incurred.  Income from the  properties may be adversely
affected by, among other things,  increasing  unemployment rates,  oversupply of
competing properties, reduction in demand for properties in the area, increasing
affordability  of single family homes,  and adverse real estate,  zoning and tax
laws.  Certain  significant  expenditures  associated with an investment in real
estate  (such as mortgage  payments,  real estate taxes and  maintenance  costs)
constitute fixed costs and do not decrease when circumstances  cause a reduction
in  income  from  the  investment.  Furthermore,  real  estate  investments  are
relatively  illiquid and therefore,  will tend to limit the Company's ability to
vary its  portfolio  promptly  in  response  to  changes  in  economic  or other
conditions.

                                       6
<PAGE>

Potential Environmental Liability

         The  Company  could  be  held  liable  for  the  costs  of  removal  or
remediation  of  any  hazardous  or  toxic  substances  located  on  or  in  its
properties. These laws often impose such liability without regard to whether the
owner knew of, or was  responsible  for, the presence of the  hazardous or toxic
substances.  The presence of such  substances,  or the failure to remediate such
substances  properly,  may adversely  affect the owner's ability to sell or rent
the property or to borrow using the property as  collateral.  Other  Federal and
state laws require the removal of damaged  material  containing  asbestos in the
event of remodeling or renovation.

Uninsured Loss

         The Company  carries  several types of insurance.  There are,  however,
certain  types  of   extraordinary   losses  (such  as  losses   resulting  from
earthquakes)  that may be  either  uninsurable  or not  economically  insurable.
Should an uninsured  loss occur,  the Company  could lose its  investment in and
anticipated  profits  and cash flow from a  property  and would  continue  to be
obligated on any mortgage indebtedness on the property.

Americans with Disabilities Act

         The  Company's  properties  must comply with Title III of the Americans
with  Disabilities Act (the "ADA") to the extent that the properties are "public
accommodations" and/or "commercial facilities" as defined by the ADA. Compliance
with the ADA  requirements  could  require  removal of  structural  barriers  to
handicapped  access in certain public access areas of the Company's  properties,
where such removal is readily  achievable.  The ADA does not, however,  consider
residential   properties,   such  as   apartment   communities,   to  be  public
accommodation or commercial facilities, except portions of such facilities, such
as a leasing  office  which is open to the  public.  Noncompliance  with the ADA
could result in imposition of fines or an award of damages to private litigants.
If required  changes involve a greater  expenditure  than the Company  currently
anticipates or if the changes must be made on a more  accelerated  basis than it
anticipates, the Company's operations could be adversely affected.

Fair Housing Amendments Act of 1988

         The  Fair  Housing   Amendments  Act  of  1988  (the  "FHA")   requires
multifamily  residential  properties  first  occupied after March 13, 1991 to be
accessible to the  handicapped.  Noncompliance  with the FHA could result in the
imposition  of fines or an award of damages to private  litigants.  If  required
changes involve a greater expenditure than the Company currently  anticipates or
if the changes must be made on a more accelerated basis than it anticipates, the
Company's operations could be adversely affected.

Risk of Real Estate Development

         The Company plans to seek selective opportunities for development.  The
real estate development business involves significant risks in addition to those
involved in the  acquisition,  ownership and operation of established  apartment
communities and shopping  centers.  The development  risks include,  among other
things, lack of construction financing on favorable terms and adverse changes in
rental rates and occupancy rates in the market.

                                       7
<PAGE>

4.  Market Risks Relating to Mortgage Assets

         The results of the Company's  operations  are  influenced,  among other
things,  by the level of net cash  flows  generated  by the  Company's  mortgage
assets.  The net cash flows vary  primarily  as a result of changes in  mortgage
prepayment rates,  interest rates,  reinvestment income and borrowing costs, all
of which involve various risks and uncertainties as set forth below.  Prepayment
rates,  interest rates,  reinvestment income and borrowing costs depend upon the
nature  and  terms  of the  mortgage  assets,  the  geographic  location  of the
properties  securing the Mortgage  Loans  included in or underlying the mortgage
assets, conditions in financial markets, the fiscal and monetary policies of the
United  States  Government  and the Board of  Governors  of the Federal  Reserve
System,  international economic and financial conditions,  competition and other
factors, none of which can be predicted with any certainty.

Prepayment Risks

         Mortgage  prepayments  shorten  the  life of the  mortgage  instruments
underlying the Company's mortgage assets,  thereby reducing the overall net cash
flows in the long term and causing an inherent decline in the Company's  income.
Prepayments  of  mortgage  instruments  generally  increase  when  then  current
mortgage interest rates fall below the interest rates on the fixed-rate Mortgage
Loans included in such mortgage  instruments.  Conversely,  prepayments decrease
when then current  mortgage  interest  rates  exceed the  interest  rates on the
Mortgage Loans included in such mortgage instruments. Prepayment experience also
may be affected by the  geographic  location of the Mortgage  Loans  included in
mortgage  instruments,   the  types  (whether  fixed  or  adjustable  rate)  and
assumability  of such Mortgage Loans,  conditions in the Mortgage Loan,  housing
and financial markets, and general economic conditions.

Interest Rate Fluctuation Risks

         Changes in interest rates affect the performance of the Company and its
mortgage assets.

Risks of Decline in Net Cash Flows and Income from Mortgage Assets

         The Company's  income from mortgage  assets derives  primarily from the
net cash flows received on its mortgage assets which decline over time. For both
tax and  accounting  purposes,  the  Company's  net cash  flows  consist  of two
components - one  representing  return of a portion of the purchase price of the
mortgage  asset  (the  "Cost  Component")  and one  representing  income  on the
investment (the "Income  Component").  The Income  Component is highest in years
immediately following the purchase of the mortgage asset and declines over time.
In addition, to the extent that actual mortgage prepayments or variable interest
rates experienced exceed those assumed,  this inherent decline in net cash flows
and income is accelerated.

Inability to Predict Effects of Market Risks

         Because  none of the above  factors,  including  changes in  prepayment
rates,  interest  rates,  reinvestment  income and expenses are  susceptible  to
accurate  projection,  the net cash flows  generated by the  Company's  mortgage
assets,  and  thus  distributions  to  the  Company's  shareholders,  cannot  be
predicted.  The Company's  borrowings may bear fixed or variable interest rates,
may require additional  collateral if the value of existing  collateral declines
on a market  value  basis  and may be due on demand  or upon the  occurrence  of
certain  events.  To the extent  that the  Company's  borrowings  bear  variable
interest  rates,  changes  in  short  term  interest  rates  will  significantly
influence  the cost of such  borrowings  and can  result in  losses  in  certain
circumstances.  The Company also may increase the amount of its available  funds
through the issuance of debt securities.

                                       8
<PAGE>

5.  General Risks

Competition

         There  are  numerous  real  estate  companies,   insurance   companies,
financial  institutions,  pension funds and other  property  owners that compete
with the Company in seeking  properties  for  acquisition  and in attracting and
retaining  tenants.  The affordability of ownership of single family housing can
influence the level of occupancy of multi-family units.

Market Price of Common Stock

         The market price of the  Company's  Common Stock has been very volatile
due to a wide variety of factors  including  the  Company's  operating  results,
distributions  (if any),  actual or perceived changes in short-term and mortgage
interest rates and their relationship to each other, actual or perceived changes
in mortgage  prepayment  rates,  and any variation  between the net yield on the
Company's  assets  and  prevailing  market  interest  rates.  Additionally,  the
performance  of the Company's  income-producing  properties has an effect on the
market price of the Company's Common Stock. Any actual or perceived  unfavorable
changes in the real estate  market and other  factors may  adversely  affect the
market price of the Company's Common Stock.

Future Offerings of Common Stock

         The Company in the future may increase its capital  resources by making
additional  offerings of its Common  Stock or  securities  convertible  into its
Common  Stock.  The  actual or  perceived  effect of such  offerings  may be the
dilution of the book value or earnings per share of the  Company's  Common Stock
which may result in a  reduction  of the market  price of the  Company's  Common
Stock. The Company is unable to estimate the amount,  timing or nature of future
sales of its Common Stock, as such sales will depend upon market  conditions and
other factors such as the Company's need for additional equity.

Certain Consequences of and Failure to Maintain REIT Status

         In order to maintain its qualification as a REIT for Federal income tax
purposes, the Company must continually satisfy certain tests with respect to the
sources of its  income,  the nature  and  diversification  of its assets and the
amount of its distributions to shareholders. See "Business -- Federal Income Tax
Considerations  --  Qualification of the Company as a REIT." Among other things,
these  restrictions may limit the Company's  ability to acquire certain types of
assets that it  otherwise  would  consider  desirable,  limit the ability of the
Company to  dispose  of assets  that it has held for less than four years if the
disposition would result in gains exceeding specified amounts, limit the ability
of the  Company to engage in hedging  transactions  that could  result in income
exceeding specified amounts and require the Company to make distributions to its
shareholders at times that the Company may deem it more  advantageous to utilize
the funds available for distribution  for other corporate  purposes (such as the
purchase of  additional  assets or the  repayment  of debt) or at times that the
Company may not have funds readily available for distribution.

         The Company's  operations from time to time may generate taxable income
in excess of its net income for financial reporting  purposes.  The Company also
may  experience  a  situation  in which its  taxable  income is in excess of the
actual cash receipts.  See "Business -- Federal Income Tax  Considerations."  To
the extent that the Company  does not  otherwise  have funds  available,  either
situation may result in the Company's inability to distribute  substantially all
of its taxable  income as required to maintain its REIT  status.  Alternatively,
the Company may be required to borrow funds to make the  required  distributions
which could have the effect of reducing the yield to its shareholders, to sell a
portion of its assets at times or for amounts that are not  advantageous,  or to
distribute  amounts  that  represent a return of capital  which would reduce the
equity of the  Company.  In  evaluating  assets  for  acquisition,  the  Company
considers  the

                                       9
<PAGE>

anticipated  tax effects of  the  acquisition,  including the possibility of any
excess of taxable income over projected cash receipts.

         If the Company  should not qualify as a REIT in any tax year,  it would
be taxed as a  regular  domestic  corporation  and,  among  other  consequences,
distributions  to the  Company's  shareholders  would not be  deductible  by the
Company  in  computing  its  taxable  income.  Any such tax  liability  could be
substantial and would reduce the amount of cash available for  distributions  to
the Company's shareholders. See "Business -- Federal Income Tax Considerations."
In addition,  the unremedied  failure of the Company to be treated as a REIT for
any one year would  disqualify  the Company from being treated as a REIT for the
four subsequent years.

Excess Inclusion Income

         A  portion  of  the  distributions  paid  by  the  Company  constitutes
unrelated business taxable income to certain otherwise  tax-exempt  shareholders
which will constitute a floor for the taxable income of shareholders  not exempt
from tax and will not be eligible for any  reduction (by treaty or otherwise) in
the  rate  of  income  tax   withholding  in  the  case  of  nonresident   alien
shareholders.


Marketability of Shares of Common Stock and Restrictions on Ownership

         The  Company's  Articles of  Incorporation  prohibit  ownership  of its
Common  Stock by  tax-exempt  entities  that are not subject to tax on unrelated
business taxable income and by certain other persons (collectively "Disqualified
Organizations").  Such restrictions on ownership exist so as to avoid imposition
of a tax on a portion of the Company's income from excess inclusions.

         Provisions of the Company's Articles of Incorporation also are designed
to prevent  concentrated  ownership of the Company  which might  jeopardize  its
qualification  as a REIT under the Code.  Among other things,  these  provisions
provide  (i)  that  any   acquisition   of  shares  that  would  result  in  the
disqualification  of the Company as a REIT under the Code will be void, and (ii)
that in the event any person acquires, owns or is deemed by operation of certain
attribution  rules set out in the  Code,  to own a number of shares in excess of
9.8% of the outstanding  shares of the Company's Common Stock ("Excess Shares"),
the Board of Directors,  at its  discretion,  may redeem the Excess  Shares.  In
addition,  the Company may refuse to effectuate  any transfer of Excess  Shares,
and certain  shareholders and proposed  transferees of shares may be required to
file an affidavit with the Company  setting forth certain  information  relating
generally to their ownership of the Company's Common Stock. These provisions may
inhibit  market  activity  and  the  resulting  opportunity  for  the  Company's
shareholders to receive a premium for their shares that might otherwise exist if
any person were to attempt to assemble a block of shares of the Company's Common
Stock in  excess  of the  number  of shares  permitted  under  the  Articles  of
Incorporation.   Such  provisions  also  may  make  the  Company  an  unsuitable
investment vehicle for any person seeking to obtain (either alone or with others
as a group)  ownership  of more  than 9.8% of the  outstanding  shares of Common
Stock.  Investors seeking to acquire substantial  holdings in the Company should
be aware that this ownership limitation may be exceeded by a shareholder without
any action on such  shareholder's part in the event of a reduction in the number
of outstanding shares of the Company's Common Stock.

                                       10
<PAGE>

         Exchange of Shares for Novato Markets.

         On February 2, 1999,  the  Company  acquired  all the  shares of Novato
Markets,  Inc.  ("Novato")  from Pacific  Securitization,  Inc.,  ("Pacific") in
exchange for 1,613,070 shares of Common Stock ("Shares") of the Company pursuant
to an Agreement and Plan of Reorganization dated as of February 1, 1999, between
the Company and Pacific.  Pacific is indirectly principally owned by Lorraine O.
Legg, the President and Chief  Executive  Officer and a director of the Company,
and Patricia M. Howe, a director of the Company.  The Company's  acquisition  of
Novato  was  approved  by  the  Company's   Board  of  Directors.   Through  its
wholly-owned  subsidiary,  PSUB-I,  Novato  owns a  shopping  center  located in
Rohnert Park,  California,  named Mountain  Shadows Plaza, and a shopping center
subject to a ground lease in Petaluma,  California,  named Midtown  Center.  The
Company intends to continue operating the shopping centers.

         The  Shares  were  issued  to  Pacific   under  an   exemption  to  the
registration   requirements   of  the   Securities  Act  of  1933,  as  amended.
Accordingly,  the Shares are "restricted  securities," as defined in Rule 144 of
the Securities Act, and are not freely transferable. The Company granted Pacific
one-time  demand  registration  rights with respect to the Shares for the period
beginning  June 30, 1999 and ending  February 2, 2001.  It also granted  Pacific
piggy-back   registration   rights  in  the  event  that  the  Company  files  a
registration  statement under the Securities Act in connection with the proposed
offer  and  sale  for  cash of  shares  of  Common  Stock by it or by any of its
shareholders.  The share  exchange is  intended to be a tax free  reorganization
within the meaning of Section 368(a)(1) of the Internal Revenue Code of 1986, as
amended.  Prior  to the  closing  of  the  share  exchange,  Novato  caused  its
wholly-owned  subsidiary  to transfer  to Pacific all its rights  under a lease,
with option to purchase,  with Ignacio Properties,  LLC, relating to the Ignacio
Center in Novato,  California,  and Pacific agreed to assume all the obligations
of the  subsidiary  under the lease and option.  The Company,  Novato,  Novato's
wholly-owned  subsidiary and Pacific then entered into an agreement  dated as of
February 1, 1999,  whereby the parties  clarified  their  respective  rights and
obligations  relating to the Ignacio  Property  and the  Company's  rights to an
escrow established when Pacific  originally  acquired Novato. See Part III, Item
13, Certain Relationships and Related Transactions.

         Share Purchase from Turkey Vulture Fund XIII, Ltd.

         On February 2, 1999, the Company  acquired 793,700 shares of its Common
Stock from Turkey Vulture Fund XIII, Ltd. for  $1,984,250,  20,000 shares of its
Common Stock from  Christopher  L. Jarratt for $40,000 and 12,000  shares of its
Common Stock from James G. Lewis for $24,000,  pursuant to an Agreement dated as
of February 1, 1999, among the Company, Turkey Vulture Fund, Richard M. Osborne,
Third  Capital,  LLC, Mr.  Jarratt and Mr. Lewis.  Turkey  Vulture  Fund,  Third
Capital and Messrs.  Osborne,  Jarratt and Lewis  agreed  that,  for a period of
seven  years,  they will not directly or  indirectly,  among other  things,  (i)
effect or  participate  in or in any way assist any other person in effecting or
participating  in (a)  any  acquisition  of  securities  or  rights  to  acquire
securities  or assets of the  Company  or its  subsidiaries,  (b) any  tender or
exchange offer,  merger or other business  combination  involving the Company or
its subsidiaries,  (c) any liquidation or other  extraordinary  transaction with
respect to the Company or its  subsidiaries,  or (d) any solicitation of proxies
or consents to vote any voting securities of the Company; (ii) form or in anyway
participate in a "group" with respect to the Company; (iii) otherwise act, alone
or in concert with others, to seek to control or influence the management, Board
of  Directors  or  policies of the  Company or its  subsidiaries;  (iv) take any
action to compel the holding of an annual or special meeting of stockholders; or
(v) enter into any discussions or  arrangements  with any person relating to the
foregoing.  The parties  also agreed to a mutual  general  release of all claims
arising  out of or  relating  to the  business  or affairs of the

                                       11
<PAGE>

Company  or  the  ownership of  its stock.  Messrs.  Osborne,  Jarratt and Lewis
resigned from the Company's Board of Directors, effective February 2, 1999. This
share  purchase and the  acquisition  of Novato were  approved by the  Company's
Board of Directors and, specifically, by directors with no financial interest in
either transaction. The disinterested directors required that the share exchange
transaction be closed as a condition to closing the share purchase transaction.

Operating Restrictions

         The  Company  intends  to  conduct  its  business  so as not to  become
regulated as an investment company under the Investment Company Act of 1940 (the
"1940  Act").  Accordingly,  the  Company  does not  expect to be subject to the
provisions of the 1940 Act,  including those that prohibit certain  transactions
among  affiliated  parties.  The 1940 Act exempts  entities  that are  primarily
engaged in the business of purchasing or otherwise acquiring mortgages and other
liens on and  interests in real estate.  Under  current  interpretations  of the
staff of the  Securities and Exchange  Commission,  in order to qualify for this
exemption,  the Company  must  maintain  at least 55% of its assets  directly in
Mortgage  Loans,  certain  Mortgage  Certificates  and certain other  qualifying
interests in real estate.  The  Company's  ownership of Residual  Interests  may
therefore be limited by the 1940 Act. In addition, certain Mortgage Certificates
may be treated as securities  separate from the  underlying  Mortgage Loans and,
thus,  may not qualify as  "mortgages  and other liens on and  interests in real
estate" for purposes of the 55% requirement,  unless such Mortgage  Certificates
represent  all the  certificates  issued with respect to an  underlying  pool of
mortgages.  The  Company's  investment  policies  prohibit  it from  making  any
investments that would cause the Company to be an investment  company within the
meaning of the 1940 Act.

         Although the Company has no present  intention to seek  modification of
its  operating  policies  described  herein,  a  majority  of  the  Unaffiliated
Directors  may in the  future  conclude  that it would be  advantageous  for the
Company to do so and may modify such operating policies accordingly, without the
consent of the shareholders.

Subsidiaries

         TIS Property Acquisition Company ("TISPAC"), a Maryland corporation, is
a wholly-owned  subsidiary of the Company,  and was incorporated on September 8,
1995, for the purpose of owning and financing  real property.  In March 1997, as
part  of  the  refinancing  of  two of  the  Company's  multifamily  residential
properties and a portion of the Four Creeks property,  title to those properties
was vested in  TISPAC.  Simultaneously,  TISPAC  entered  into notes  secured by
mortgages  on  those   properties.   TISPAC  is  a  Qualified  REIT  Subsidiary.
Accordingly, the accounts of TISPAC are consolidated with those of the Company.

         Novato Markets, Inc. is a  wholly-owned   subsidiary  of  the  Company,
incorporated  on July 26,  1956,  and  acquired on February 2, 1999.  It has one
wholly-owned  subsidiary,  P-SUB I, Inc.  incorporated on June 4, 1997.  P-SUB I
owns a shopping  center  located in Rohnert  Park,  California,  named  Mountain
Shadows Plaza, and owns a shopping center subject to a ground lease in Petaluma,
California, named Midtown Center. The accounts of Novato Markets, Inc. and P-SUB
I, Inc. are consolidated with those of the Company.

                                       12
<PAGE>

Competition

         The  Company's  real  estate  properties  face the  normal  competitive
pressure of most  rental  real estate  projects.  However,  the  Company's  real
property  acquisitions  have been and will continue to be opportunistic  and may
occur from time to time only when sufficient liquid assets are available.

Employees

         Until July 1, 1996, the Company had no full-time salaried employees. On
that date, the Company became a self-administered REIT. As a result, the Company
now directly  employs three  individuals,  two of whom receive only a portion of
their total compensation from the Company.  The balance of their compensation is
paid by the Company's former manager.  In addition,  the Company  reimburses the
Former Manager for employment expenses of personnel performing certain functions
which are deemed applicable to the affairs of the Company.

                            Management of Operations

Self Management

                  In connection with becoming  self-managed on July 1, 1996, the
Company  entered  into a  Facilities  and Expense  Sharing  Agreement  ("Expense
Sharing  Agreement")  with TIS Financial  Services Inc., (the "Former  Manager")
providing for the sharing of office space,  office equipment and the expenses of
certain  administrative and other personnel and ancillary services. In addition,
the Board  approved  employment  contracts  with Lorraine O. Legg,  Chairman and
President of the  Company,  for a term of three years and John E.  Castello,  as
Executive Vice President and Chief Financial  Officer,  for a term of two years.
Both agreements have evergreen renewal provisions that automatically  extend the
term of the agreements for one year,  unless either party provides prior written
notice to terminate  during the periods  provided by the agreement.  The Expense
Sharing  Agreement  provides  for  certain  office  space  and  expense  sharing
arrangements,  whereby  the Company  and the Former  Manager  share on a prorata
basis all fees and expenses incurred in connection with rent, telephone charges,
utilities  and  other  office  expenses,   bookkeeping  fees  and  expenses  and
miscellaneous  administrative  and other expenses,  including  certain personnel
expenses, as described in the Expense Sharing Agreement.  The prorata sharing of
such expenses is  determined  based upon the relative  benefit  received by each
party in accordance  with the amount of space utilized or the relative amount of
time each such  resource  is used,  or such  other  allocation  method as may be
reasonable and agreed to by the parties. The Expense Sharing Agreement continues
in effect until terminated by either party on 30 days prior written notice or at
such time as the parties no longer  continue to share office space.  The Company
incurred  expenses of $48,000,  $28,000 and $38,000 for the years ended December
31, 1999, 1998, and 1997,  respectively under the expense sharing agreement with
the Former Manager.

                                       13
<PAGE>

                        Federal Income Tax Considerations

General

         If the Company  satisfies  certain  tests with respect to the nature of
its  income,  assets,  management,   share  ownership  and  the  amount  of  its
distributions,  and elects to be so  treated,  it will  qualify as a real estate
investment trust ("REIT") for Federal income tax purposes. The Company satisfied
such  tests and  elected  to be treated as a REIT on its tax return for the year
ended  December 31, 1988. The Company has satisfied such tests in all subsequent
years.  As a REIT,  the  Company  generally  will not be  subject  to tax at the
corporate level on its taxable income to the extent that it distributes at lease
95% of such taxable income to its  shareholders.  See "Taxation of the Company."
Generally, those distributions will constitute distributions to the shareholders
and will be taxable as ordinary  income to the extent of the Company's  earnings
and profits.  It is expected that distributions made by the Company will be made
out of earnings and profits.

         The failure of the Company to be treated as a REIT for any taxable year
could materially and adversely affect the shareholders,  since the Company would
be taxed as a  corporation.  Accordingly,  the  taxable  income  of the  Company
(computed  without any deduction for  distributions  to  shareholders)  would be
taxed  to the  Company  at  corporate  rates  (currently  up to 35% for  Federal
purposes),  and the  Company  would be subject to any  applicable  minimum  tax.
However,  the Company has $61.2 million of net operating loss  carryforwards  to
offset taxable income. Additionally,  distributions to the shareholders would be
treated as ordinary income to the extent of the Company's  earnings and profits.
As a result of the "double  taxation" (i.e.  taxation at the corporate level and
subsequently  at the  shareholder  level  when  earnings  are  distributed)  the
distributions to the shareholders would decrease substantially,  because a large
portion of the cash otherwise  available for distribution to shareholders  would
be used to pay taxes.  Further,  the  failure of the  Company to be treated as a
REIT for any one year would  disqualify the Company from being treated as a REIT
for four subsequent years.

Qualification of the Company as a REIT

General

         In order to qualify as a REIT for  Federal  income  tax  purposes,  the
Company must elect to be so treated and must satisfy  certain tests with respect
to the sources of its income, the nature and  diversification of its assets, the
amount of its distributions,  and the ownership of the Company. The following is
a discussion of those tests.

Sources of Income

         The  Company  must  satisfy  income  tests for each  taxable  year with
respect to which it intends to qualify as a REIT:  (i) the 75% income test,  and
(ii) the 95% income test.  Under the first test,  at least 75% of the  Company's
gross income for the taxable year must be derived from certain  qualifying  real
estate related  sources.  Income that qualifies  under the 75% test includes (a)
interest on obligations secured by mortgages on real property or on interests in
real property (including,  generally, income from regular and residual interests
in REMICs),  (b) rents from real property,  (c) distributions  from other REITs,
(d)  gain  from  the  sale or  other  disposition  of real  property  (including
interests in real property and interests in mortgages on real  property) that is
not "dealer  property"  (i.e.  property  that is stock in trade,  inventory,  or
property  held  primarily  for  sale to  customers  in the  ordinary  course  of
business),  (e) income from the  operation,  and gain from the sale, of property
acquired at or in lieu of a foreclosure of a mortgage ("foreclosure property") ,
(f) commitment fees  related to  Mortgage Loans, and (g) income  attributable to
the

                                       14
<PAGE>

temporary  investment  of  the  Company's  capital  proceeds  (excluding amounts
received  pursuant  to  a  dividend  reinvestment  program)  in  stock  or  debt
instruments,  if such income is received or accrued  during the one-year  period
beginning on the date of receipt of the capital proceeds  ("qualified  temporary
investment income").

         In  addition  to  meeting  the 75%  income  test,  at least  95% of the
Company's gross income for the taxable year must be derived from items of income
that  either  qualify  under  the 75% test or are from  certain  other  types of
passive  investments.  This is referred to as the 95% income  test.  Income that
satisfies the 95% income test includes income from  distributions,  interest and
gains  from the sale or  disposition  of stock or other  securities,  other than
stock or other securities that are dealer property.

         If the  Company  inadvertently  fails to satisfy  either the 75% income
test or the 95% income test, or both,  and if the  Company's  failure to satisfy
either or both tests is due to  reasonable  cause and not willful  neglect,  the
Company  may  avoid  loss  of  REIT  status  by  satisfying   certain  reporting
requirements   and  paying  a  tax  generally   equal  to  100%  of  any  excess
nonqualifying income.

         The Company  anticipates that its gross income will continue to include
a  component  from  interest  and  gains on  mortgage  assets  and  income  from
short-term  reinvestments,  but will consist  principally of rents from its real
estate assets.  The composition and sources of the Company's  income allowed the
Company to satisfy the income  tests for all fiscal years  through  December 31,
1999 and should  allow the Company to satisfy the income  tests during each year
of its existence. If, however, the Company causes issuances of interests in real
estate  mortgage  investment  conduits  ("REMICs") or issuances of  certificates
representing   certain  equity  interests  in  mortgage   instruments  (such  as
pass-through certificates),  the Company could recognize income or gain that, if
from  transactions  in which the  Company  is  deemed  to be a dealer,  could be
subject  to the  100%  tax on  prohibited  transactions.  See  "Taxation  of the
Company"  below.  This  effectively  limits both the Company's  ability to issue
REMIC securities  directly or through wholly owned  subsidiaries and its ability
to issue  such  securities  indirectly  through  issuance  of  funding  notes to
affiliated  issuers.  Further,  certain  short-term  reinvestments  may generate
qualifying income for purposes of the 95% income test but  nonqualifying  income
for  purposes  of the 75% income  test.  In  addition,  income  from  Structured
Securities  which do not represent  equity  interests in Mortgage Loans and with
respect to which a REMIC election has not been made (e.g.  CMOs) may not qualify
under the 75% income test. The Company intends to monitor its  reinvestments and
hedging transactions closely to avoid disqualification as a REIT.

Nature and Diversification of Assets

         At the end of each quarter of the Company's  taxable year, at least 75%
of the value of the  Company's  assets  must be cash and cash  items  (including
receivables),  "government  securities"  and "real estate  assets."  Real estate
assets include real property,  Mortgage  Loans,  Mortgage  Certificates,  equity
interest in other REITs,  any stock or debt instrument for so long as the income
therefrom  is  qualified  temporary  investment  income and,  subject to certain
limitations,  interests in REMICs.  Structured  Securities that do not represent
equity  interests in Mortgage  Loans and with respect to which a REMIC  election
has not been made may not  qualify as real  estate  assets.  The  balance of the
Company's  assets may be invested without  restriction,  except that holdings of
the  securities of any  non-governmental  issuer (other than a REIT or qualified
REIT  subsidiary) may not exceed 5% of the value of the Company's  assets or 10%
of the  outstanding  voting  securities  of that  issuer.  Securities  that  are
qualifying  assets  for  purposes  of the 75% asset  test will not be treated as
securities for purposes of the 5% and 10% asset tests.

         If a REIT receives "new capital," stock or debt  instruments  purchased
with such new capital are treated as real estate  assets for purposes of the 75%
asset test (described  above) during the one-year  period

                                       15
<PAGE>

beginning  on  the  date  the  REIT  receives  such new capital.  New capital is
defined as any amount  received by a REIT in exchange  for its stock (other than
amounts  received  pursuant  to a dividend  reinvestment  plan) or received in a
public  offering  of its debt  obligations  having  maturities  of at least five
years.

         The Company  anticipates  that its assets will consist of (i) ownership
interests  in  mortgage  assets  (including  undivided  ownership  interests  in
mortgage instruments), (ii) interests in REMICs, (iii) interests in real estate,
(iv)  interests  in other REITs,  (v) stock or debt  instruments  that  generate
qualified  temporary  investment income,  (vi) cash and (vii) certain short-term
investments  and  reinvestments.  The Company  believes that such asset holdings
will allow it to satisfy the assets tests  necessary  to qualify as a REIT,  and
the Company intends to monitor its activities to attempt to assure  satisfaction
of such tests.

         If the  Company  fails to satisfy  the 75% asset test at the end of any
quarter of its taxable  year as a result of its  acquisition  of  securities  or
other property during that quarter, the failure can be cured by a disposition of
sufficient  nonqualifying assets within 30 days after the close of that quarter.
The Company intends to maintain  adequate records of the value of its assets and
take such action as may be required to cure any failure to satisfy the 75% asset
test within 30 days after the close of any quarter.  The Company may not be able
to cure any failure to satisfy the 75% asset test,  however,  if assets that the
Company  believes are  qualifying  assets for purposes of the 75% asset test are
later determined to be nonqualifying assets.

         REITs  are  permitted  to hold  assets  in  wholly  owned  subsidiaries
("Qualified  REIT  Subsidiaries").  A subsidiary  of a REIT is a Qualified  REIT
Subsidiary  if 100% of its  stock is owned by the REIT at all times  during  the
period such  subsidiary  is in  existence.  A Qualified  REIT  Subsidiary is not
treated as a separate  corporate  entity for Federal  income tax  purposes,  but
rather,  together  with its  parent  REIT,  is  treated  as a  single  taxpayer.
Accordingly,  all of the assets,  liabilities and items of income, deduction and
credit of a Qualified REIT  Subsidiary  are treated as the assets,  liabilities,
and items of income,  deduction and credit of the parent REIT for Federal income
tax purposes and, in particular,  for purposes of satisfying the applicable Code
provisions  for  qualification as a REIT. The Company's wholly owned subsidiary,
TISPAC, is a Qualified REIT Subsidiaries.

Distributions

         The Company must distribute as  distributions  to its  shareholders for
each  taxable  year an  amount at least  equal to (i) 95% of its  "REIT  taxable
income" as defined below (determined  before the deduction of dividends paid and
excluding  any net  capital  gain) plus (ii) 95% of the excess of its net income
from foreclosure  property over the tax imposed on such income by the Code, less
(iii) any excess non-cash income (as determined under the Code).

         Generally,  a distribution must be made in the taxable year to which it
relates.  A portion of the required  distribution,  however,  may be made in the
following  year (i) if the  distribution  is declared  in  October,  November or
December of any year, is payable to  shareholders  of record on a specified date
in such a month,  and is actually paid before  February 1 of the following year;
or (ii) if the  distribution  is declared before the date on which the Company's
tax return for the taxable year is due to be filed (including extensions) and is
paid on or  before  the first  regular  distribution  payment  date  after  such
declaration.  Further,  if the  Company  fails  to  meet  the  95%  distribution
requirement  as a result of an  adjustment  to the  Company's tax returns by the
Internal Revenue Service (the "IRS"),  the Company may, if the deficiency is not
due to fraud with intent to evade tax or a willful  failure to file a timely tax
return,  retroactively  cure the failure by paying a deficiency  dividend  (plus
interest).

                                       16
<PAGE>

         The Code imposes a non-deductible  4% excise tax on REITs to the extent
that the "distributed amount" with respect to a particular calendar year is less
than the sum of (i) 85% of the  REIT's  taxable  income  (computed  pursuant  to
Section  857(b)(2) of the Code,  but before the  dividends  paid  deduction  and
excluding  capital gain or loss) for such calendar year,  (ii) 95% of the REIT's
capital gain net income (i.e.  the excess of capital gains over capital  losses)
for such  calendar  year,  and (iii) the  excess,  if any,  of the  "grossed  up
required  distribution"  (as defined in Section  4981(b)(3) of the Code) for the
preceding calendar year over the distributed amount for such preceding year. For
purposes of the excise tax provision,  the "distributed  amount" with respect to
any calendar year is the sum of (i) the deduction for dividends paid during such
calendar  year  (excluding  dividends  paid after the close of the taxable  year
under Section 858 of the Code but including  distributions  declared in October,
November or December and paid in January,  as described above),  (ii) amounts on
which the REIT is required to pay corporate tax and (iii) the excess, if any, of
the  distributed  amount for the  preceding  year over the  "grossed up required
distribution" for such preceding taxable year.

         The Company  intends to make  distributions  to its  shareholders  on a
basis  that  will  allow  the  Company  to  satisfy  both  the 95%  distribution
requirement  and  the  excise  tax  distribution  requirement.  Certain  factors
inherent in the structure of certain  mortgage-backed  securities  (particularly
CMOs) and the Federal income tax rules for calculating income of Mortgage assets
may cause the Company to realize  taxable  income in excess of net cash flows in
certain  years.  The Company  intends to monitor  closely the  interrelationship
between  its  pre-distribution  taxable  income and its cash flow and intends to
borrow  funds  or  liquidate  investments  in order to  overcome  any cash  flow
shortfalls if necessary to satisfy the distribution requirements.

Ownership of the Company

         Shares of the Company's  Common Stock must be  beneficially  owned by a
minimum of 100  persons  for at least 335 days in each full  taxable  year (or a
proportionate  part of any short taxable year) after the Company's first taxable
year.  Further,  at no time during the second half of any taxable year after the
Company's first taxable year may more than 50% of the Company's shares be owned,
actually or  constructively,  by five or fewer  individuals  (including  pension
funds except under certain circumstances,  and certain other types of tax exempt
entities). The Company's Articles of Incorporation contain repurchase provisions
and  transfer   restrictions   designed  to  prevent  violation  of  the  latter
requirement.  To evidence  compliance  with these  requirements,  the Company is
required  to  maintain  records  that  disclose  the  actual  ownership  of  its
outstanding shares. Each year, in order to satisfy that requirement, the Company
will demand written statements from record holders owning designated percentages
of Common Stock  disclosing,  among other things,  the  identities of the actual
owners of such shares.

Taxation of the Company

         For any taxable  year in which the Company  qualifies  and elects to be
treated as a REIT under the Code, the Company will be taxed at regular corporate
rates  (or,  if less,  at  alternative  rates in any  taxable  year in which the
Company has an  undistributed  net capital  gain) on its real estate  investment
trust taxable income ("REIT Taxable Income"). REIT Taxable Income is computed by
making  certain  adjustments  to a REIT's taxable income as computed for regular
corporations.  Significantly,  distributions  paid by a REIT to its shareholders
with respect to a taxable year are deducted to the extent such distributions are
not attributable to net income from foreclosure  property.  Thus, in any year in
which the Company  qualifies  and elects to be treated as a REIT,  it  generally
will not be subject to Federal  income tax on that portion of its taxable income
that is  distributed  to its  shareholders  in or with respect to that year.  In
computing  REIT  Taxable  Income,   taxable  income  also  is  adjusted  by  (i)
disallowing any corporate  deduction for dividends  received,  (ii) disregarding
any tax otherwise applicable as a result of a change of accounting period, (iii)

                                       17
<PAGE>

excluding  the net income from  foreclosure  property,  (iv)  deducting  any tax
resulting  from the REIT's  failure  to satisfy  either of the 75% or 95% income
tests, and (v) excluding net income from prohibited transactions.

         Regardless  of  distributions  to  shareholders,  the  Company  will be
subject  to a tax  at  the  highest  corporate  rate  on  its  net  income  from
foreclosure property, a 100% tax on its net income from prohibited transactions,
and a 100% tax on the  greater  of the  amount by which it fails  either the 75%
income test or the 95% income test, less associated expenses,  if the failure to
satisfy  either or both of such tests does not cause the REIT to fail to qualify
as such. In addition,  as described  above,  the Company will be subject to a 4%
excise  tax  for  any  taxable  year  in  which,  and on the  amount  by  which,
distributions  made by the  Company  fail to equal or  exceed a  certain  amount
determined  with  reference  to its REIT  Taxable  Income.  The  Company is also
subject to the  alternative  minimum  tax,  which is  determined  for REITs with
reference to REIT Taxable  Income as increased by tax  preferences.  The Company
does  not  expect  to  have  significant   amounts  of  tax  preference   items.
Accordingly,  the Company anticipates that its Federal tax liabilities,  if any,
will be minimal.

         California  Franchise  tax  regulations  regarding  REIT  qualification
currently conform to Federal income tax regulations.  There is no assurance that
this will  continue in the future and,  if state  regulations  do not conform to
Federal regulations in the future, there is a possibility that the Company might
be liable for state income taxes.

         The Company uses the calendar year both for tax and financial reporting
purposes.  Due to the  differences  between tax  accounting  rules and generally
accepted accounting principles,  the Company's REIT Taxable Income may vary from
its net income for financial reporting purposes.

                                       18
<PAGE>

Item 2.  Properties.

         At December  31,  1999,  the  Company's  operating  real estate  assets
consisted  of three  multifamily  apartment  complexes  located in  California's
Central  Valley and two  shopping  centers in  Northern  California.  All of the
multifamily  properties  were  acquired  in 1995  either  in the form of  direct
ownership  of the real  property or in the form of an interest in a  partnership
that directly owns the real property.  As part of a refinancing,  title to Villa
San Marcos and a portion of the Four Creeks Property were vested in TISPAC.  The
multifamily  residential  properties Shady Lane and Four Creeks Phase I are held
directly  by the Company at  December  31,  1999.  Information  regarding  these
properties is shown in the table below:

<TABLE>
<CAPTION>
                                                                   Villa        Four Creeks
                                                 Shady Lane      San Marcos       Village
--------------------------------------------- --------------- --------------- ---------------
<S>                                              <C>             <C>             <C>
Location                                         Visalia, CA      Fresno, CA     Visalia, CA
Date of Construction                                    1985            1991       1986-1991

Purchase Price                                    $2,105,000     $9,000,000*      $9,000,000
Purchase Price per Square Foot                        $40.44          $62.44          $48.27

Notes Payable Secured by
Real Estate at December 31, 1999                  $1,259,019      $6,717,604      $5,593,062

Number of Units                                           54             120             146
Rentable Square Feet                                  52,056         144,140         186,439
Average Monthly Rent per Unit in 1999                   $433            $841            $763
Monthly Rent per Square Foot in 1999                   $0.45           $0.70           $0.60

Improved Land Area                                2.77 acres      9.77 acres     13.34 acres
Unimproved Land Area                                      --      9.75 acres              --

Occupancy at December 31, 1999                           89%             98%            100%
</TABLE>

* In  addition  to  acquiring  the  currently  existing  building,  the  Company
purchased  the  adjoining  9.75  acres of  unimproved  land  for  $1,000,000 for
possible   future   developments.   At  the  time  of  purchase,  all  requisite
entitlements were in place.

         On February 2, 1999,  the Company  acquired  Novato Markets and through
its subsidiary  acquired a shopping center located in Rohnert Park,  California,
named  Mountain  Shadows  Plaza and a shopping  center in Petaluma,  California,
named Midtown Center. The shopping centers have a combined commercial and retail
space totaling approximately 76,000 square feet. Mountain Shadows Plaza consists
of three  buildings and is anchored by a large  grocery  store.  Midtown  Center
consists of a single building. As of December 31, 1999, the shopping centers had
two vacancies.

                                       19
<PAGE>

         Information on these shopping  center  properties is shown in the table
below:

<TABLE>
<CAPTION>
                                                   Mountain
                                                   Shadows         Midtown
                                                    Plaza           Center
-------------------------------------------------------------------------------------
<S>                                    <C>             <C>               <C>
Location                                                Rohnert Park,    Petaluma, CA
                                                                   CA
Date of Construction                                      1986 - 1991            1962

Notes Payable Secured by                Combined
Real Estate at December 31, 1999       $6,237,010                  na              na

Rentable Square Feet                                           68,699           7,200
Monthly Rent per Square Foot in 1999                            $1.02            $.95

Improved Land Area                                         7.04 Acres      0.39 Acres  (leased)

Occupancy at December 31, 1999                                    96%            100%
</TABLE>

         The principal  executive  offices of the Company and the Former Manager
are located at 655  Montgomery  Street,  Suite 800,  San  Francisco,  California
94111,  telephone  (415)  393-8000.  The Company leases its office space under a
lease expiring February 28, 2002 and subleases space to the Former Manager.

Item 3.  Legal Proceedings.

         On March 11, 1999, The Bank of New York ("BNY") filed an action against
the Company in the United  States  District  Court for the Northern  District of
California,  Case No. C.99-1130 MJJ. The complaint alleged,  among other things,
that BNY  erroneously  paid $1.2 million to the Company and that the Company had
failed to repay  approximately  $600,000.  On May 11, 1999, the parties  reached
settlement  and agreed on a plan of  repayment.  As a result,  the Company  paid
$250,000 on settlement and the remaining  balance of approximately  $371,000 was
paid on July 23,  1999.  In addition,  the Company paid  interest at the Federal
Funds  rate  from  December  21,  1998  to May  11,  1999  and at a rate  of 10%
thereafter.

                                       20
<PAGE>

         On January 27, 1999, Henry G. Elkins, Jr. brought an action against the
Company in the California  Superior Court,  San Francisco,  Case No. 300 825, to
compel the Company to hold an annual meeting.  Because the Company was intending
to have a meeting anyway,  it voluntarily  agreed to a stipulated  order without
contesting the issue. The order required the Company to hold its meeting by June
11, 1999,  subject to there being a quorum, and to mail notice of the meeting by
April 26, 1999.  After the Company  brought its Rhode Island action  against Mr.
Tobin (as  described  in the  following  paragraph),  Mr.  Elkins filed a motion
requesting  the court to hold the Company in contempt or sanction it for failing
to mail the notice of meeting by April 26,  1999.  The court denied this motion.
The Company mailed the notice of meeting on May 22, 1999 and initially  convened
the meeting on June 11, 1999.  The June 11 session of the meeting was  adjourned
to July 2, 1999, as a quorum was not present. Mr. Elkins then asked the court to
postpone the meeting to July 15, 1999. Under another stipulated court order, the
meeting was postponed  until July 15, 1999. To implement the order,  the Company
convened  the  meeting on July 2, 1999 and,  without  taking  any other  action,
immediately  adjourned  to July 15,  1999.  Under  the terms of the  order,  the
Company  also  accepted  Mr.  Tobin's  nominations  as valid for the 1999 annual
meeting.  The 1999 annual meeting was held on July 15, 1999.

         On May 18, 1999,  the Company  brought an action  (which was amended on
May 21, 1999)  against  Fredrick G. Tobin (a Rhode  Island  resident) in federal
District  Court for the District of Rhode Island,  Case No. CA 99 250L,  seeking
among other things a  determination  that Mr. Tobin's  nominations for directors
were  invalid  and to enjoin  him from  soliciting  proxies  from the  Company's
stockholders.  The court denied the Company's motion for preliminary  injunction
against the solicitation of proxies by Mr. Tobin without ruling on the Company's
position that the nominations were invalid. However, because the court indicated
that it did not  find the  Company's  position  to be  compelling,  the  Company
voluntarily dismissed this action.

Item 4.  Submission of Matters to a Vote of Security Holders.

         No matters  were  submitted  to a vote of the  security  holders of the
Company during the fourth quarter of the fiscal year covered by this report.

                                       21
<PAGE>

                                     PART II

Item 5.  Market for Registrant's Common Equity and Related Stockholder Matters.

         The Company's  Common Stock trades in the over the counter market under
the symbol  TISM The Stock was also  listed on the  Pacific  Exchange  under the
symbol  "TIS" until May 11, 2000 when  trading in the stock was  suspended  from
that exchange.  The Company was also listed on the New York Stock Exchange until
August 19, 1998,  when the stock was delisted from that  exchange.  The high and
low closing  sales  prices of shares of  the Common Stock on the  New York Stock
Exchange  and  subsequently on  the  over  the counter  market  for  the periods
indicated were as follows:

                                                 High              Low
1998
   First Quarter                               $ 2-3/8           $ 1-3/16
   Second Quarter                                2-3/16            1-9/16
   Third Quarter                                 1-7/8               9/16
   Fourth Quarter                                  7/8               3/8

1999
   First Quarter                                 1-3/8               1/2
   Second Quarter                                1-3/8               3/4
   Third Quarter                                 1                  13/16
   Fourth Quarter                                  7/8               9/16

2000
   First Quarter                                  11/16              1/2
   Second Quarter                                  9/16              1/4
   Third Quarter                                   7/8               1/4
   Fourth Quarter                                  3/4               1/4

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

         On December 14, 2000,  the closing  sales price of the shares of Common
Stock as  reported in the over the  counter  market was $0.25.  On that date the
Company  had  outstanding  8,893,250  shares of Common  Stock which were held by
approximately  500  shareholders  of record.

         The  following  table details  distributions  paid during the Company's
three most recent fiscal years. No distributions were paid in 1997 or 1999.

<TABLE>
<CAPTION>
                                    Date        Amount               Record                Payment
Quarter Ended                   Declared      Declared                 Date                   Date
--------------------------------------------------------------------------------------------------
<S>                   <C>                     <C>          <C>                   <C>
December 31, 1998     September 15, 1998        $0.002     December 1, 1998      December 18, 1998

--------------------------------------------------------------------------------------------------
</TABLE>

         The actual amount and timing of any future dividend payments will be at
the  discretion  of the Board of  Directors  and will depend upon the  financial
condition of the Company in addition to the requirements of the Code.

                                       22
<PAGE>

         It is  anticipated  that  distributions  generally  will be  taxable as
ordinary  income to  shareholders  of the  Company  (including,  in some  cases,
shareholders that would otherwise be exempt from tax under the Code), although a
portion of such  distributions  may be designated by the Company as capital gain
or  may  constitute  a  return  of  capital.  Such  distributions   received  by
shareholders  of the  Company  will not be eligible  for the  dividends-received
deduction  so long as the Company  qualifies  as a REIT.  The Company  furnishes
annually to each of its  shareholders  a statement  setting forth  distributions
paid during the preceding year and their  characterization  as ordinary  income,
return of capital or capital gain.

         In prior years, a significant portion of the REIT Taxable Income of the
Company has been derived from the Company's Structured  Securities although,  in
future years, it is anticipated  that increasing  portions of the taxable income
of the Company will be derived from its operating  real estate  assets.  Taxable
income is increased by non-cash credits from, among other things,  the accretion
of market discount on the Mortgage  Certificates pledged as collateral for bonds
and is  decreased  by non-cash  expenses,  including,  among other  things,  the
amortization  of the  issuance  costs of bonds,  market  premium on the Mortgage
Certificates pledged as collateral for bonds and the accretion of original issue
discount on certain bond classes. In certain instances,  the REIT Taxable Income
of the Company for Federal  income tax  purposes  may differ from its net income
for  financial  reporting  purposes  principally  as a result  of the  different
methods used to determine the effect and timing of  recognition of such non-cash
credits and expenses.

         As a result  of the  requirement  that the  Company  distribute  to its
shareholders an amount equal to substantially  all of its REIT Taxable Income in
order to qualify as a REIT,  the Company may be required to distribute a portion
of its working  capital to its  shareholders  or borrow  funds to make  required
distributions  in years in which on a tax basis the  "non-cash"  items of income
(such as those  resulting  from the  accretion of market  discount on the assets
owned by the Company) exceed the Company's "non-cash"  expenses.  If the Company
is unable to pay  distributions  equal to substantially  all of its REIT Taxable
Income, it will not continue to qualify as a REIT.

Item 6.  Selected Financial Data

         The following  selected  financial data are qualified in their entirety
by, and should be read in conjunction  with, the financial  statements and notes
thereto  appearing  elsewhere in this Annual Report on Form 10-K. The data as of
and for the years ended December 31, 1999,  1998 and 1997 have been derived from
the Company's  financial  statements which are included elsewhere in this Annual
Report on Form 10-K.

                                       23
<PAGE>

<TABLE>
<CAPTION>
(In thousands, except per share data)
----------------------------------------------- -------------------------------------------------------------
                                                                             Years Ended December 31,
                                                -------------------------------------------------------------
Statement of Operations  Data                         1999        1998         1997        1996        1995
                                                -------------------------------------------------------------
<S>                                                 <C>         <C>          <C>         <C>        <C>
Income
   Interest Income on Mortgage Certificates         $   --      $2,602       $6,059      $7,748     $13,735
   Interest Income on Residual Interests                27          22           39          52       1,483
   Income from IO Bonds                                 80         171          360         455       1,128
   Income from Commercial
       Securitizations                                  --          --           --          --          89
   Interest on Short-term Investments                   16           8            2          16         115
   Gain (Loss) on Sales of
         Mortgage Related Assets                       549        (216)         442         450      (2,385)
   Loss on Redemption of Investment                     --        (198)          --          --          --
   Valuation Reserve Reduction                          --         210        1,474         651         541
   Loss from Real Estate Operations                   (636)       (269)        (261)       (171)       (289)
   Loss on Sales of Real Property                       --        (157)          --          --          --
   Writedown of Novato Markets                        (300)         --           --          --          --
   Other Income                                          8           4           11          21          30
                                                    ------      ------       ------      ------     -------
   Total Income (Loss)                                (256)      2,177        8,126       9,222      14,447
Expenses
   Interest Expense on CMOs                             --       3,010        6,549       8,317      14,749
   Interest Expense on Short-term Debt                  53         125          174         159         429
    Loss on Other than Temporary
         Impairment of Assets                           --       2,073           --          --          --
   Amortization of Deferred Bond
       Issuance Costs                                   --          80          101         146         276
   Administrative and
       Management Expenses                           2,228       1,323        1,511       1,503       1,572
    Repurchase of Stock in Excess of                 1,377          --                                   --
                                                    ------      ------       ------      ------     -------
       Market                                                                    --          --
                                                                                 --          --
   Total Expenses                                    3,658       6,611        8,335      10,125      17,026

Minority Interest Share of Loss                         --        (298)          --          --          --
                                                    ------      -------      ------      ------

Net Loss                                           ($3,914)    ($4,136)       ($209)      ($903)    ($2,579)


Basic Net Income (Loss) Per Share                   ($0.44)     ($0.51)      ($0.03)     ($0.11)       $0.32
                                                    =======     =======      =======     =======       =====
Distributions Declared per Share                        --       $0.002          --       $0.020          --
Weighted Average Shares Outstanding                   8,828       8,106       8,106        8,106       8,106

-------------------------------------------------------------------------------------------------------------
</TABLE>

                                       24
<PAGE>

Selected Financial Data (Continued)

<TABLE>
<CAPTION>

(In thousands)                                                            December 31
                                                --------------------------------------------------------------
                                                      1999        1998         1997        1996        1995
                                                --------------------------------------------------------------
<S>                                             <C>          <C>           <C>        <C>          <C>
Balance Sheet Data
   Mortgage Certificates, net                   $           $        --    $ 60,433   $  72,703    $109,752
                                                        --
   Residual Interests                                   83         284          384         436         725
   IO Bonds                                             --         840        1,875       2,695       3,150
   Commercial Securitizations                           --         184          184         183         191
   Reserve for Loss on Investments                      --          --       (1,523)     (2,997)     (4,277)
   Operating Real Estate Assets, Net                27,447      20,172       28,697      28,945      29,384
   Total Assets                                     29,337      25,056       93,754     105,573     145,247
    Accounts Payable and Accrued
        Liabilities                                  2,589       1,807          870         448         561
   Notes Payable on Real Estate                     19,807      13,794       20,350      20,373      20,362
   Short-term Debt                                     300         667        2,010       2,418       2,118
   Total Liabilities                                22,696      16,268       83,125      94,555     133,266
   Total Shareholders' Equity                        6,641       8,788       10,629      11,018      11,981

--------------------------------------------------------------------------------------------------------------
</TABLE>


Item 7.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations

         The Company commenced  operations on August 26, 1988 in connection with
its initial public offering of 8,100,000 shares of Common Stock.

         Since 1994,  the Company has sold the  majority of its  investments  in
Structured   Securities  and,   during  1995,   acquired  a  portfolio  of  four
income-producing residential real estate properties of which one was sold during
1998. In February of 1999, the Company acquired two shopping centers in Northern
California.  The Company  expects  that the  majority of its ongoing  assets and
operating  results  will  be  related  to its  investments  in real  estate  and
selective  development  opportunities.  However,  there can be no assurance that
this will occur.

         The  following   table   illustrates   the  Company's   cash  receipts,
disbursements and reinvestments for the last three years.

<TABLE>
<CAPTION>

CASH FLOW ANALYSIS
(In thousands)                                               1999                1998                1997
-------------------------------------------------------------------------------------------------------------
<S>                                                      <C>                  <C>                <C>
Beginning Cash Balance                                   $  2,767               $ 185              $   82
Cash Received:
    Mortgage Related Assets                                    35               1,124               1,633
    Sale of Mortgage Related Assets                         1,716               1,888                 442
    Sale of Real Estate Assets                                 --               1,584                  --
    Deposit from Trustee                                   (1,218)              1,218                  --
    Increase in Short-term Debt                               300                  --                  --
    Increase in Real Estate Notes                             252                  --              17,400
    Decrease in Other Assets                                   --                  --                 115
Cash Disbursements:
    Cash Expenses                                          (2,777)             (1,191)             (1,173)
    Additions to Real Estate Assets                          (129)               (426)               (483)
    Increase in Other Assets                                   --                  --                  --
    Distributions                                              --                 (16)                 --
    Decrease to Short-term Debt                              (667)             (1,343)               (408)
    Decrease in Real Estate Notes                            (224)               (256)            (17,423)
-------------------------------------------------------------------------------------------------------------
Ending Cash Balance                                         $  55             $ 2,767            $    185
-------------------------------------------------------------------------------------------------------------
</TABLE>

                                       25
<PAGE>

Results of Operations

         The Company had a net loss of  approximately  $3,914,000,  or $0.44 per
share,  for the year ended  December 31, 1999.  For the year ended  December 31,
1998 it had a net loss of  $4,136,000,  or $0.51 per  share.  For the year ended
December  31,  1997,  it had a net loss of  $209,000,  or $0.03 per  share.  The
Company declared distributions totaling $16,000, or $.002 per share for the year
1998.  No  distributions  were  declared  for  1999 or  1997.  The  year of 1999
reflected  the first full year  without the River Oaks  Apartments  and nearly a
full year with the Novato Markets shopping  centers.  The year was also impacted
by certain transactions related to repurchase of common stock.

         1999 Compared to 1998

         Income from real estate  operations before  depreciation,  amortization
and write-off of and loss on sale of property decreased from $517,000 in 1998 to
$96,000 in 1999.  The  decline in Income is due to the sale of River Oaks at the
end of 1998 partially  offset by the purchase of Novato  Markets,  Inc. in 1999.
Rental and Other Income decreased  $375,000 or 9.3% from $4,051,000 in 1998 to $
3,676,000  in 1999.  Operating  and  Maintenance  Expenses  declined by 15% from
$1,451,000  in 1998 to  $1,230,000  in 1999.  These two items  resulted in a net
decline in income of $154,000  from year to year.  Interest on real estate notes
payable,  on the other  hand,  increased  $283,000  from 1998 to 1999 due to the
assumption  of a note  payable  bearing  interest  at 15% in the Novato  Markets
purchase.  In addition,  occupancy at the Company's  Central  Valley  properties
dropped  from 97.5% in 1998 to 93.1% at  December  31,  1999.  Occupancy  at the
Sonoma County  properties  was 96% at December 31, 1999.  The decline in Central
Valley Occupancy is primarily due to increased vacancy as renters left to become
first time home buyers.

         The Company had an investment in  Prudential  Securities  Series 1993-6
which was redeemed in July 1999 for  $633,209.  This resulted in a realized gain
of  approximately  $449,000 in 1999.  Also,  during  1999 the  Company  sold its
investment in Bankers  Trust Series 1988-1 for $300,000  resulting in a realized
gain of approximately $97,000.

         General and Administrative  expenses increased from $880,000 in 1998 to
$1,186,000  in 1999.  The increase is due to increased  expenses  related to the
Company's  contested  election of directors at the Company's 1999 annual meeting
of  stockholders.  This  contest  involved  multiple  meetings of  stockholders,
numerous vote counts and investor communications.  Legal expenses increased from
$284,000 in 1998 to  $1,042,000  in 1999.  This  increase  was due  primarily to
increased  expenses related to the Company's  contested election of directors at
the Company's 1999 annual meeting of stockholders.

         The Company  charged  $1,377,369 to stock purchase  expense during 1999
from the February 2, 1999  purchase of shares from The Turkey  Vulture Fund XIII
and others. In accordance with generally  accepted  accounting  principles,  the
Company  recorded the share  purchase  transaction  by allocating the total cash
purchase  amount  of  $2,048,250  between  additional  paid-in  capital  on  the
accompanying  condensed  consolidated  balance  sheet in the amount of $670,881,
representing  the  product of the number of shares  purchased  times the closing
price of the Company's shares on February 1, 1999, with the balance,

                                       26
<PAGE>

$1,377,369,  charged  to  stock  purchase  expense on the accompanying condensed
consolidated statement of operations for the year ended December 31, 1999.

1998 Compared to 1997

         1998 was the third full year of the Company's  real estate  operations.
River Oaks was sold in the  fourth  quarter of 1998 to  increase  the  Company's
liquidity.  The income from  operations  before  depreciation  and  amortization
decreased  from $479,000 in 1997 to $360,000 in 1998. The decline in 1998 income
is due to a  $157,000  loss on the sale of the River Oaks  property.  Rental and
other income increased  $64,000 or 1.6% from $3,987,000 in 1997 to $4,051,000 in
1998.  Operating  and  Maintenance  Expenses  increased  $109,000  or 8.12% from
$1,342,000 in 1997 to $1,451,000 in 1998.  Occupancy at the Company's properties
improved from 96% in 1997 to 97.5% in 1998.

         Net interest margin (interest income from Mortgage  Certificates net of
interest  expense  on  CMOs)  increased  in 1998 to a net  interest  expense  of
$408,000  from net interest  expense of $490,000 in 1997.  This  decrease in net
interest income and expense is due primarily to the principal  reductions in the
Company's investment in CMOT 28 that was ultimately sold in 1998.

         Below is a summary of net interest  margin for the years ended December
31, 1998 and 1997.

(In thousands)                                   1998         1997       Change
                                             ---------     --------     --------

Interest Income from Mortgage Certificates     $1,547       $5,845      ($4,298)
Amortization of Market Discount                 1,055          214          841
                                             ---------     --------     --------
Net Interest Income                             2,602        6,059      ($3,457)
                                             ---------     --------     --------

Interest Expense on CMOs                         (713)       5,793       (6,506)
Amortization of Original Issue Discount         3,723          756        2,967
                                             ---------     --------     --------
Net Interest Expense                            3,010        6,549       (3,539)
                                             ---------     --------     --------

Net Interest Margin (Deficit)                 ($  408)     ($  490)      $   82
                                             =========     ========     ========

         The reserve for loss on  investments  was reduced by $1,523,000 in 1997
as a result of the sale of CMOT 28.
         General and Administrative expense decreased from $1,443,000 in 1997 to
$1,289,000  in 1998.  This  decrease was due  primarily  to  decreased  expenses
related to the omission of the 1998 annual meeting of stockholders.

         During  1998,  the  Company  determined  that  the  yield on two of its
mortgage  related  assets was less than the risk free rate versus the  amortized
cost basis of the assets.  Therefore the Company recognized a loss of $2,073,000
in the income statement to bring amortized cost down to fair value. In addition,
one of the Company's  mortgage  investments was retired prior to its maturity as
part of an  optional  redemption  of the entire  bond  series.  This  retirement
resulted in a loss of $198,000  which was  recorded in 1998.  Additionally,  the
Company  sold its  interest in CMOT-28  during  1998 which also  resulted in the
Company  taking a non-cash  writedown of $567,000 for  recognition of previously
unrealized losses.

                                       27
<PAGE>

Outlook

         The Company has determined  that it will direct its future  investments
principally to multifamily residential  properties,  family shopping centers and
development  opportunities.   With  regard  to  real  estate  investments,   the
acquisition strategy of the Company is to identify communities with an expanding
employment base and demographics which will continue to provide economic growth.
After  identifying  communities  with a strong potential  economic  growth,  the
Company  attempts to seek out those areas  within a chosen  community  which are
most likely to be positively  affected by the economic  growth of the community.
Finally,  the property sought for purchase within a given area is chosen because
it is considered to be among the highest quality properties in that area and can
be purchased below replacement cost. Management believes that this strategy will
allow income from each of the properties to rise before the properties encounter
significant  competition  from  new  construction,  however,  there  can  be  no
assurance that this will happen.

         The Company  has  generated  significant  tax loss  carryforwards  from
losses experienced over the last several years. Should the Company's real estate
acquisitions  be successful,  the Company would be in a tax position to have the
right,  but not the  obligation,  to  continue  to use cash flows to rebuild its
investment portfolio prior to resuming taxable dividend payments.

         The Company has put forth  significant  efforts to identify  investment
initiatives  that would  include  use of the  consolidated  net  operating  loss
carryforward.  The  Company  has  had  preliminary  discussions  with  potential
strategic  partners,  centering on possible new investment in the company,  real
estate  joint  ventures or both.  The Company has put forth  several  offers for
strategic combinations in the last year, none of which have been accepted.

Liquidity and Capital Resources

         The Company's  financial  statements  have been  presented on the going
concern basis, which contemplates the realization of assets and the satisfaction
of liabilities in the normal course of business.  However  current factors as of
December 31,  1999,  raised  substantial  doubt about the  Company's  ability to
continue as a going  concern.  Those factors as of December 31, 1999 that raised
substantial doubt about the Company's ability to continue as a going concern are
as follows:

                  (1) The company had a significant  working  capital deficit as
         of December 31, 1999.  The Company's  liabilities  that were payable in
         the near term exceeded the  Company's  existing  unrestricted  cash and
         cash  equivalents by  $2,834,000.  The Company's  current  liabilities,
         excluding  portions of notes payable due within one year,  included the
         following:

                    Accounts payable and accrued liabilities        $ 2,547,000
                    Accrued interest payable                             42,000
                    Short-term debt, Due to affiliate                   300,000
                                                                   -------------
                                                                    $ 2,889,000

                  (2) One of the Company's lenders had filed a notice of default
          and was requesting immediate payment of approximately $6,418,000 as of
          February  29,  2000  reflecting  unpaid  principal  and  interest  and
          including  certain  other  penalties  and  charges  triggered  by  the
          default.  As  described  more  fully  in Note  22 of the  accompanying
          Financial Statements, the Company believes that the lender's notice of
          default was improper and together with its legal counsel has

                                       28
<PAGE>

          taken actions to request the lender to rescind  its notice of default.
          The Company and the Lender  reached a settlement in September of 2000.
          See Note 22 to the Company's financial statements.

         Management has evaluated the Company's alternatives to enable it to pay
its liabilities as they become due and payable in the current year and to obtain
new  financing  to repay the loan  currently  declared in default.  Alternatives
evaluated by management included,  among other things,  consideration of (i) the
sale of its Four Creeks  Village  property and other real  property as necessary
(see below), (ii) reducing general and administrative  expenses, (iii) obtaining
financing  from a new  lender  in order to repay  the  existing  debt  currently
declared in default,  (iv) sale of Novato Markets property in order to repay the
existing debt currently declared in default, and (v) entering into joint venture
arrangements with third parties.

Subsequent Financing Events

         Subsequent to year end, on February 28, 2000, the Company  entered into
a secured  financing  agreement for $660,000 for a term of eighteen  months at a
rate of twelve and one half  percent.  Payments were interest only of $6,875 per
month.  The note was secured by a second  deed of trust on Four  Creeks  Village
Phase I apartments.  This note was retired on November 29, 2000 with the Sale of
Four Creeks Village Apartments (see below).

         In May of 2000 the  $1,000,000  revolving line of credit to the Company
from TIS Financial Services was renewed until January 31, 2001.

Sale of Shady Lane Apartments

         On  September  26,  2000,  the Company  sold its interest in Shady Lane
Apartments in Visalia,  California.  This 54 unit complex was sold for a selling
price of $1,850,000.  There was  approximately  $1,240,000 of debt.  Expenses of
sale paid at closing  totaled  approximately  $135,000 which left  approximately
$475,000 in net cash proceeds. The book value of the real estate assets sold was
approximately $1,965,000 prior to the sale, which resulted in a loss on the sale
of approximately $250,000.

Sale of Four Creeks Village Apartments

         On November  29,  2000,  the Company  sold its  interest in Four Creeks
Village Apartments in Visalia,  California. This 146 unit complex was sold for a
selling  price of $ 8,387,122. The company had approximately $6,237,000 of debt.
Expenses  of Sale paid at  closing  totaled  approximately  $610,000  which left
approximately $1,540,000 in net cash proceeds. The book value of the real estate
assets sold was approximately  $8,064,000 prior to the sale, which resulted in a
loss on the sale of approximately $287,000.
         These  subsequent  events have  improved the  Company's  liquidity  and
allowed it to pay a substantial portion of its outstanding liabilities.

           Proceeds from Financing, Four Creeks                     $   660,000
           Net cash proceeds, Sale of Shady Lane                        475,000
           Net cash proceeds, Sale of Four Creeks Village             1,540,000
                                                                      ---------
           Total Proceeds from subsequent events                    $ 2,675,000

                                       29
<PAGE>

Bankruptcy of P-SUB I, Inc. and the Refinancing of Novato Markets.

         In January of 2000, the Company  received  notice that its loan secured
by the Novato  Markets  Properties of $6,237,010  had been sold to Ocwen Federal
Bank,  FSB  ("Lender").  In March of 2000,  the  Company  received  a Notice  of
Maturity  Default from Ocwen indicating that the Loan was considered by Ocwen to
have matured on January 1, 2000 and therefore the entire  outstanding  principal
balance was due and payable  including  penalties and interest  triggered by the
notice of default,  total  amount  payable to Ocwen is  $6,418,032.  The Company
believed  that it had an  extension  of this loan to June 1, 2000 and was in the
process of arranging a refinance. The Company strongly disagreed with the Notice
of Default.

         On May 1, 2000, the Company  announced that P-SUB I, Inc.  ("Borrower")
filed on Friday April 28, 2000, a voluntary petition for relief under Chapter 11
of the United States  Bankruptcy Code. This action was taken by P-SUB I in order
to  protect  the  shareholders  equity  pending a  resolution  of the  Company's
differences with its major lender,  Ocwen Federal Bank. The two parties had been
unable  to reach  agreement  on this  matter.  P-SUB I was in  discussions  with
possible  sources of replacement  financing for the loan and in order to protect
its rights and interests it elected to seek Chapter 11 relief.

         On September 29, 2000, the Company and Ocwen entered into a Forbearance
Agreement approved by the Court for  settlement of this matter.  The major terms
of this agreement are as follows:

         (1) The amount of the secured debt was  established as $6,500,000 as of
August 15, 2000,  however the Lender agreed to accept  payment of $6,050,000 and
$350,000,  for a total of  $6,400,000 in full and complete  satisfaction  of the
Loan and to forbear from  exercising  its rights and remedies under the original
documents  against the  Borrower  and  guarantors,  so long as the  Borrower and
guarantors timely comply with certain terms and conditions:

         (2) The Lender was entitled to keep all funds which it held in suspense
and reserves.  These amounts were  fundamentally  the normal monthly payments of
interest and reserves which the Company had continued to make to the Lender.

         (3) The  Lender  agreed  to  release  all  liens  on the  funds  in the
Borrower's  income tax account and security  deposit account and agreed that the
funds of both  accounts  shall remain the  Borrower's  property.  These  amounts
totaled approximately $87,000.

          (4)  The  Borrower shall  be  required  to pay to  Lender  the  sum of
$350,000.00  due in 24 months.  The Note will require  interest only payments at
the rate of eight and  one-half  percent  (8.5%) per annum from  August 15, 2000
until  maturity.  The Lender  insisted upon a continuing  guarantee from Pacific
Securitization and Lorraine Legg, personally.

                                       30
<PAGE>

         (5) The Borrower shall be required to pay  $6,050,000 as follows to the
Lender by paying  $350,000 on or before  November 15t 2000 and  $5,700,000 on or
before  December 28, 2000.  This amount shall bear interest at 15% per annum and
interest payments are due on the 15th of each month.

         (6) The Company  agreed to keep the Chapter 11 proceedings open for 180
days from  approval of  the  settlement,  to pay the taxes,  keep  the  property
insured and to keep the  property  in  good condition.  The  Borrower  agreed to
deliver to Lender an original Confidentiality  Agreement and Agreement Regarding
Covenant Not to Sue Lender executed by their counsel.

         The Company is in the process of finalizing a new  collateralized  loan
for the amount of the $5,700,000 which is payable to Ocwen on December 28, 2000.
We expect this  financing to be completed in January,  2001. If the Company were
unable to secure  this  financing  and under a worst case be obliged to sell the
property,  the Company believes that based upon recent appraisals there would be
sufficient proceeds to retire the Ocwen loan.

         At December 31, 1999, the Company had outstanding borrowings secured by
multifamily real estate totaling approximately $13,570,000.  Approximately 90.8%
of this debt had a fixed rate of interest  and 9.2% of the debt bears a variable
rate of interest.  The weighted  average  interest rate at December 31, 1999 was
8.3%.  Over the twelve  months  ending  December 31, 2000,  scheduled  principal
maturities on the notes payable on multifamily real estate real estate amount to
$207,265.  The notes are expected to be funded by cash flows from the  Company's
multifamily residential properties.

         The Company  uses its cash flow to provide  working  capital to pay its
expenses and debt service,  acquire  other assets and, at the  discretion of the
Board  of  Directors,  to pay  distributions  to its  shareholders.  In 1999 the
Company's cash flows (in thousands) were used as follows:

          Used in operating activities                                ($1,946)
          Provided by investing activities                                791
          Used in financing activities                                 (1,557)
                                                                     ----------

          Net decrease in cash and cash equivalents                  ($ 2,712)
                                                                     ==========

         The Company has no  significant  commitments  for capital  expenditures
relating to the real estate operations over the twelve months ended December 31,
2000 and  anticipates  that any capital  expenditures  or repair and maintenance
activities would be funded from cash generated from real estate activities.  The
Company  expects  in  the  future  to  commence  construction  on 126  units  of
apartments to be built on the ten acres of land adjacent to the Villa San Marcos
Apartments in Fresno, California.  This construction is expected to be funded by
a construction loan.

Capital Resources

         When  feasible,  the Company  may seek to increase  the amount of funds
available  for its  activities  through  various  types of debt  financing.  The
Company  may  seek  to  obtain  lines  of  credit  from  independent   financial
institutions.  The Company may also seek to raise funds  through the issuance of
commercial  paper and other debt  securities,  other forms of borrowings and the
issuance of  additional  equity  securities.  Short-term  indebtedness  would be
expected to bear interest at variable rates.  There can be no assurance that the
Company will be able to finance assets that it wishes to acquire.

                                       31
<PAGE>

At December 31, 1999, Short-term borrowing consisted of a $300,000 loan from TIS
Financial  Services,  Inc. with a variable  interest rate  commencing at 10.25%,
maturing on January 31,  2001.  This line is to provide  working  capital to the
Company.  At December 31, 1998,  the  Company's  short-term  borrowings  totaled
$667,000 and  consisted of a repurchase  agreement  with Bear Stearns & Co. This
debt was securitized by certain of the Company's  mortgage  related assets.  The
Company's  By-Laws provide that it may not incur  indebtedness  if, after giving
effect to the incurrence thereof,  the Company's  aggregate  indebtedness (other
than liability  represented  by Structured  Securities and any loans between the
Company and its trusts or corporate subsidiaries),  secured and unsecured, would
exceed 100% of the Company's  average invested assets in the preceding  calendar
quarter,   as  calculated  in  accordance  with  generally  accepted  accounting
principles, unless approved by a majority of the Unaffiliated Directors.

         The Company has  100,000,000  authorized  shares of Common  Stock.  The
Company may increase its capital  resources  by making  additional  offerings of
Common Stock.  Such offerings may result in a reduction of the net tangible book
value per outstanding share and a reduction in the market price of the Company's
Common Stock. The Company is unable to estimate the amount,  timing or nature of
such future sales of its Common Stock, as any such sales would depend on general
market conditions and other factors.

         The Company has a Dividend  Reinvestment  and Share  Purchase Plan (the
"Plan"). The Plan provides,  at the Company's option, for shares purchased under
the Plan to either be issued by the Company, or be purchased on the open market.
The Plan prospectus provides for up to 1,000,000 new shares to be issued. To the
extent new shares are issued, the Company's capital will be increased.

Factors that May Affect Future Results

         The future  performance  of the Company will to some degree depend upon
the ability of the Company to find and execute  transactions  which will realize
significant  value from the Company's  tax  position.  There can be no assurance
that the Company will be able to generate  income or cash flow from this kind of
investment.

         Ownership of shares of the Company's Common Stock is subject to certain
risks. The Company's  earnings from its multifamily  residential  properties and
shopping  centers will depend upon  maintaining  rental  income that exceeds the
Company's interest and other costs. Rental income, in turn, will depend upon the
rental  market and rates of  occupancy.  Long-term  profits  will depend upon an
appreciation  in the value of the  residential  properties.  The  ability of the
Company  to  generate   income  from  the  cash  flows  relating  to  Structured
Securities,  or to minimize  losses,  depends,  in large part,  upon whether the
Company is able to respond to  fluctuations in market interest rates and utilize
appropriate strategies.

         There are varying  degrees of risk  incident to the  ownership  of real
estate.  There are many factors which can impact the  performance of real estate
including economic and demographic trends or governmental  regulations which are
out of the control of the Company.

                                       32
<PAGE>

In order to  maintain  its status as a REIT,  the  Company is required to comply
with certain  restrictions imposed by the Code with respect to the nature of its
assets and income, which could prevent it from making investments or from making
dispositions of investments otherwise considered desirable.  The REIT provisions
of the Code  require  the  Company to  distribute  substantially  all of its net
taxable  income on an annual basis.  If the Company should not qualify as a REIT
in any tax  year,  it  would be taxed as a  regular  domestic  corporation,  and
distributions  to the  Company's  shareholders  would not be  deductible  by the
Company in computing its taxable  income.  Any resulting tax liability  could be
substantial and would reduce the amount of cash available for  distributions  to
shareholders.  Further,  the  failure of the Company to be treated as a REIT for
any one year would  disqualify the Company from being treated as a REIT for four
subsequent years.

         The Company's  ability to use its net operating tax loss  carryforwards
could be  substantially  reduced if the  Company  were to undergo an  "ownership
change" within the meaning of Section 382(g)(1) of the Internal Revenue Code.

         Because  of  these  and  other   factors,   future   distributions   to
shareholders  cannot  be  predicted.  The  Company  has the  right,  but not the
obligation,  to refrain from making  distributions to shareholders until the tax
loss  carryforward  is fully  used.  It is likely  that the market  price of the
shares of the  Company's  Common  Stock  would be affected by any decline in the
spread  between the  Company's net yield on its assets and  prevailing  interest
rates.

Item 7A. Quantitative and Qualitative Disclosures about Market Risk

         The  Company's  primary  market risk exposure is to changes in interest
rates obtainable on its secured and unsecured mortgage borrowings and to changes
in market which impact the fair value of its Structured  Securities as discussed
in Note 3, 4, and 5 to the consolidated financial statements.

         The Company  manages its exposure to  fluctuations  in market  interest
rates for its  borrowings by obtaining  fixed rate debt to the extent that rates
available on such  arrangements  are  favorable to the Company.  At December 31,
1999 and  1998,  6% and 9% of the  Company's  outstanding  debt was  subject  to
variable rates respectively. See Note 9 to the consolidated financial statements
for further detail of the Company's outstanding debt.

         The  Company  does not  undertake  any  specific  actions  to cover its
exposure to interest rate risk and the Company is not party to any interest rate
risk management transactions.

Item 8.  Financial Statements and Supplementary Data

         The response to this item is submitted as a separate section of this
Form 10-K.  See Item 14.

Item 9.  Changes in and Disagreements with Accountants on Accounting and
         Financial Disclosure.

         None.

                                       33
<PAGE>

                                    PART III

Item 10. Directors and Executive Officers of the Registrant.

Biographical Information

         Except as  otherwise  noted,  the  following  individuals  have had the
occupations  indicated  (other  than  directorships)  for at least the past five
years. Officers of the Company are elected by the Board of Directors annually to
serve for  one-year  terms,  subject to  earlier  termination,  and until  their
successors are elected.  However,  both of the Company's executive officers have
entered into employment agreements with the Company (see "Employment Agreements"
in Item 11 below).

         Anthony H. Barash,  58, Director of the Company since  February,  1999.
Senior  Vice  President,   Corporate  Affairs,  and  General  Counsel,   Bowater
Incorporated  (paper and forest products  company) since April 1996; and Partner
in the Los Angeles office,  Seyfarth,  Shaw, Fairweather & Geraldson (a national
law firm),  where he was a member of the  firm's  Business  Law and Real  Estate
Group, from May 1993 to April 1996.

         Douglas B. Fletcher,  75, Chairman of the Company since 1997.  Chairman
and Chief Executive Officer,  Fletcher Capital Advisors Incorporated (investment
advisor); Partner, Newport Partners (privately-owned venture capital firm); Vice
Chairman and Director, The Pacific Horizon Group of mutual funds managed by Bank
of America;  from 1962 to 1982,  Chairman and Chief Executive Officer of Angeles
Corporation (AMEX); former Allied Member, New York Stock Exchange; and Chartered
Financial Analyst.

         Patricia M. Howe, 72,  Director of the Company since 1988; and Chairman
of the Company from 1988 to 1997. Chairman,  Pacific  Securitization Inc. (asset
securitization);  Chairman,  Chief Financial  Officer and a Director,  Corporate
Capital Investment  Advisors (holding company);  Chairman,  TIS Asset Management
since 1991; and Chairman,  TIS Financial  Services,  Inc.  (financial  products)
since 1984.

         Robert W.  Ledoux,  59,  Director  of the Company  since 1988.  Private
venture  capital  investor and  consultant to Bryan & Edwards  (private  venture
capital group) since 1998; Associate, Bryan & Edwards from 1984 to 1998; for the
prior 11 years,  Vice  President,  BA Investment  Management  Co.  (wholly-owned
subsidiary of Bank of America); and Chartered Financial Analyst.

         Lorraine O. Legg,  61,  President  and Chief  Executive  Officer of the
Company since 1988;  and Director of the Company from 1988 to May 1997 and since
September  1997.  President,  Chief  Executive  Officer and a Director,  Pacific
Securitization,  Inc.;  President,  Chief  Executive  Officer  and a Director of
Corporate Capital Investment  Advisors;  President,  Chief Executive Officer and
Director,  TIS Asset Management since 1991;  President,  Chief Executive Officer
and a Director,  TIS Financial Services,  Inc. since 1984; Director (since 1993)
and President  and Chief  Executive  Officer (from  December 1995 to June 1998),
Meridian Point Realty Trust VIII Co.; and Director (from 1993 to September 1998)
and  President  and Chief  Executive  Officer  (from  February 1996 to September
1998),  Meridian Point Realty Trust `83. Director,  Downtown  Association of San
Francisco;  Chairman, Planned Giving Foundation;  and Director,  Concentrex Inc.
(March 1995 to August 2000).

                                       34
<PAGE>

         J. David Schemel,  45,  Director of the Company since  February,  1999.
Managing  Member,  Vista Marin,  LLC (owner and manager of an office building in
Redwood City,  California)  since 1998;  Managing  Member,  DSDI,  LLC (owner of
apartment  buildings in San Francisco and on the San Francisco  Peninsula) since
1994; Managing Member, Oxford Associates, LLC (residential home developer) since
1996; and from 1988 to 1994,  Vice President,  TRI Commercial  Real Estate,  for
which he managed various workout transactions.

         John E. Castello,  56,  Executive  Vice  President and Chief  Financial
Officer of the Company since 1988 and its Treasurer since June 1993. Senior Vice
President,  TIS Financial  Services,  Inc. since 1984;  Director and Senior Vice
President,  TIS Asset  Management  since 1991;  Senior Vice  President and Chief
Financial  Officer of Meridian  Point  Realty  Trust `83 from  February  1996 to
September 1998;  Senior Vice President and Chief  Financial  Officer of Meridian
Point  Realty  Trust VIII Co. from  December  1995 to June 1998;  and  Assistant
Secretary, INVG Mortgage Securities Corp. from 1992 to 1996.

Item 11. Executive Compensation

Compensation of Executive Officers

         The following table sets forth information regarding  compensation paid
or payable by the  Company to the  Company's  executive  officers  for the years
indicated below.

                           SUMMARY COMPENSATION TABLE

        Name and Principal Position             Year       Annual Compensation
        ---------------------------             ----       -------------------
    Lorraine O. Legg                            1999             $95,000
    President and Chief Executive Officer       1998              95,000
                                                1997              95,000

    John E. Castello                            1999             $80,000
    Executive Vice President and Principal      1998              80,000
    Financial Officer                           1997              80,000

         Stock Options.  The following  table sets forth  information  regarding
options held by the  Company's  executive  officers at December  31,  1999.  The
Company did not grant any options to its executive officers in 1999.

                           Number of Securities
                          Underlying Unexercised         Value of Unexercised
                             Options at Fiscal           In-the-Money Options
                              Year-End(#)(1)          at Fiscal Year-End ($)(2)
         Name            Exercisable/Unexercisable    Exercisable/Unexercisable
----------------------- ---------------------------- ---------------------------
Lorraine O. Legg                 150,000/0                      $0/$0
John E. Castello                  50,000/0                      $0/$0

-----------
(1)      All such options were granted in 1995,  have a per share exercise price
         of $2.23 and expire in 2005.  (Subject  to earlier  termination  in the
         event of termination of employment, disability or death).

                                       35
<PAGE>

(2)      The per share  exercise  price of such  options  exceeded  the  $0.5625
         closing price of the Common Stock on December 31, 1999,  and no options
         were "in-the-money."

         Employment  Agreements.  The Company has employment agreements with Ms.
Legg and Mr. Castello. Ms. Legg's agreement provides for an initial term through
July 1, 1999, and Mr. Castello's  agreement provides for an initial term through
July  1,  1998.  Both  agreements   have  evergreen   renewal   provisions  that
automatically  extend the term of the  agreements  for one year,  unless  either
party provides prior written notice to terminate  during the periods provided by
the agreement.  Each agreement includes (i) an annual base salary of $95,000 for
Ms. Legg and  $80,000 for Mr.  Castello;  (ii) an annual  incentive  performance
bonus  determined at the  discretion  of the Board of  Directors;  (iii) certain
fringe  benefits;  (iv)  payment  of 50% of the  cost  of  certain  medical  and
disability  insurance  and (v) two weeks paid vacation per calendar year for the
first four years of service (three weeks per calendar year thereafter).

         Each  agreement  provides for the officer to receive his or her accrued
base  salary to the date of  termination  by reason of death or  disability  (as
defined in the  agreements).  Each  agreement  also  provides for the officer to
receive his or her base salary,  incentive  bonus and fringe  benefits  that are
accrued and unpaid up to the date of termination  for "cause" (as defined in the
agreements) or if the officer terminates the agreement without "good reason" (as
defined in the  agreements).  If the officer is terminated other than for cause,
or he or she quits for good reason (which  includes a change of control),  he or
she will receive: (i) any unpaid portion of his or her base salary and incentive
bonus accrued and unpaid through the termixnation date; (ii) a severance payment
in the amount of 299% of the higher of the  officer's  combined  base salary and
actual  incentive  bonus for the  preceding  fiscal  year and the average of the
officer's  combined  base  salary and  incentive  bonus for the three  preceding
years,  provided that the total severance  payment is not less than $283,100 for
Ms. Legg and $239,000 for Mr.  Castello;  (iii)  immediate  vesting of all stock
options held by the officer and (iv)  continuation  of all fringe benefits until
the earlier of the officer's securing full-time  employment or completion of the
term of the  agreement  remaining  at the time of  termination.  Each  agreement
provides  that  during  the  term  of the  agreement,  and for  one  year  after
termination of the employment  relationship  by the Company  without cause or by
the  officer  for  good  reason,  the  officer  will  not be  affiliated  with a
"Competing REIT" (as defined in the agreements).

Compensation of Directors

         The Company pays an annual fee of $12,000 to each non-employee director
and a fee of $300 for  each  Board  meeting  and each  Board  committee  meeting
attended by each such director  (except meetings by conference  telephone).  The
Company  reimburses  directors for costs and expenses incurred in attending such
meetings.

         Under the Company's 1995 Stock Option Plan, each Unaffiliated  Director
in office at the close of each  annual  meeting is granted an option to purchase
1,000 shares of Common Stock as of the tenth business day immediately  following
each such annual meeting of  stockholders.  Such options are  exercisable on the
date of grant, and remain  exercisable for ten years from the grant date, unless
the  Unaffiliated  Director's  services to the Company  terminate  at an earlier
date.  The  exercise  price is equal  to 110% of the  fair  market  value of the
optioned  shares on the date the option is  granted,  except  that the  exercise
price is  reduced  by the amount of any  dividends  declared  after the date the
optionee is  eligible to purchase  such  shares.  In no event,  however,  is the
exercise  price to be less  than 50% of the fair  market  value of the  optioned
share on the date the option is granted.

                                       36
<PAGE>

Item 12.  Security Ownership of Certain Beneficial Owners and Management.

         The  following  table  sets forth  certain  information  regarding  the
ownership of shares of Common Stock as of December 14, 2000,  by (i) each person
known  to the  Company  to  beneficially  own  more  than  five  percent  of the
outstanding  Common Stock,  (ii) each  director and nominee for director,  (iii)
each  individual  named in the  summary  compensation  table  below and (iv) all
directors and executive officers as a group. Except as otherwise indicated, each
stockholder  has sole  voting and  investment  power with  respect to the shares
beneficially owned, subject to community property rights where applicable.

            Name                         Number of Shares   Percentage of Common
            ----                         ----------------   --------------------
   Pacific Securitization, Inc.
     Lorraine O. Legg                       1,613,070 (1)           18.1%
     Patricia M. Howe

   John V. Winfield
     The Intergroup Corporation               774,200 (2)            8.7%
     Santa Fe Corporation

   Anthony H. Barash                            8,000 (3)              *
   Douglas B. Fletcher                         16,600 (4)              *
   Patricia M. Howe                           155,820 (5)            1.7%
   Robert W. Ledoux                            10,050 (6)              *
   Lorraine O. Legg                           206,700 (7)            2.3%
   J. David Schemel                             1,000 (8)              *
   John E. Castello                            76,000 (9)              *
   All directors and executive              2,087,240 (10)          22.7%
      officers as a group
      (7 persons)

----------
*Holds less than 1%.

(1)      Represents  shares  held of  record  by  Pacific  Securitization,  Inc.
         ("Pacific"),  a  wholly-owned  subsidiary  of  E & L  Associates,  Inc.
         ("E&L"),  which  is in  turn a  wholly-owned  subsidiary  of  Corporate
         Capital  Investment  Advisors  ("CCIA").  CCIA is principally  owned by
         Lorraine O. Legg, the President, Chief Executive Officer and a director
         of the Company,  and  Patricia M. Howe, a director of the Company.  The
         business address of Pacific is 615 S. W. Burlingame Terrace,  Portland,
         Oregon 97201 and the business  address of , E&L, CCIA, Ms. Legg and Ms.
         Howe is 655 Montgomery  Street,  Suite 800, San  Francisco,  California
         94111.  See also notes (4) and (6) below.  Includes  65,000 shares that
         are  subject to  purchase  by J. David  Schemel  pursuant  to an option
         granted to Mr. Schemel.

(2)      All  information   with  respect  to  Mr.   Winfield,   The  Intergroup
         Corporation  ("Intergroup")  and Santa Fe  Corporation  ("Santa Fe") is
         based solely on a Schedule  13D dated July 31,  1997,  as amended by an
         Amendment No. 2 to Schedule 13D dated February 27, 1999,  filed by them
         with the Securities and Exchange  Commission (the "SEC").  Mr. Winfield
         has sole voting and  dispositive  power with respect to 193,000  shares
         owned by him directly.  As the  Chairman,  President,  Chief  Executive
         Officer and controlling shareholder of Intergroup,  Mr. Winfield shares
         voting and  dispositive  power with  Intergroup with respect to 471,100
         shares owned by Intergroup  directly.  As the  Chairman,  President and
         Chief  Executive  Officer of Santa Fe, he shares voting and dispositive
         power with Santa Fe with  respect to 110,100  shares  owned by Santa Fe
         directly.  The business  address of Mr. Winfield and Intergroup is 2121
         Avenue of the Stars,  Suite 2020, Los Angeles,  California  90067.  The
         business address of Santa Fe is 2251 San Diego Avenue, Suite A-151, San
         Diego, California 92110.

(3)      Includes 1,000 shares issuable under options exercisable within 60 days
         of the date of this proxy statement.

                                       37
<PAGE>

(4)      Includes 4,000 shares issuable under options exercisable within 60 days
         of the date of this proxy statement.

(5)      Includes  50,000 shares held through an individual  retirement  account
         and 102,000 shares issuable under options exercisable within 60 days of
         the date of this proxy  statement.  Does not include  1,613,070  shares
         held of record by Pacific (see note (1) above).  Ms. Howe shares voting
         and  dispositive  power with  respect to the  1,613,070  shares held by
         Pacific  directly.  Ms. Howe has sole voting and dispositive power over
         all other shares held by her.

(6)      Includes 500 shares held in an  individual  retirement  account for the
         benefit of Mr.  Ledoux's wife, as to which Mr. Ledoux shares voting and
         investment  power, and 4,000 shares issuable under options  exercisable
         within 60 days of the date of this proxy statement.

(7)      Includes  56,600  shares held through  certain  trusts or an individual
         retirement   account,   and  150,000  shares   issuable  under  options
         exercisable  within 60 days of the date of this proxy  statement.  Does
         not include  1,613,070  shares held of record by Pacific  (see note (1)
         above).  Ms. Legg shares voting and  dispositive  power with respect to
         the 1,613,070 shares held by Pacific directly. Ms. Legg has sole voting
         and dispositive power over all other shares held by her.

(8)      Includes 1,000 shares issuable under options exercisable within 60 days
         of the date of this proxy statement.

(9)      Includes 2,300 shares held in an individual  retirement account for the
         benefit of Mr.  Castello's wife, as to which Mr. Castello shares voting
         and investment  power,  4,000 shares held in custody for Mr. Castello's
         two sons, as to which Mr. Castello shares voting and investment  power,
         and 50,000 shares issuable under options  exercisable within 60 days of
         the date of this proxy statement.

(10)     Includes 1,613,070 shares held of record by Pacific (see notes (1), (4)
         and (6) above) and 312,000 shares  issuable  under options  exercisable
         within 60 days of the date of this proxy statement.

Item 13.  Certain Relationships and Related Transactions

         TIS Financial  Services,  Inc. The Company has a Facilities and Expense
Sharing Agreement (the "Sharing  Agreement") with TIS Financial  Services,  Inc.
(the "Former  Manager").  The Sharing Agreement provides for the prorata sharing
of office space, office equipment and the expenses of certain administrative and
other personnel and ancillary services.  The prorata sharing is determined based
upon the relative  benefit  received by each party in accordance with the amount
of space used or the relative amount of time each such resource is used, or such
other allocation  method as may be reasonable and agreed to by the parties.  The
Sharing Agreement  continues in effect until terminated by one of the parties on
30 days' prior written notice or until the parties no longer share office space.
The Company paid the Former Manager $48,000 under the Sharing Agreement in 1999.

         In April 1999, the Company entered into a financing  agreement with the
Former Manager,  whereby the Former Manager  extended a revolving line of credit
of $1  million  to the  Company.  This  revolving  line of credit is to  provide
working  capital  to the  Company.  It is for a term of one  year  and has  been
extended  to January  31,  2001.  It is at the annual rate of prime plus one and
one-half percent.  Credit support to the Former Manager includes guarantee loans
by a bank supported by guarantees from employees of the Former Manager.  Payment
of the line of credit can be accelerated on certain  events,  including a change
in control of the Company in which certain executive officers of the Company are
removed or in which a majority of the Board is changed.

         The  executive  officers of the Former  Manager  include the  following
persons,  who also serve as directors and/or executive  officers of the Company:
Patricia M. Howe, Chairman of the Board of the

                                       38
<PAGE>

Former Manager;  Lorraine O. Legg,  President and Chief Executive Officer of the
Former  Manager;  and John E.  Castello,  Senior  Vice  President  of the Former
Manager.  Ms.  Howe and Ms. Legg each own  38.125% of the  outstanding  stock of
CCIA,  the parent of the Former  Manager  and the  indirect  parent of  Pacific.
Management  believes that the terms and conditions of the transactions  with the
Former Manager described above are at least as favorable to the Company as those
that could be obtained from unaffiliated third parties.

         Pacific Securitization,  Inc. On February 2, 1999, the Company acquired
all the shares of Novato Markets,  Inc. ("Novato") from Pacific  Securitization,
Inc.  ("Pacific"),  in  exchange  for  1,613,070  shares  of  Common  Stock  (or
approximately  18.1% of its then  outstanding  shares).  Through a  wholly-owned
subsidiary,  Novato owns a shopping center located in Rohnert Park,  California,
named Mountain Shadows Plaza, and a shopping center subject to a ground lease in
Petaluma,  California,  named Midtown Center. The shopping centers have combined
commercial and retail space totaling  approximately  80,000 square feet. Pacific
is indirectly  principally  owned by Ms. Legg, the President and Chief Executive
Officer and a director of the Company,  and Ms. Howe, a director of the Company.
The Company's acquisition of Novato by virtue of the share exchange was approved
by the Company's  Board of Directors  and,  specifically,  by directors  with no
financial interest in or other relationship to Pacific or its owners.

         The Company determined the fair value of the underlying assets acquired
in the share exchange to be $8,527,000, on the basis of appraisals of the assets
by independent appraisers. The net asset value of $2,443,000 was then determined
by reducing the fair value of  $8,527,000  by the  $5,984,000  in mortgage  debt
assumed and the $100,000 in current  liabilities on or related to the assets. In
accordance  with  generally  accepted  accounting  principles,  the  assets  and
liabilities  acquired in the share  exchange were  recorded at their  respective
fair values,  and the shares of Common Stock issued to Pacific were  recorded at
the net asset  value of  $2,443,000  (or  approximately  $1.51 per  share).  The
closing price of the Common Stock as reported in the over-the-counter market for
February 1, 1999 (the  Pacific  Exchange  reported no trades in the Common Stock
for February 1 or 2, 1999 and the over-the-counter  market reported no trades in
the Common Stock for February 2, 1999), was $0.8125 per share.

         The shares of Common Stock were issued to Pacific under an exemption to
the  registration  requirements  of the  Securities Act of 1933, as amended (the
"Securities  Act").  Accordingly,  the shares are  "restricted  securities,"  as
defined  in Rule 144  adopted  under  the  Securities  Act,  and are not  freely
transferable.  The Company granted Pacific one-time demand  registration  rights
with  respect to the shares for the period  beginning  June 30,  1999 and ending
February  2,  2001.  It also  granted  Pacific  piggy-back  registration  rights
exercisable if the Company files a registration  statement  under the Securities
Act in connection  with the proposed offer and sale for cash of shares of Common
Stock by it or by any of its other stockholders.

         Before  the  closing  of  the  share   exchange,   Novato   caused  its
wholly-owned  subsidiary  to transfer  to Pacific all its rights  under a lease,
with option to purchase,  with Ignacio Properties,  LLC, relating to the Ignacio
Center in Novato,  California  (the "Ignacio  Property"),  and Pacific agreed to
assume all the  obligations  of the subsidiary  under the lease and option.  The
Company,  Novato, Novato's wholly-owned subsidiary and Pacific then entered into
an  agreement   whereby  the  parties  clarified  their  respective  rights  and
obligations  relating to the Ignacio  Property  and the  Company's  rights to an
escrow established when Pacific originally  acquired Novato. Mr. Barash controls
Ignacio  Properties LLC and subsequent to this transaction  became a director of
the Company.

         Management  believes  that the  terms  and  conditions  of the  Pacific
transaction  described  above are more  favorable to the Company than those that
could be  obtained  from  unaffiliated  third  parties.  Additional  information
concerning the Pacific  transaction is contained in the Company's Current Report
on Form 8-K dated  February 2, 1999,  as amended by an  Amendment  No. 1 on Form
8-K/A filed on April 5, 1999 and an Amendment  No. 2 on Form 8-K/A filed on June
1, 1999.  Copies of these  filings may be obtained  from the Company in the same
manner as copies of the  Company's  Annual  Report on Form 10-K may be obtained.

                                       39
<PAGE>

         During 2000,  Pacific made  unsecured  loans  totaling  $146,000 to the
Company. The loans, which are represented by a promissory note, bear interest at
an annual rate of 11% and are payable on demand.  Management  believes  that the
terms of the loans are more  favorable  to the Company  than those that could be
obtained from unaffiliated third parties.

         Turkey Vulture Fund XIII, Ltd., Third Capital LLC and Messrs.  Osborne,
Jarratt and Lewis. On February 2, 1999, the Company  repurchased  793,700 shares
of its Common Stock from Turkey Vulture Fund XIII, Ltd.  ("TVF") for $1,984,250,
20,000 shares of its Common Stock from Mr. Jarratt for $40,000 and 12,000 shares
of its Common Stock from Mr. Lewis for $24,000,  pursuant to an agreement  among
the Company,  TVF, Third  Capital,  LLC ("Third  Capital") and Messrs.  Osborne,
Jarratt  and Lewis.  The  closing  price of the Common  Stock as reported in the
over-the-counter  market for February 1, 1999 (the Pacific Exchange  reported no
trades in the Common  Stock for  February 1 or 2, 1999 and the  over-the-counter
market reported no trades in the Common Stock for February 2, 1999), was $0.8125
per share.  Based upon such per share closing  price,  TVF received a premium of
$1,339,369,  Mr. Jarratt  received a premium of $23,750 and Mr. Lewis received a
premium of $14,250 for their shares.

         TVF, Third Capital and Messrs. Osborne,  Jarratt and Lewis agreed that,
for a period of seven years,  they will not directly or indirectly,  among other
things,  (i) effect or  participate  in or in any way assist any other person in
effecting or  participating  in (a) any  acquisition  of securities or rights to
acquire securities or assets of the Company or its subsidiaries,  (b) any tender
or exchange offer, merger or other business combination involving the Company or
its subsidiaries,  (c) any liquidation or other  extraordinary  transaction with
respect to the Company or its subsidiaries or (d) any solicitation of proxies or
consents to vote any voting  securities of the Company;  (ii) form or in any way
participate in a "group" with respect to the Company; (iii) otherwise act, alone
or in concert with others, to seek to control or influence the management, Board
of  Directors  or  policies of the  Company or its  subsidiaries;  (iv) take any
action to compel the holding of an annual or special  meeting of stockholders or
(v) enter into any discussions or  arrangements  with any person relating to the
foregoing.

         The  parties  also  agreed to a mutual  general  release  of all claims
arising  out of or  relating  to the  business  or affairs of the Company or the
ownership of its stock.  Messrs.  Osborne,  Jarratt and Lewis  resigned from the
Company's Board of Directors,  effective February 2, 1999. This share repurchase
was approved by the Company's Board of Directors and, specifically, by directors
with no financial interest in the transaction or the Pacific transaction.

         John E. Castello. During 2000, Mr. Castello arranged for his account in
the  Company's  401(k)  Plan to make  unsecured  loans  totaling  $75,000 to the
Company. The loans, which are represented by a promissory note, bear interest at
an annual rate of 11% and are payable on demand.  Management  believes  that the
terms of the loans are more  favorable  to the Company  than those that could be
obtained from unaffiliated third parties.

                                       40

<PAGE>

                                     PART IV

Item 14.  Exhibits, Financial Statements and Reports on Form 8-K.

(a)   1.  Financial Statements and Report of Arthur Andersen LLP,
          Independent Public Accountants

          Report of Independent Public Accountants............................44

          Consolidated Balance Sheets - December 31, 1999 and 1998............45

          Consolidated Statements of Operations for the years ended
                   December 31, 1999, 1998 and 1997...........................46

          Consolidated Statements of Shareholders' Equity for the
                   years ended December 31, 1999, 1998 and 1997...............47

          Consolidated Statements of Cash Flows for the years ended
                   December 31, 1999, 1998 and 1997...........................48

          Notes to the Consolidated Financial Statements......................49

      2.  Financial Statement Schedules

          Schedule III - Real Estate and Accumulated Depreciation as
          of December 31, 1999................................................67

          All other  schedules are omitted  because they are not required or the
          required  information  is shown in the  financial  statements or notes
          thereto.

                                       41
<PAGE>

       3.  Exhibits

          The following exhibits in the accompanying index to exhibits are filed
          herewith or are  incorporated  by  reference  to  exhibits  previously
          filed.

Number    Exhibit
------    -------
3(a)      Amended Articles of Incorporation of the Registrant (1)
3(b)      Amended and Restated Bylaws of the Registrant (7)
4(a)      Specimen Certificate representing $.001 par value Common Stock (1)
4(b)      Dividend Reinvestment and Share Purchase Plan (2)
10(c)     Custody Agreement between Registrant and Mellon Bank N.A. (3)
10(d)     Transfer Agency Agreement between Registrant and Mellon Securities
          Trust Company (3)
10(e)     Reverse Repurchase Agreement between Registrant and Bear, Stearns
          Securities Corp.(4)
10(f)     Loan and Security Agreement dated July 19, 1995 between TIS Mortgage
          Investment Company and Paine Webber Real Estate Securities, Inc. (5)
10(g)     Nonqualified Stock Option Agreement with John D. Boyce and Schedule of
          Omitted Contracts (5)
10(h)     Nonqualified Stock Option Agreement with John E. Castello and Schedule
          of Omitted Contracts (5)
10(i)     Employment Agreement between TIS and Lorraine O. Legg. (6)
10(j)     Employment Agreement between TIS and John E. Castello. (6)
10(k)     Facilities and Expense Sharing Agreement (6)
10(l)     Agreement and Plan of Reorganization dated as of February 1, 1999,
          between TIS Mortgage Investment Company and Pacific Securitization,
          Inc. (8)
10(m)     Agreement dated February 1, 1999, among TIS Mortgage Investment
          Company, Novato Markets, Inc., P-SUB I, Inc. and Pacific
          Securitization, Inc. (8)
10(n)     Agreement dated as of February 1, 1999, among TIS Mortgage Investment
          Company, Turkey Vulture Fund XIII, Ltd., Richard M. Osborne, Third
          Capital, LLC, Christopher L. Jarratt and James G. Lewis. (8)
21        Subsidiaries of the Registrant
-----------------------------------
(1)  Incorporated herein by reference to  Registrant's Registration Statement on
Form S-11 (No. 33-22182) declared effective August 19, 1988.

(2)  Incorporated  herein  by  reference  to  Pre-Effective  Amendment  No. 1 to
Registrant's  Registration  Statement on  Form S-3 (No. 33-44526) filed with the
Securities and Exchange Commission on December 30, 1991.

(3)  Incorporated herein by reference to Registrant's Annual Report on Form 10-K
(File No. 1-10004)  filed with the  Securities and Exchange  Commission on March
30, 1992.

                                       42
<PAGE>

(4)  Incorporated herein by reference to Registrant's Annual Report on Form 10-K
(File No.  1-10004) filed with the  Securities and Exchange  Commission on March
30, 1993.

(5)  Incorporated herein by reference to Registrant's Annual Report on Form 10-K
(File No. 1-10004) filed with the Securities and Exchange Commission on April 1,
1996.

(6)  Incorporated herein by reference to Registrant's Current Report on Form 8-K
(File No. 1-10004) filed with the Securities and Exchange Commission on July 9,
1996.

(7)  Incorporated herein by reference to Registrant's Current Report on Form 8-K
(File No. 1-10004) filed with the Securities and Exchange  Commission on May 29,
1997.

(8)  Incorporated herein by reference to Registrant's Current Report on Form 8-K
(File No. 1-10004) filed with the Securities and Exchange Commission on February
17, 1999.


(b) Reports on Form 8-K:

         No reports on Form 8-K were filed during the last quarter of the period
covered by this report.

                                       43
<PAGE>

                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



To the Shareholders and Board of Directors of
TIS Mortgage Investment Company:

We have audited the  accompanying  consolidated  balance  sheets of TIS Mortgage
Investment Company (a Maryland  corporation) and Subsidiaries as of December 31,
1999  and  1998,  and  the  related   consolidated   statements  of  operations,
shareholders'  equity and cash  flows for each of the three  years in the period
ended December 31, 1999. These financial statements and the schedule referred to
below are the responsibility of the Company's management.  Our responsibility is
to express an opinion on these  financial  statements  and the schedule based on
our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the United States. Those standards require that we plan and perform the audit
to obtain reasonable  assurance about whether the financial  statements are free
of material misstatement. An audit includes examining, on a test basis, evidence
supporting  the amounts and  disclosures in the financial  statements.  An audit
also includes assessing the accounting principles used and significant estimates
made by  management,  as well as  evaluating  the  overall  financial  statement
presentation.  We believe  that our audits  provide a  reasonable  basis for our
opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects, the financial position of TIS Mortgage Investment Company
and  Subsidiaries  as of December  31,  1999 and 1998,  and the results of their
operations  and their cash flows for each of the three years in the period ended
December 31, 1999, in conformity with accounting  principles  generally accepted
in the United States.

The  accompanying  financial  statements  have been  prepared  assuming that the
Company  will  continue  as a  going  concern.  As  discussed  in  Note 1 to the
consolidated financial statements, the Company has a significant working capital
deficit,   has  suffered   significant  losses  from  operations  and  has  debt
obligations   that  are  immediately  due  and  payable.   These  factors  raise
substantial  doubt about the Company's  ability to continue as a going  concern.
Management's  plans in regard to these matters are also described in Note 1. The
financial   statements   do  not  include  any   adjustments   relating  to  the
recoverability  and  classification  of asset carrying amounts or the amount and
classification  of liabilities that might result should the Company be unable to
continue as a going concern.

Our  audits  were  made for the  purpose  of  forming  an  opinion  on the basic
consolidated  financial  statements taken as a whole. The accompanying  Schedule
III- Real  Estate  and  Accumulated  Depreciation  as of  December  31,  1999 is
presented  for the  purpose  of  complying  with  the  Securities  and  Exchange
Commission rules and is not a required part of the basic consolidated  financial
statements.  This information has been subjected to the audit procedures applied
in our  audits  of the  basic  consolidated  financial  statements  and,  in our
opinion,  is fairly  stated in all  material  respects  in relation to the basic
consolidated financial statements taken as a whole.


Arthur Andersen LLP


San Francisco, California
April 20, 2000  (except  with respect  to the matter discussed in Note 22, as to
which the date is December 27, 2000.)


                                       44
<PAGE>


TIS Mortgage Investment Company and Subsidiaries

CONSOLIDATED BALANCE SHEETS
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
(In thousands, except share data)                             December 31, 1999          December 31, 1998
-------------------------------------------------------------------------------- --------------------------
<S>                                                                     <C>                        <C>
ASSETS
Operating Real Estate Assets, net                                       $27,447                    $20,172

Mortgage Related Assets
      Residual Interests                                                     83                        284
      Interest Only (IO) Bonds                                               --                        840
      Commercial Securitizations                                             --                        184
                                                                        -------                    -------

            Total Mortgage Related Assets                                    83                      1,308
                                                                        -------                    -------

Other Assets
      Cash and Cash Equivalents                                              55                      2,767
      Restricted Cash                                                       390                        140
      Accrued Interest and Accounts Receivable, Net                          35                         33
      Advances to Affiliates                                                345                         --
      Construction in Progress                                              342                        133
      Capitalized Loan Fees, Net                                            309                        351
      Prepaid Expenses                                                      331                        152
                                                                        -------                    -------
            Total Other Assets                                            1,807                      3,576
                                                                        -------                    -------

            Total Assets                                                $29,337                    $25,056
                                                                        =======                    =======

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

LIABILITIES

Notes Payable on Real Estate                                            $19,807                    $13,794
Short-term Debt (including payable to affiliate of
        $300 and $0, respectively)                                          300                        667
Accounts Payable and Accrued Liabilities (including
    payable to affiliate of $189 and $4, respectively)                    2,547                        473
Due to Trustee                                                               --                      1,218
Accrued Interest Payable                                                     42                        116
                                                                        -------                    -------
            Total Liabilities                                            22,696                     16,268
                                                                        -------                    -------

SHAREHOLDERS' EQUITY
Common Stock, par value $.001 per share;
      100,000,000 shares authorized; 8,893,250 and
      8,105,880 shares issued and outstanding ,
      respectively                                                            9                          8
Additional Paid-in Capital                                               76,467                     74,696
Retained Deficit                                                        (69,819)                   (65,905)
Accumulated Other Comprehensive Loss                                        (16)                       (11)
                                                                        -------                    -------
            Total Shareholders' Equity                                    6,641                      8,788
                                                                        -------                    -------

            Total Liabilities and Shareholders' Equity                  $29,337                    $25,056
                                                                        =======                    =======
</TABLE>

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

                                       45
<PAGE>

TIS Mortgage Investment Company and Subsidiaries

CONSOLIDATED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                                           Years Ended December 31,
                                                              ----------------------------------------------------
(In thousands, except per share data)                                    1999              1998             1997
------------------------------------------------------------------------------------------------------------------
<S>                                                                  <C>               <C>              <C>
REAL ESTATE OPERATIONS
Rental and Other Income                                              $  3,676          $  4,051         $  3,987
Operating and Maintenance Expenses                                     (1,230)           (1,451)          (1,342)
Interest on Real Estate Notes Payable                                  (2,033)           (1,750)          (1,820)
Property Taxes                                                           (317)             (333)            (346)
Depreciation and Amortization                                            (702)             (786)            (740)
Write-off of and Loss on Sale of Property                                (330)             (157)              --
                                                                 -------------       -----------     -----------
   Loss from Real Estate Operations                                      (936)             (426)            (261)
                                                                      --------        ---------        ---------

MORTGAGE RELATED ASSETS
Interest                                                                  123             2,803            6,460
Valuation Reserve Reduction                                                --               210            1,474
Loss on Redemption of Investment                                           --              (198)              --
Loss due to Other than Temporary Impairment of Assets                      --            (2,073)              --
Gain (Loss) on Sales of Mortgage Related Assets                           549              (216)             442
Other                                                                       8                 4               11
                                                                   ----------         ---------        ---------
   Income from Mortgage Related Assets                                    680               530            8,387
                                                                 ------------           -------          -------

INTEREST AND CMO RELATED EXPENSES
Collateralized Mortgage Obligations
   Interest                                                                --             3,010            6,549
   Administration Fees                                                     --                34               68
   Amortization of Deferred Bond Issuance Costs                            --                80              101
Interest on Short-term Debt                                                --               125              174
                                                                    ---------           -------          -------
   Total Interest and CMO Related Expenses                                 --             3,249            6,892
                                                                    ---------           -------          -------

OTHER EXPENSES
General and Administrative, including amounts paid
   to a related party of $48, $29 and $38, respectively                 1,186             1,005            1,270
Interest Expense, including amounts to related parties
    of $34, $0, and $0, respectively                                       53                --               --
Legal Expenses                                                          1,042               284              173
Repurchase of Common Stock in Excess of Market                          1,377                --               --
                                                                      -------        ----------      -----------
     Total Other Expenses                                               3,658             1,289            1,443
                                                                      -------           -------         --------

Loss Before Minority Interest                                          (3,914)           (4,434)            (209)

Minority Interest Share of Loss                                            --              (298)              --
                                                                      -------       ------------     -----------

Net Loss                                                             ($ 3,914)         ($ 4,136)         ($  209)
                                                                    ==========        =========         ========

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

Net Loss per Share, basic and diluted                                 ($0.44)           ($0.51)          ($0.03)

Distributions Declared per Share                                           --            $0.002               --

Weighted Average Number of Shares Outstanding                           8,828             8,106            8,106

------------------------------------------------------------------------------------------------------------------
</TABLE>

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

                                       46
<PAGE>

TIS Mortgage Investment Company and Subsidiaries

CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
For the Years Ended December 31, 1999, 1998 and 1997
-----------------------------------------------------------------------------------------------------------------------
(In thousands)                                                                        Accumu-
                                                                                        lated                  Compre-
                                                                                      Compre-                  hensive
                                         Common      Stock     Paid-in   Retained     hensive                   Income
                                         Shares     Amount     Capital    Deficit        Loss      Total        (Loss)
---------------------------------------------------------------------------------------------------------    ------------
<S>                                      <C>        <C>       <C>       <C>          <C>         <C>           <C>
Balance - December 31, 1996               8,106         $8    $ 74,696  $(61,544)    $(2,142)    $11,018

Net Loss                                     --         --          --      (209)         --        (209)         ($209)

Other Comprehensive Loss:
Net Unrealized Gain on available
for  sale securities, net of
reclas-
sification adjustment                        --         --          --        --        (180)       (180)         (180)
                                                                                                               -------

Comprehensive Loss                                                                                               ($389)
---------------------------------------------------------------------------------------------------------      =======

Balance - December 31,  1997              8,106          8      74,696   (61,753)     (2,322)     10,629

Net Loss                                     --         --          --    (4,136)         --      (4,136)      ($4,136)

Other Comprehensive Income:
Net Unrealized Gain on available
for  sale securities, net of
reclas-
sification adjustment                        --         --          --        --       2,311       2,311         2,311
                                                                                                               -------

Comprehensive Loss                                                                                             ($1,825)
                                                                                                               ========

Distributions Declared                       --         --          --       (16)--       --         (16)
---------------------------------------------------------------------------------------------------------

Balance - December 31, 1998               8,106          8      74,696   (65,905)        (11)      8,788

Net Loss                                     --         --          --    (3,914)         --      (3,914)      ($3,914)

Other Comprehensive Loss:
Net Unrealized Loss on available
for  sale securities, net of
reclassification adjustment                  --         --          --        --          (5)         (5)           (5)
                                                                                                               -------

Comprehensive Loss                                                                                             ($3,919)
                                                                                                               =======

Issuance of Shares to acquire real
estate                                    1,613          2       2,441        --          --       2,443

Redemption of Shares                      (826)        (1)       (670)        --          --        (671)
---------------------------------------------------------------------------------------------------------

Balance - December 31, 1999               8,893        $ 9    $ 76,467 $ (69,819)      $ (16)    $ 6,641
=========================================================================================================
</TABLE>

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

                                       47
<PAGE>

TIS Mortgage Investment Company and Subsidiaries

CONSOLIDATED STATEMENTS OF CASH FLOWS
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                              Years Ended December 31,
                                                               ------------------------------------------------
(In thousands)                                                         1999            1998            1997
---------------------------------------------------------------------------------------------------------------
<S>                                                                 <C>             <C>              <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net Loss                                                            ($  3,914)      ($  4,136)       ($   209)
Adjustments to Reconcile Net Loss to Net Cash
   Used in Operating Activities:
     Depreciation  and Amortization                                       822           1,503           1,476
     (Gain) Loss on Sales of Mortgage Related Assets                     (549)            216            (442)
     Loss on Redemption                                                    --             198              --
     Loss due to Other than Temporary Impairment                           --           2,073              --
     Write-off of and Loss on Sales of Property                           330             157              --
     Minority Interest Share in Net Loss                                   --            (298)             --
     Valuation Reserve Reduction                                           --          (1,523)         (1,474)
Decrease (Increase) in Accrued Interest and
    Accounts Receivable                                                    (5)             85             184
Decrease (Increase) in Prepaid Expenses                                  (184)           (141)             19
Decrease in Other Assets                                                   --              --             115
Increase in Advances to Affiliates                                       (313)             --              --
Increase in Accounts Payable and
    Accrued Liabilities                                                 1,941             950             421
Decrease in Accrued Interest Payable                                      (74)           (121)           (169)
                                                                    ---------       ---------        --------
    Net Cash Used in Operating Activities                              (1,946)         (1,037)            (79)
                                                                    ---------       ---------        --------

---------------------------------------------------------------------------------------------------------------
CASH FLOWS FROM INVESTING ACTIVITIES
Net Decrease (Increase) in Restricted Cash                                 40            (154)           (528)
Additions to Real Estate Assets                                          (129)           (426)           (483)
Increase in Construction in Progress                                     (209)             --              --
Proceeds from Sale of Real Estate Assets                                   --           1,584              --
Principal Reduction in Mortgage Certificates                               --           9,888          12,485
Proceeds from Sales of Mortgage Related Assets                          1,716           1,888             442
Principal Reduction (Increase) in Residual Interests                       (7)             90              41
Principal Increase in Commercial Securities                                --              --              (1)
Principal Reduction in IO Bonds                                            35             765             652
Purchase of Company Shares                                               (671)             --              --
Net Cash Received in Purchase of Novato Markets                            16              --              --
                                                                    ---------       ---------        --------
   Net Cash Provided by Investing Activities                              791          13,635          12,608
                                                                    ---------       ---------        --------

--------------------------------------------------------------------------------------------------------------
CASH FLOWS FROM FINANCING ACTIVITIES
Increase (Decrease) in Deposit from Trustee                            (1,218)          1,218              --
Decrease in Short-term Debt                                              (667)         (1,343)           (408)
Principal Payments on CMOs                                                 --          (9,619)        (11,995)
Proceeds from Notes Payable on Real Estate                                252              --          17,400
Principal Payments on Notes Payable on Real Estate                       (224)           (256)        (17,423)
Proceeds from Revolving Line of Credit                                    300              --              --
Cash Distributions Paid on Common Stock                                    --             (16)             --
                                                                    ---------       ---------        --------
   Net Cash Used in Financing Activities                               (1,557)        (10,016)        (12,426)
                                                                    ---------       ---------        --------
--------------------------------------------------------------------------------------------------------------
Net Change in Cash and Cash Equivalents                                (2,712)          2,582             103
Cash and Cash Equivalents at Beginning of Year                          2,767             185              82
                                                                    ---------      ----------        --------
Cash and Cash Equivalents at End of Year                            $      55      $    2,767        $    185
                                                                    =========      ==========        ========
--------------------------------------------------------------------------------------------------------------
SUPPLEMENTAL DISCLOSURES OF CASH FLOW
Cash Paid for CMO Interest                                                 --          $3,893          $6,718
Cash Paid for Other Interest                                           $1,723          $1,763          $1,889
--------------------------------------------------------------------------------------------------------------
</TABLE>

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

                                       48
<PAGE>


                TIS MORTGAGE INVESTMENT COMPANY AND SUBSIDIARIES
                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
                           DECEMBER 31, 1999 AND 1998



1.  The Company

         TIS Mortgage Investment Company (the "Company") was incorporated on May
11, 1988. The Company operates as a real estate investment trust (REIT) and has,
in years prior to 1995,  primarily invested in structured  securities  (mortgage
related assets) including residual  interests,  principal only bonds (PO Bonds),
interest only bonds (IO Bonds) and collateralized  mortgage  obligations (CMOs).
Beginning in 1994, the Company changed its investment  focus from investments in
structured securities to multifamily real estate located in California's Central
Valley.  Accordingly,  subsequent to 1994,  the Company has sold the majority of
its  investments  in structured  securities  and in 1995 acquired a portfolio of
four  income-producing  residential  real estate  properties (as of December 31,
1999,  three  such  properties  remain)  and in 1999 the  Company  acquired  two
shopping  centers in  Northern  California.  See  Note  22  regarding subsequent
sales of real estate.  The  Company  expects  that the  majority  of its ongoing
assets and operating  results will be related to  investments in real estate and
development related activities.

Going Concern

         The Company's  financial  statements  have been  presented on the going
concern basis, which contemplates the realization of assets and the satisfaction
of liabilities in the normal course of business.  However, current factors raise
substantial  doubt about the Company's ability to continue as a going concern as
follows:

         (1)  The  company  has a  significant  working  capital  deficit  as of
         December 31, 1999.  The Company's  liabilities  that are payable in the
         near term  exceed the  Company's  existing  unrestricted  cash and cash
         equivalents  by  approximately   $9,407,000.   The  Company's   current
         liabilities include the following:

           Accounts payable and accrued liabilities                 $ 2,547,000
           Accrued interest payable                                      42,000
           Portions of notes payable due within one year              6,573,000
           Short-term debt, Due to affiliate                            300,000
                                                                    -----------
                                                                    $ 9,462,000

         (2) The  Company's  projection  of its 2000  results of  operations  is
         expected to be a loss and cash flow from operations is also expected to
         be a deficit of approximately $2,500,000.

         (3) In  January  of 2000,  the  Company  was  informed  that the lender
         holding the Novato Markets Note had sold their interest in that note to
         a new owner, Ocwen Federal Savings Bank FSB ("Ocwen").  On February 29,
         2000,  Ocwen informed the Company that it had filed a notice of default
         regarding the maturity of the note and requested  immediate  payment of
         approximately  $6,418,000  reflecting unpaid principal and interest and
         including   certain  other  penalties  and  charges  triggered  by  the
         default..  The company  disputed the maturity  default and entered into
         negotiations with Ocwen to settle the matter. In March, Ocwen indicated
         that it was  intending  to  install  a  trustee  during  the  period of
         default.  On March 29,  2000 in order to protect the  interests  of the
         Company and its shareholders, P-Sub I, Inc. the wholly owned subsidiary
         of the Company which has title to the two shopping  centers in Northern
         California,  petitioned  the court for relief

                                       49
<PAGE>

         under  Chapter 11 of  the United  States  Bankruptcy Code. See Note 22,
         Subsequent  Events, for a description of the settlement of this matter.

         Management has evaluated the Company's alternatives to enable it to pay
its  liabilities  as they become due and payable in the current year,  reduce or
eliminate the projected 2000 operating loss and operating cash flow deficit, and
to  obtain  new  financing  to repay the loan  currently  declared  in  default.
Alternatives  being evaluated and worked on by management  include,  among other
things,  consideration  of (i) the sale of its Four Creeks Village  property and
other real property as necessary (see Note 22, Subsequent Events), (ii) reducing
general and administrative expenses, (iii) obtaining financing from a new lender
in order to repay the existing debt currently declared in default,  (iv) sale of
Novato Markets  property in order to repay the existing debt currently  declared
in default, and (v) entering into joint venture arrangements with third parties.
Management can provide no assurances as to the timing or ultimate closure of any
of these alternatives.  These strategies are dependant on the economic operating
environment  including  volatility  of  interest  rates and the  ability  of the
Company  to  achieve  a  target   sales  price  for  its  real  estate  and  the
identification of suitable joint venture partner(s).

         The Company believes that the proceeds from the sale of real estate and
debt  refinancing  will provide  liquidity for it to continue as a going concern
throughout  2000,  however,  management  can  provide no  assurance  with regard
thereto. (See Note 22, Subsequent Events.)

         The  accompanying  financial  statements do not include any adjustments
relating to the  recoverability  and classification of recorded asset amounts or
the amounts and  classification  of  liabilities or any other  adjustments  that
might result from these uncertainties.

2.  Summary of Significant Accounting Policies

         Mortgage  Related  Assets -  Emerging  Issues  Task Force  Issue  89-4,
subsequently  modified by issue 93-18,  specifies the method of  accounting  for
Residual Interests in collateralized mortgage obligations ("CMOs").  Issue 89-4,
among other  things,  required  Residual  Interests to be  classified  either as
"equity" (and be accounted for under the Equity Method) or as  "nonequity"  (and
be  accounted  for under a level yield  method  referred  to as the  Prospective
Method).  The methods  described in Issue 89-4 are essentially the same as those
used by the Company.

         The Company has classified all of its  investments in mortgage  related
assets as available-for-sale investments, carried at fair value in the financial
statements.  Unrealized  holding gains and losses,  excluding  unrealized losses
considered to be other than temporary,  for  available-for-sale  investments are
excluded  from  earnings and  reported as a net amount as part of  comprehensive
income in shareholders' equity until realized.

         All of the Company's investments in mortgage related assets are subject
to write down whenever the yield on the projected cash flows is less than a risk
free  rate.  If the yield on the  projected  cash flows is less than a risk free
rate,  the decline in value is considered to be "other than  temporary"  and the
investment  is written down to its fair value as the new cost basis.  The amount
of the write down is included in the Company's current earnings (i.e.  accounted
for as a realized loss).

         For  purposes  of  evaluating  impairment  the  Company  considers  its
investment in each of its equity residuals to be a net cash flow investment (net
of CMO bond interest payments and related CMO bond administrative expenses). The
Company  measures other than temporary  impairment by comparing the yield on the
projected net cash flows from the equity residual,  (i.e. Mortgage  Certificates
net of discounts and CMO bond  liabilities) to a risk free rate. If the yield on
the projected cash flows from the equity residual is less than a risk free rate,
the Company  records a reserve to reduce the carrying  value to fair value.  The
fair value is calculated  using the  forecasted  net cash flows  discounted at a
risk  adjusted  rate.  The risk adjusted rate is determined by the Company using
established  market  transactions for securities having similar  characteristics
and backed by collateral of similar rate and term.

                                       50
<PAGE>

         For investments in mortgage assets which are temporarily impaired,  the
Company has recorded  cumulative net unrealized losses of approximately  $16,000
and  $11,000  as of  December  31,  1999 and  1998,  respectively,  directly  to
shareholders' equity.

         Fair Value of  Financial  Instruments  - Based on the  borrowing  rates
currently available to the Company, the carrying amount of its debt approximates
fair value.

         Principles  of  Consolidation  - The Company's  consolidated  financial
statements present the results of operations of the Company and its wholly-owned
subsidiaries,  TIS Property  Acquisition  Company ("TISPAC") and Novato Markets,
Inc. ("Novato").  TISPAC, a Maryland  corporation,  incorporated on September 8,
1995 for the purpose of owning and  financing  real  property,  and the accounts
underlying the Company's  interest in real estate  partnerships.  On February 2,
1999,  the Company  acquired 100% of the stock of Novato  Markets,  Inc. and its
wholly-owned subsidiary, P-SUB I, Inc., from a related party of the Company. See
Note 7 for details  regarding this  transaction.  All  significant  intercompany
balances and  transactions  have been eliminated in the  consolidated  financial
statements.

         In 1998, the Company sold its economic  interest in CMOT-28 through the
sale of the residual interest  certificate and optional redemption rights in the
underlying  trust. As a result,  the accounts of CMOT-28 are not included in the
consolidated  balance  sheets at and after  December 31, 1998 and the results of
operations  of  the  trust  are  included  in the  1998  and  1997  consolidated
statements of operations only through the date of sale.

         Amortization of Premiums and Discounts - Premiums and discounts related
to mortgage  certificates  and CMOs were  amortized to income using the interest
method over the stated maturity of the mortgage  certificates or CMOs.  Residual
Interests  held in bond  form and  Corporate  Real  Estate  Mortgage  Investment
Conduit ("REMIC") Residual Interests,  regardless of percentage  ownership,  are
Nonequity  Residual  Interests and, along with IO Bonds, are accounted for under
the Prospective Method. Under this method,  assets are carried at book value and
income is amortized over their  estimated lives based on a method which provides
a constant yield. At the end of each quarter,  the yield over the remaining life
of the asset is  recalculated  based on expected future cash flows using current
interest rates and mortgage  prepayment  speeds.  This new yield is then used to
calculate the subsequent quarter's financial statement income.

         Capitalized Loan Fees - Capitalized loan fees are amortized as interest
expense over the term of the related debt.

         Operating  Real  Estate  Assets -  Operating  real  estate  assets  are
depreciated  using the  straight-line  method over the estimated useful lives of
the real estate assets.  The Company uses a 40 year estimated life for buildings
and improvements and either a 5 or 12 year life for personal property  depending
on the nature of the asset.  Significant expenditures that improve or extend the
useful life of the asset are capitalized  and  depreciated  over their estimated
useful lives.

         Investments in real estate are stated at the lower of depreciated  cost
or  estimated  fair  value.  Fair  value for  financial  reporting  purposes  is
evaluated  periodically  by the company on a property  by  property  basis using
undiscounted cash flow. If a potential impairment is identified,  it is measured
by the  property's  fair value based on either sales  comparable or the net cash
expected  to be  generated  by  the  property,  less  estimated  carrying  costs
(including  interest)  throughout  the  anticipated  holding  period,  plus  the
estimated  cash  proceeds  from the ultimate  disposition  of the  property.  In
management's opinion, as of December 31, 1999, the carrying value of real estate
assets  did not exceed  their  estimated  fair  value.  To the  extent  that the
carrying value exceeds the estimated fair value, a provision for decrease in net
realizable  value  is  recorded.  Estimated  fair  value is not  necessarily  an
indication  of a  property's  current  value or the amount that will be realized
upon the ultimate disposition of the property. As of December 31, 1999 and 1998,
the  properties  are  located  exclusively  in  California.  As a result of this
geographic concentration,  the operations of these

                                       51
<PAGE>

properties  could  be  adversely  affected  by  a  recession or general economic
downturn where these properties are located.

         All leases of real estate assets are  classified  as operating  leases.
Rental income is recognized when  contractually due based on the terms of signed
lease  agreements  which range in duration from  month-to-month  to one year for
residential   properties  and  from   month-to-month  to  16  years  for  retail
properties.

         Construction  in Progress - Project costs clearly  associated  with the
development  and  construction  of a real  estate  project  are  capitalized  as
construction  in progress.  In addition,  interest,  real estate taxes and other
costs  are  capitalized  during  the  period  in  which  the  property  is under
construction and until costs related to the property's  development are complete
and the property is substantially ready to be put into operation.

         Restricted  Cash  -  Restricted  cash  of  approximately  $390,000  and
$140,000 as of December 31, 1999 and 1998,  respectively,  represents amounts in
property tax and insurance  impound accounts required under the terms of certain
notes payable on real estate.

         Income  Taxes - The Company has elected to be taxed as a REIT under the
Internal  Revenue  Code of  1986,  as  amended.  As a  REIT,  the  Company  must
distribute at least 95% of its taxable income to its shareholders.  No provision
has  been  made for  income  taxes in the  accompanying  consolidated  financial
statements as the Company is not subject to Federal income taxes for 1999,  1998
and  1997.  The  loss  reported  in  the  accompanying   consolidated  financial
statements  may be greater or less than the taxable loss because some income and
expense items are reported in different  periods for income tax  purposes.  Over
the life of a Residual  Interest  or IO Bond,  total  taxable  income will equal
total financial statement income.  However, the timing of income recognition may
differ between the two from year to year.

         Net  Loss Per  Share - Basic  net  loss  per  share  is based  upon the
weighted  average number of shares of Common Stock  outstanding for 1999,  1998,
and 1997.  These amounts were 8,827,636,  8,105,880 and,  8,105,880  shares each
year, respectively. The potential common shares related to the 1995 Stock Option
Plan (see Note 13) are  antidilutive  in 1999,  1998 and 1997, and therefore are
not included in the diluted weighted average number of shares  outstanding.  The
number of  antidilutive  potential  common  shares  in 1999,  1998 and 1997 were
344,000, 342,000, and 347,000 shares, respectively.

         Statement of Cash Flows - For purposes of the  statement of cash flows,
the Company considers only highly liquid instruments with original maturities of
three months or less to be cash equivalents.

         Use of  Estimates  in the  Preparation  of  Financial  Statements - The
preparation  of financial  statements  in  conformity  with  generally  accepted
accounting principles requires management to make estimates and assumptions that
affect  the  reported  amounts  of assets  and  liabilities  and  disclosure  of
contingent  liabilities at the date of the financial statements and the reported
amounts of revenues and expenses during the reporting  period.  Examples of such
estimates include  prepayment speeds on principal payments of mortgage loans and
interest rates. Actual results could differ from those estimates.

         Distributions  - The Company paid a  distribution  to  shareholders  of
$0.002  per  share  in  the  year  ended  December  31,  1998.   There  were  no
distributions  paid by the  Company in 1999 or 1997.  Of the 1998  distribution,
40.28% was taxable and considered "excess  inclusion"  income.  Excess inclusion
income is attributable to Residual Interests for which an election has been made
to be treated as a REMIC for  Federal  income tax  purposes.  The portion of the
Company's  distributions  determined to be excess inclusion income is taxable to
certain otherwise tax-exempt  shareholders as unrelated business income.  Except
for certain entities such as savings and loan  associations,  the portion of the
distribution  considered  excess  inclusion  income  may  not be  offset  by any
deductions or losses, including net operating losses.

         New  Accounting  Pronouncement  -  Statement  of  Financial  Accounting
Standards  No.  133,   "Accounting   for  Derivative   Instruments  and  Hedging
Activities"  (SFAS No.  133) as  amended  by SFAS 137,  will be  adopted  by the
Company  effective  January 1, 2001.  This statement  establishes  standards for

                                       52
<PAGE>

accounting  for  derivative  instruments  and requires that an entity  recognize
derivatives  as assets or  liabilities  on the balance  sheet and measure  those
assets and  liabilities  at fair value.  Management  has not fully  assessed the
impact of  adoption  of the  statement  but does not  anticipate  it will have a
significant impact on the Company's financial condition or results of operation.

         Reclassifications  -  Certain  items in the  1998  and  1997  financial
statements  have been  reclassified  to conform to the 1999  presentation.  Such
reclassifications  had no  effect  on net loss and  total  shareholders'  equity
previously reported.

3.  Residual Interests
         The  Company  has  in  the  past  invested  in  Residual  Interests  in
Collateralized  Mortgage  Bond  issuances.  During  1999  the  Company  sold its
investment in Bankers Trust Series 1988-1  (BT88-1) for $300,000  resulting in a
realized gain of approximately $97,000. During 1998, the Company recorded a loss
due to other than temporary  impairment of its investment in Nonequity  Residual
interests  of  $90,000  triggered  by  the  decline  in  the  yield  on  certain
investments  below the risk-free  rate.  Presented in the  following  table is a
schedule of the Residual Interests owned at December 31, 1999 and 1998.

RESIDUAL INTERESTS
------------------
(Dollars in thousands)

<TABLE>
<CAPTION>
                                                                     Book Value
Residual                                                            December 31,                  Prospective
                                                Purchase  ----------------------------------           Method
Series                                             Price              1999             1998             Yield
---------------------------------------------------------------------------------------------------------------
<S>                                               <C>                 <C>              <C>              <C>
Nonequity Residual Interests
BT 88-1                                           $1,537               $--             $176             14.0%
LFR-9                                              2,589                66               89             14.0%
CMSC I                                             8,642                14               14             14.0%
FHLMC 25                                           4,934                 2                3             14.0%
FHLMC 21                                           5,361                 1                2             14.0%
---------------------------------------------------------------------------------------------------------------

                                                                       $83             $284
---------------------------------------------------------------------------------------------------------------
</TABLE>


4.  Interest Only (IO) Bonds

                  The  Company has in the past  invested  in Interest  Only (IO)
Bonds.  On March 4, 1999,  the Company  sold its  interest in its IO Bond,  FNMA
Series  1992-123 S for $782,879 and  recorded a realized  gain of  approximately
$8,000.  In conjunction  with this sale, the Company retired  short-term debt of
approximately  $616,000. In June of 1999 Pru Home Mtg Corp Series 1992-7 reached
its maturity.  In 1998, the Company  recorded a loss due to other than temporary
impairment of its investment in IO Bonds of $1,983,000  triggered by the decline
in yield on certain  investments below the risk-free rate. The Company no longer
has any IO Bond  investments.  Presented below is a schedule of the Company's IO
Bonds at December 31, 1999 and 1998.

INTEREST ONLY (IO) BONDS
------------------------
(Dollars in thousands)

<TABLE>
<CAPTION>
                                                                          Book Value
                                                                         December 31,            Prospective
                                                  Purchase  ---------------------------------         Method
Interest Only Bond                                   Price             1999             1998           Yield
-------------------------------------------------------------------------------------------------------------
<S>                                                 <C>                <C>             <C>            <C>
FNMA Series 1992-123 Class S                        $8,203             $ --            $ 809          30.00%
Pru Home Mtg Corp Series 1992-7                      4,776               --               31          14.00%
-------------------------------------------------------------------------------------------------------------

                                                                       $ --            $ 840
=============================================================================================================
</TABLE>

                                       53
<PAGE>

5.  Commercial Securitizations

         Commercial  Securitizations include debt obligations that are issued in
multiple classes and are funded as to the payment of interest and principal by a
specific  group of Mortgage Loans on multiple  family or commercial  real estate
and other collateral.

         The Company had an investment in  Prudential  Securities  Series 1993-6
which was redeemed in July 1999 for  $633,209.  This resulted in a realized gain
of  approximately  $449,000.   Presented  below  is  a  schedule  of  Commercial
Securitizations owned by the Company:

<TABLE>
<CAPTION>
(In thousands)                                                                     Book Value
                                                                    -----------------------------------------
                                                          Purchase         December 31,         December 31,
Issuer and Series                                            Price                 1999                 1998
---------------------------------------------- -------------------- -------------------- --------------------
<S>                                                           <C>                   <C>                 <C>
Prudential Securities Series 1993-6                           $250                  $--                 $184
============================================== ==================== ==================== ====================
</TABLE>

6.  Operating Real Estate Assets


         The carrying value of operating real estate assets at December 31, 1999
and 1998 is presented in the following table:

<TABLE>
<CAPTION>
                                                                           December 31,
               (in thousands)                                         1999              1998
               ----------------------------------------------- ---------------- -----------------
               <S>                                                     <C>              <C>
               Land                                                    $  7,041         $  4,120
               Buildings and improvements                                21,848           16,920
               Personal property                                          1,018              899
                                                               ----------------------------------
                   Total                                                 29,907           21,939
               Less accumulated depreciation
                   and amortization                                      (2,460)          (1,767)
                                                               ----------------------------------
                   Net                                                  $27,447          $20,172
                                                               ==================================
</TABLE>

         On February 2, 1999,  the Company  acquired 100% of the stock of Novato
Markets,  Inc.  for  1,613,070  shares of common  stock of the  Company.  Novato
Markets, Inc.'s only asset is 100% of the stock of P-Sub I, Inc., which owns two
shopping centers in Sonoma County, California. Novato Markets, Inc., through its
parent company, Pacific Securitization, Inc., is a related party to the Company.
See Note 7 for further details on this transaction.

          In  December  1998,  the  Company  divested  the River Oaks  apartment
complex in Hanford, California for a selling price of $8,060,000.  After closing
costs and prorated items,  the Company  recorded a loss on sale of approximately
$157,000 and net proceeds of approximately $1.5 million. In conjunction with the
sale, the purchaser assumed the $6.3 million mortgage  obligation related to the
property.

         Included in Construction in Progress is capitalized interest of $19 and
$0 at December 31, 1999 and 1998, respectively.

         At December 31, 1998, the Company's three multifamily properties had an
overall occupancy of 97.5% and the Northern California Shopping Centers were 96%
occupied (unaudited).

7.  Exchange of Shares for Novato Markets.

         On February  2, 1999,  the  Company  acquired  all the shares of Novato
Markets,  Inc.  ("Novato")  from Pacific  Securitization,  Inc.,  ("Pacific") in
exchange  for  1,613,070  shares of Common  Stock (the  "Shares") of the Company
pursuant  to an  Agreement  and Plan of  Reorganization  dated as of February 1,

                                       54
<PAGE>

1999, between the Company and Pacific.  Pacific is indirectly  principally owned
by Lorraine O. Legg, the President and Chief Executive Officer and a director of
the Company,  and  Patricia M. Howe,  a director of the  Company.  Novato owns a
shopping  center located in Rohnert Park,  California,  named  Mountain  Shadows
Plaza,  and  owns a  shopping  center  subject  to a ground  lease in  Petaluma,
California,  named  Midtown  Center.  The Shares were issued to Pacific under an
exemption to the  registration  requirements  of the  Securities Act of 1933, as
amended. Accordingly, the Shares are "restricted securities," as defined in Rule
144 of the Securities Act, and are not freely  transferable.  The share exchange
is  intended  to be a tax free  reorganization  within  the  meaning  of Section
368(a)(1) of the Internal Revenue Code of 1986, as amended.

         At the time of the acquisition, the real estate was subject to mortgage
loans.  The  acquisition  was  valued  based  on the  value  of the  assets  and
liabilities acquired as follows:

         Real estate
              Land                              $ 2,916,000
              Buildings and Improvements          5,055,000
         Cash and other assets                      559,000
         Notes payable on real estate           (5,985,000)
         Other liabilities assumed                 (102,000)
                                               -------------
         Net assets acquired                    $ 2,443,000
                                                ===========

         Subsequent to the acquisition,  the company  determined that certain of
Novato's assets were obsolete and recognized a charge of approximately  $330,000
included in  write-off  of and loss on disposal of property in the  accompanying
consolidated statement of operations.

8.  Funds Due to Trustee

         During the fourth quarter of 1998, the Trustee for Bankers Trust Series
1988-1 (the "Trustee"), a nonequity residual interest investment of the Company,
inadvertently  deposited  approximately $1.2 million in the Company's  accounts.
Such amount was reflected within cash and cash equivalents and due to trustee on
the accompanying consolidated balance sheet at December 31, 1998. In March 1999,
the Company  repaid  $600,000 of such amount to the Trustee.  On March 11, 1999,
the Trustee  filed an action in the United States  District  against the Company
for alleged breach of contract, common count and conversion. On May 11, 1999 the
Company and the Trustee  reached  settlement and agreed upon a plan of repayment
whereby the Company paid $250,000 upon  settlement and agreed to pay the balance
in July 1999. This balance of approximately  $371,000 was paid on July 23, 1999.
In addition,  the Company paid  interest at the Federal Funds rate from December
21, 1998 to May 11, 1999 and at a rate of 10%  thereafter.  Total  interest cost
recorded under this arrangement was $11,000 in 1999.

                                       55
<PAGE>

9.  Notes Payable on Real Estate

         The following table  summarizes the debt  outstanding on the properties
as of December 31, 1999 and 1998, respectively.

<TABLE>
<CAPTION>

                              Principal Balance                                Interest                        Monthly
                                 December 31,                Basis of            Rate                         Principal
                                 ------------                Interest          Dec. 31,         Due          and Interest
Property                     1999           1998               Rate              1999           Date           Payment
------------------------ -------------- -------------- ---------------------- ------------ --------------- -----------------
<S>                       <C>            <C>                   <C>                 <C>           <C>           <C>
Shady Lane                $  1,259,019   $  1,292,145          Floating Rate       8.375%         12/1/04      $  12,065



Villa San Marcos             6,717,604      6,825,984          Fixed                8.31%          4/1/07         70,597

Four Creeks - I              1,746,756      1,767,100          Fixed                8.16%         12/1/05         13,521

Four Creeks - II             3,846,306      3,908,426          Fixed                8.31%          4/1/07         31,649
                                                                                                  Due and
Novato Markets               6,237,010              0          Fixed               15.00%         Payable         45,729
----------------------------------------------------------------------------------------------------------------------------
Total                      $19,806,695    $13,793,655                                                           $173,561
============================================================================================================================
</TABLE>

                  The Novato Markets note payable accrues  interest at a rate of
15.0% of which 10% is paid each  month and the  remaining  5.0%  accrues  to the
principal  balance of the loan.  The lender has filed a notice of default and is
requesting immediate payment of approximately $6,418,000 as of February 29, 2000
reflecting  unpaid principal and interest and including  certain other penalties
and charges  triggered by the default.  The Company  believes  that the lender's
notice of default is  improper  and  together  with its legal  counsel has taken
actions to request the lender to rescind  its notice of  default.  (See Note 22,
Subsequent Events.)

         The Shady Lane loan  remains in the name of the seller of the  property
and will  continue to remain so until  refinanced.  The Company is servicing the
debt and receives all of the economic benefits from Shady Lane.

         On February 28,  2000,  the Company  entered  into a secured  financing
agreement  for  $660,000  for a term of  eighteen  months  at a rate  of  12.5%.
Payments are interest only of $6,875 per month.  The note is secured by a second
deed of trust on Four Creeks Village Phase I apartments.

         The  scheduled  principal  payments to be made on notes payable on real
estate outstanding at December 31, 1999, giving effect to the financing obtained
in  February  2000,  are as follows  (in  thousands),  except for the Shady Lane
property note payable, as discussed below:

                  Year                         Amount
                  --------------------------------------
                  2000                   $  6,427,832
                  2001                        867,265
                  2002                        225,124
                  2003                        244,523
                  2004                        265,593
                  Thereafter               11,177,339
                  --------------------------------------
                  Total                   $19,207,676
                  ======================================

         The  variable  rate loan for the Shady  Lane  property  is  payable  in
monthly installments of $12,065. The floating rate of interest is adjusted every
six months, in July and December.  Since the principal payments vary each month,
the scheduled principal payments are not included in the schedule above.

                                       56
<PAGE>

10.  Short-term Debt

         At December  31,  1999,  short-term  borrowing  consisted of a $300,000
unsecured  loan  from  TIS  Financial  Services,  Inc.  (TISFIS)  as  part  of a
$1,000,000  revolving line of credit to the Company.  The amount  outstanding at
December 31, 1999 has a variable interest rate at the rate of prime plus one and
one half  percent  and  matures  on May 15,  2000.  (See Note 22  regarding  the
extension  of this loan.)  TISFIS and the  Company  have  common  ownership  and
executive  officers and as such are related  parties.  Credit  support to TISFIS
includes  guaranteed  loans by a bank supported by guarantees  from employees of
TISFIS.  This line is to provide working capital to the Company.  Payment on the
line of credit can be  accelerated  on  certain  events,  including  a change in
control of the Company in which  certain  officers of the Company are removed or
in which a majority of the Board is changed

           At December 31, 1998,  the Company's  short-term  borrowings  totaled
$667,000 and  consisted of a  repurchase  agreement  with Bear Stearns & Co. The
repurchase  agreement  borrowing had a weighted average interest rate of 7.129%,
an initial term of one month,  was renewed on a  month-to-month  basis,  and was
collateralized  by FNMA Series 92-123 S, IO Bond. On March 4, 1999,  the Company
sold its interest in FNMA Series  1992-123 S and in conjunction  with this sale,
the Company retired short-term debt of approximately  $616,000.  The Company has
no other committed lines of credit.

11.  Share Purchase from Turkey Vulture Fund XIII, Ltd.

         On February 2, 1999, the Company  acquired 793,700 shares of its Common
Stock from Turkey Vulture Fund XIII, Ltd. for  $1,984,250,  20,000 shares of its
Common Stock from  Christopher  L. Jarratt for $40,000 and 12,000  shares of its
Common Stock from James G. Lewis for $24,000,  pursuant to an Agreement dated as
of February 1, 1999, among the Company, Turkey Vulture Fund, Richard M. Osborne,
Third  Capital,  LLC, Mr.  Jarratt and Mr. Lewis.  Turkey  Vulture  Fund,  Third
Capital and Messrs.  Osborne,  Jarratt and Lewis  agreed  that,  for a period of
seven years, they will not directly or indirectly, among other things, effect or
participate  in  or  in  any  way  assist  any  other  person  in  effecting  or
participating  in any acquisition of securities or rights to acquire  securities
or assets of the  Company or its  subsidiaries.  The  parties  also  agreed to a
mutual general  release of all claims arising out of or relating to the business
or  affairs of the  Company or the  ownership  of its  stock.  Messrs.  Osborne,
Jarratt and Lewis  resigned  from the Company's  Board of  Directors,  effective
February 2, 1999. This share purchase and the acquisition of Novato (See Note 7)
were  approved  by the  Company's  Board  of  Directors  and,  specifically,  by
directors with no financial  interest in either  transaction.  The disinterested
directors required that the share exchange  transaction be closed as a condition
to closing the share purchase  transaction.  The  difference  between the market
value of the stock  acquired by the Company  ($670,881)  and the amount paid for
the shares  ($2,048,250) is reflected as repurchase of common stock in excess of
market (an expense) in the accompanying consolidated statements of operations.

12.  Leasing Activity

         Future minimum  rentals due under  non-cancelable  operating  leases in
effect at December 31, 1999 with tenants are as follows:

                       Year                   Amount
                       ----                   ------
                       2000                  $641,000
                       2001                   606,000
                       2002                   464,000
                       2003                   347,000
                       2004                   306,000
                       Thereafter           2,232,000

         In addition to minimum rental payments,  tenants pay reimbursements for
their  pro  rata  share of  specified  operating  expenses,  which  amounted  to
approximately  $184,000,  $0 and $0 for the years ended December 31, 1999,  1998
and 1997, respectively.  These amounts are included as rental revenue and rental
expense in the  accompanying  statements  of  operations.  Certain  leases  also
provide for the payment of

                                       57
<PAGE>

additional rent based on a percentage of the tenant's revenues. Additional rents
under these  leases were  approximately $3,000, $0 and $0  for  the  years ended
December  31, 1999,  1998 and 1997, respectively. Certain leases contain options
to renew.

13.  Stock Options

         The 1995 Stock  Option Plan (the  "Plan")  provides for the granting of
non-qualified  stock  options to  officers  and  unaffiliated  directors  of the
Company.  Under the terms of the Plan,  the purchase price of the shares subject
to each  option  granted  to  officers  will not be less than  100% and  options
granted  to  unaffiliated  directors  will not be less than  110% of their  fair
market  value  at the date of the  grant  reduced  by the  aggregate  amount  of
distributions  declared.  Options  granted are  exercisable  for no more than 10
years from the date of grant.

         The Company  accounts for  stock  options  under APB  Opinion  25 under
which no  compensation  cost has been  recognized.  The Company has provided the
following  pro forma net income and earnings  per share data as if  compensation
cost for the Plan had been provided for  consistent  with Statement of Financial
Accounting  Standards No. 123. The potential  common shares  related to the Plan
are antidilutive in 1999, 1998 and 1997.

<TABLE>
<CAPTION>
                                                                    1999              1998           1997
                                                                    ----              ----           ----
<S>                                 <C>                         <C>               <C>             <C>
Net Loss (in thousands):            As reported                 ($3,916)          ($4,136)         ($209)
                                    Pro forma                    (3,921)           (4,136)          (214)

Earnings per share                  As reported                  ($0.44)           ($0.51)        ($0.03)
                                    Pro forma                    ($0.44)           ($0.51)        ($0.03)
</TABLE>

         The following table  summarizes the stock option activity for the years
ended December 31, 1999, 1998, and 1997, respectively.

                                                     Number of Share
                                                   Options Outstanding
                                                   --------------------

          Balance, December 31, 1996                          342,000
          Granted to officers                                   6,000
          Expired                                              (1,000)
                                                   --------------------
          Balance, December 31, 1997                          347,000
          Granted                                                  --
          Expired                                              (5,000)
                                                   --------------------
          Balance, December 31, 1998                          342,000
          Granted                                               5,000
          Expired                                              (3,000)
                                                   --------------------
          Balance, December 31, 1999                          344,000
                                                   ====================

                                       58
<PAGE>

         During 1999, 3,000 options expired related to an unaffiliated  director
who  resigned  in 1998.  During  1998,  5,000  options  expired  relating to two
unaffiliated  directors  who were replaced in 1997.  During 1997,  1,000 options
expired  relating to an  unaffiliated  director  who  retired in 1996.  No other
options were exercised,  forfeited,  or expired during 1999, 1998 or 1997. As of
December  31,  1999 and 1998,  respectively,  344,000 and 342,000 of the options
were  exercisable.  As of December 31, 1999,  56,000 shares were available under
the Plan for granting  further  options.  No options  were granted in 1998.  The
options  outstanding at December 31, 1999 have exercise prices of $1.08,  $1.25,
$1.22,  $2.25 and $2.26 with a weighted  average  exercise  price of $2.22 and a
weighted average remaining contractual life of 5.8 years.

         The weighted average fair value of options granted in 1999 and 1997 was
$1.00 and $1.02, respectively.  The fair value of each option grant is estimated
on the date of grant using the  Black-Scholes  option pricing model.  Management
made the following average  assumptions for grants in 1999:  risk-free  interest
rate of 5.88%, expected distribution yield of 0%, expected life of 10 years, and
expected volatility of 112%.

14.  Dividend Reinvestment and Share Purchase Plan

         The Company has a Dividend  Reinvestment  and Share Purchase.  The Plan
provides, at the Company's option, for shares purchased under the Plan to either
be  issued  by the  Company,  or be  purchased  on the  open  market.  The  Plan
prospectus  provides for up to 1,000,000 new shares to be issued.  To the extent
new shares are issued, the Company's capital will be increased.

15.  Related Party Transactions

         Expense Sharing Agreement

         In connection  with becoming  self-managed on July 1, 1996, the Company
entered  into a  Facilities  and Expense  Sharing  Agreement  ("Expense  Sharing
Agreement") with TIS Financial  Services Inc., (the "Former Manager")  providing
for the sharing of office  space,  office  equipment and the expenses of certain
administrative  and other  personnel and ancillary  services.  In addition,  the
Board  approved  employment  contracts  with  Lorraine  O.  Legg,  Chairman  and
President of the  Company,  for a term of three years and John E.  Castello,  as
Executive Vice President and Chief Financial  Officer,  for a term of two years.
The Expense  Sharing  Agreement  provides  for certain  office space and expense
sharing  arrangements,  whereby the Company  and the Former  Manager  share on a
prorata basis all fees and expenses incurred in connection with rent,  telephone
charges, utilities and other office expenses,  bookkeeping fees and expenses and
miscellaneous  administrative  and other expenses,  including  certain personnel
expenses, as described in the Expense Sharing Agreement.  The prorata sharing of
such expenses is  determined  based upon the relative  benefit  received by each
party in accordance  with the amount of space utilized or the relative amount of
time each such  resource  is used,  or such  other  allocation  method as may be
reasonable and agreed to by the parties. The Expense Sharing Agreement continues
in effect until terminated by either party on 30 days prior written notice or at
such time as the parties no longer continue to share office space.

         The Company incurred  expenses of $48,000,  $28,000 and $38,000 for the
years ended December 31, 1999,  1998, and 1997,  respectively  under the expense
sharing agreement with TISFIS.

         Advances to affiliates

         Amounts due  from affiliates were $345,000 and $0 at  December 31, 1999
and 1998,  respectively.  These amounts represent reimbursements due for payroll
and other  expense  advances  from TIS Financial  Services,  Inc.  (TISFIS) of $
294,000 and $0, and  reimbursements  for  advances to Ignacio of $51,000 and $0.
Each of the above is a related party by way of common management.

                                       59
<PAGE>

         Payable to affiliates

         Accounts payable to affiliates were $189,000 and $4,000 at December 31,
1999 and 1998, respectively.  These amounts include expense advances from TISFIS
for $168,000 and $4,000 for 1999 and 1998, respectively, and an advance from E &
L Associates of $21,000 for 1999.

         In  addition,  short-term  debt of $300,000 and $0 at December 31, 1999
and 1998 is payable  to  TISFIS,  a related  party.  (See Note 10.) The  Company
incurred interest expense on this debt of $34,000 in 1999 and $0 in 1998.

         Included in interest  expense in 1999 is $12,500 paid to a board member
in 1999 as a loan fee.

16.  Interest Income

         Interest  income  from  Mortgage   Related  Assets   consisted  of  the
following:


<TABLE>
<CAPTION>
                                                  Years Ended December 31,
                                      --------------------------------------------------
(In thousands)                                  1999             1998              1997
----------------------------------------------------------------------------------------
<S>                                             <C>            <C>               <C>
Mortgage Certificates, net                      $ --           $2,602            $6,059
Short-term Investments                            16               --                 2
Residual Interests                                27               22                39
Interest Only (IO) Bonds                          80              171               360
Commercial Securitizations                        --                8                 0
----------------------------------------------------------------------------------------
         Total                                 $ 123           $2,803            $6,460
========================================================================================
</TABLE>

17.  Commitments and Contingencies

         Risk of  Uninsured  Losses The  Company's  real estate  properties  are
located  in  areas  that are  subject  to  earthquake  activity.  The  Company's
comprehensive  liability,   fire,  flood,  extended  coverage  and  rental  loss
insurance  does not cover damage  resulting from an earthquake and certain other
losses.  Accordingly,  should  the  Company  sustain  damage  resulting  from an
earthquake or other  uninsured  loss,  the Company could lose its investment in,
and  anticipated  profits  and cash flows  from the  properties.  The  accompany
financial statements do not reflect any adjustments for these uncertainties.

         Litigation  The Company is involved  from time to time in legal actions
relating to the ownership  and  operations of its  properties.  In  management's
opinion,  the  liabilities,  if any, that may ultimately  result from such legal
actions are not expected to have a materially adverse effect on the consolidated
financial position, results of operations or cash flows of the Company.

         Environmental  Matters The Company  follows a policy of monitoring  its
properties for the presence of hazardous or toxic substances. The Company is not
aware of any  environmental  liability with respect to the properties that would
have a material adverse effect on the Company's  business,  assets or results of
operations.  There  can  be no  assurance  that  such a  material  environmental
liability  does not exist.  The  existence of any such  environmental  liability
could have an adverse  effect on the Company's  results of  operations  and cash
flow.

                                       60
<PAGE>

         Lease  Commitments  The  Company has an  operating  lease on its office
space and an operating  ground  lease.  Future  minimum  rental  payments  under
non-cancelable operating and ground leases in effect at December 31, 1999 are as
follows:


                       Year                       Amount
                                            --------------------
                       2000                            $278,000
                       2001                             280,000
                       2002                              57,000
                       2003                              13,000
                       2004                              13,000
                       Thereafter                       802,000

         The land on which the Midtown  Shopping Center is located is owned by a
third party and is subject to a ground lease.  The ground lease expires in 2067,
and  unless  the  lease is  extended,  the use of the  land,  together  with all
improvements, will revert back to the third party.

18.  Segment Data

         The  Company's   operations   consist  of   investments  in  structured
securities  and a  portfolio  of  multifamily  residential  housing  and  retail
shopping  centers.  Each activity  represents an operating segment as defined by
Statement of Financial  Accounting Standards No. 131, Disclosures about Segments
of an  Enterprise  and Related  Information  and  financial  results of each are
reported and monitored by the Company. The investments in structured  securities
are comprised primarily of mortgage related assets consisting of both equity and
non-equity residual interest  instruments and bond and REMIC based interest only
strips.  The real estate portfolio consists of multifamily  apartment  buildings
located in the  California  Central  Valley region and retail  shopping  centers
located in Sonoma County, California. Units of each of the residential buildings
are rented to tenants on either a month-to-month  basis or for terms of one year
or less.  Retail  Space is rented to tenants  based upon lease  terms of varying
lengths.

         The accounting policies of the operating segments are the same as those
described  in the summary of  significant  accounting  policies.  Details of the
financial  results of the Company's real estate operations are segregated in the
accompanying  income statement,  real estate  operations  results for the twelve
months in each of the periods ending December 31, 1999,  1998, and 1997 amounted
to a net loss of $936,000, $426,000 and $261,000 respectively.

         Net operating  results of the investments in structured  securities for
the years ended December 31, 1999, 1998 and 1997 were net income of $680,000,  a
net loss of $2,719,000 and net income of $1,495,000 respectively as reflected in
the following table:

Financial Instruments Portfolio  ($000)            1999       1998       1997
---------------------------------------            ----       ----       ----

Income from Mortgage related assets.               $680        $530     $8,387

Total Interest and CMO Related Expenses              --      (3,249)    (6,892)
                                                  -----     -------     ------
Net Income (Loss) from Financial Instruments       $680     $(2,719)    $1,495

The  Company  does not  allocate  overhead  expenses  to its  segments  nor does
management consider such costs in its evaluation of the results of each segment.

                                       61
<PAGE>

19.  Supplemental Disclosure of Non-Cash Transactions

         The following items were non-cash  transactions with regard to the sale
of CMOT-28 and the River Oaks Property for the year ended  December 31, 1998 and
the acquisition of Novato Markets in the year ended December 31, 1999.

<TABLE>
<CAPTION>
                                        CMOT-28
                                                                                       1998
           --------------------------------------------------------------------------------------
           <S>                                                                     <C>
           Reduction of Mortgage Certificates                                      $51,600,000
           Reduction of Unamortized Discount on Mortgage Certificates                 (885,000)
           Reduction of Mortgage Certificate Reserve for Loss                         (567,000)
           Reduction of Restricted Cash on Mortgage Certificates                     1,814,000
           Reduction of Accrued Interest on CMOs                                       365,000
           Reduction of CMOs                                                       (53,103,000)
           Reduction of Unamortized Discount on CMOs                                 3,125,000
           Reduction of Accrued Interest Payable on CMOs                              (745,000)
           Reduction of Minority Interest                                           (1,352,000)

                                     RIVER OAKS
                                                                                       1998
           --------------------------------------------------------------------------------------
           Reduction of Land                                                         ($904,244)
           Reduction of Building                                                    (7,266,026)
           Reduction of Plant, Property and Equipment                                 (691,230)
           Reduction of Accumulated Depreciation                                       848,829
           Reduction of Accounts Receivable                                             (5,462)
           Reduction of Prepaid Assets                                                  (6,148)
           Reduction of Amortizable Costs                                             (180,280)
           Reduction of Accounts Payable                                                79,133
           Reduction of Notes Payable                                                6,294,917

                                 NOVATO MARKETS
                                                                                       1999
           --------------------------------------------------------------------------------------
           Issuance of stock for property
               Stock Issued                                                         $2,443,000
           Assets acquired and Liabilities assumed
               Real Estate                                                           7,971,000
               Cash and other assets                                                   559,000
               Mortgages                                                            (5,985,000)
               Other liabilities assumed                                              (102,000)
                                                                                -----------------
                                                                                    $2,443,000
</TABLE>

                                       62
<PAGE>

20.  Comprehensive Loss

         As of January 1, 1998,  the  Company  adopted  Statement  of  Financial
Accounting Standards No. 130 ("SFAS 130") Reporting  Comprehensive  Income. This
statement   established   standards  for  the   reporting   and   disclosure  of
comprehensive  income and its  components in the financial  statements.  For the
Company,  comprehensive  income  includes  the  net  loss  as  reported  on  the
consolidated  statements of operations,  and the  unrealized  gain (loss) due to
changes  in the  fair  value  of its  available-for-sale  investments  that  are
reported as a component of  shareholders'  equity.  The following table presents
net  loss   adjusted   by  the   change  in   unrealized   gains  or  losses  on
available-for-sale investments as a component of comprehensive loss.

<TABLE>
<CAPTION>
                                                                  1999        1998       1997
                                                                  ----        ----       ----
<S>                                                              <C>         <C>        <C>
Unrealized gain (loss) arising during the year:                  $544        ($176)      $262

Reclassification   adjustments  for  net  realized
(gains)  losses on  securities  available for sale
included in net loss during the year:                            (549)       2,487       (442)
                                                             ----------------------------------
                                                                  ($5)      $2,311      ($180)
</TABLE>


21.  Quarterly Information (Unaudited)

         The  following is  quarterly  information  as reported  during 1999 and
1998.

<TABLE>
<CAPTION>
---------------------------------------------------------------------------------------------------------------------

(In thousands,                                 First          Second           Third         Fourth
Except per share data)                       Quarter         Quarter         Quarter        Quarter            Total

---------------------------------------------------------------------------------------------------------------------
<S>                                          <C>             <C>             <C>            <C>               <C>
1999
Income from
    Mortgage Related Assets                      $63             $19            $491           $107             $680
Loss from Real Estate Operations                 (85)           (169)           (117)          (565)            (936)
Net Income (Loss)                             (1,680)         (1,343)             32           (923)          (3,914)
Basic and diluted Net Income
    (Loss) per Share                          ($0.19)         ($0.16)          $0.00         ($0.09)          ($0.44)

1998
Income (Loss)
    from Mortgage Related Assets              $1,528          $1,296           ($224)       ($2,070)            $530
Loss from Real Estate Operations                 (38)            (54)            (45)          (289)            (426)
Net Loss                                        (269)           (609)           (541)        (2,717)          (4,136)
Basic and diluted Net Loss per
     Share                                    ($0.03)         ($0.08)         ($0.07)        ($0.33)          ($0.51)
</TABLE>

                                       63
<PAGE>

22.  Subsequent Events

Financing Of Four Creeks Village Phase I.

         On February 28,  2000,  the Company  entered  into a secured  financing
agreement  for  $660,000  for a term of  eighteen  months  at a rate  of  12.5%.
Payments are interest only of $6,875 per month.  The note is secured by a second
deed of trust on Four Creeks  Village Phase I Apartments.  This note was retired
on  November  29,  2000  with  proceeds  from  the Sale of Four  Creeks  Village
Apartments.

Renewal of Line of Credit

         In May of 2000 the  $1,000,000  revolving line of credit to the Company
from TIS Financial Services was renewed until January 31, 2001.

Bankruptcy of P-SUB I, Inc. and the Refinancing of Novato Markets.

         In January of 2000, the Company  received  notice that its loan secured
by the Novato  Markets  Properties of $6,237,010  had been sold to Ocwen Federal
Bank, FSB. In March of 2000, the Company  received a Notice of Maturity  Default
from Ocwen  indicating  that the Loan was considered by Ocwen to have matured on
January 1, 2000 and therefore the entire  outstanding  principal balance was due
and payable including penalties and interest triggered by the notice of default.
The total amount payable to Ocwen was $6,418,032.  The Company  believed that it
had an  extension  of  this  loan  to June 1,  2000  and was in the  process  of
arranging  a  refinance.  The  Company  strongly  disagreed  with the  Notice of
Default.

         On May 1, 2000, the Company  announced that P-SUB I, Inc.  ("Borrower")
filed on Friday April 28, 2000, a voluntary petition for relief under Chapter 11
of the United States  Bankruptcy Code. This action was taken by P-SUB I in order
to  protect  the  shareholders  equity  pending a  resolution  of the  Company's
differences  with its major lender,  Ocwen Federal Bank FSB ("Lender").  The two
parties  had been  unable  to reach  agreement  on this  matter.  P-SUB I was in
discussions with possible  sources of replacement  financing for the loan and in
order to protect its rights and interests it elected to seek Chapter 11 relief.

         On September 29, 2000, the Company and Ocwen entered into a Forbearance
Agreement approved by the Court for settlement of  this matter.  The major terms
of this agreement are as follows:

         (1) The amount of the secured debt was  established as $6,500,000 as of
August 15, 2000,  however the Lender agreed to accept  payment of $6,050,000 and
$350,000,  for a total of  $6,400,000 in full and complete  satisfaction  of the
Loan and to forbear from  exercising  its rights and remedies under the original
documents  against the  Borrower  and  guarantors,  so long as the  Borrower and
guarantors timely comply with certain terms and conditions:

         (2) The Lender was entitled to keep all funds which it held in suspense
and reserves.  These amounts were  fundamentally  the normal monthly payments of
interest and reserves which the Company had continued to make to the Lender.

         (3) The  Lender  agreed  to  release  all  liens  on the  funds  in the
Borrower's  income tax account and security  deposit account and agreed that the
funds of both  accounts  shall remain the  Borrower's  property.  These  amounts
totaled approximately $87,000.

                                       64
<PAGE>

          (4)  The  Borrower shall  be  required  to pay to  Lender  the  sum of
$350,000 due in 24 months.  The Note will require  interest only payments at the
the rate of eight and  one-half  percent  (8.5%) per annum from  August 15, 2000
until  maturity.  The Lender  insisted upon a continuing  guarantee from Pacific
Securitization and Lorraine Legg, President and CEO of the Company, personally.

         (5) The Borrower shall be required to pay  $6,050,000 as follows to the
Lender by paying  $350,000 on or before  November 15, 2000 and  $5,700,000 on or
before  December 28, 2000 This amount  shall bear  interest at 15% per annum and
interest payments are due on the 15th of each month.

         (6) The Company  agreed to keep the Chapter 11 proceedings open for 180
days from  approval  of the  settlement,  to pay the taxes,  keep  the  property
insured  and  to keep  the  property  in  good condition. The Borrower agreed to
deliver to Lender an original Confidentiality  Agreement and Agreement Regarding
Covenant Not to Sue Lender executed by their counsel.

         The Company is in the process of finalizing a new  collateralized  loan
for the amount of $5,700,000 which is payable to Ocwen on December 28, 2000. The
Company expects to complete this financing in January, 2001.

Sale of Shady Lane Apartments

         On  September  26,  2000,  the Company  sold its interest in Shady Lane
Apartments in Visalia,  California.  This 54 unit complex was sold for a selling
price of $1,850,000.  There was  approximately  $1,240,000 of debt.  Expenses of
Sale paid at closing  totaled  approximately  $135,000 which left  approximately
$475,000 in net cash proceeds. The book value of the real estate assets sold was
approximately $1,965,000 prior to the sale (unaudited).

Sale of Four Creeks Village Apartments

         On November  29,  2000,  the Company  sold its  interest in Four Creeks
Village Apartments in Visalia,  California. This 146 unit complex was sold for a
selling price of $ 8,387,122. The company had approximately $6,237,000 of debt.
Expenses  of Sale paid at  closing  totaled  approximately  $610,000  which left
approximately $1,540,000 in net cash proceeds. The book value of the real estate
assets sold was approximately $8,064,000 prior to the sale (unaudited).

                                       65
<PAGE>


                                   SIGNATURES

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

                                                TIS MORTGAGE INVESTMENT COMPANY

Date: January 3, 2001                           By:   /s/ Lorraine O. Legg
                                                --------------------------------
                                                     Lorraine O. Legg, Chief
                                                     Executive Officer

         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
this report has been signed by the following  persons in the  capacities  and on
the dates indicated.

<TABLE>
<CAPTION>
Signature                                   Title                                                    Date
---------                                   -----                                                    ----
<S>                                         <C>                                           <C>

   /s/ Lorraine O. Legg                     Director, President and                       January 3, 2001
---------------------------------------     Principal Executive Officer
Lorraine O. Legg


   /s/ John E. Castello                     Executive Vice President (Principal           January 3, 2001
---------------------------------------     Financial Officer)
John E. Castello


   /s/ Douglas B. Fletcher                  Director, Chairman of the Board               January 3, 2001
---------------------------------------
Douglas B. Fletcher


   /s/ Anthony H. Barash                    Director                                      January 3, 2001
---------------------------------------
Anthony H. Barash


   /s/ Patricia M. Howe                     Director                                      January 3, 2001
---------------------------------------
Patricia M. Howe


   /s/ Robert W. Ledoux                     Director                                      January 3, 2001
---------------------------------------
Robert W. Ledoux


   /s/ J. David Schemel                     Director                                      January 3, 2001
---------------------------------------
 J. David Schemel
</TABLE>

                                       66
<PAGE>

                                  SCHEDULE III

                         TIS MORTGAGE INVESTMENT COMPANY
                    REAL ESTATE AND ACCUMULATED DEPRECIATION
                                DECEMBER 31, 1999
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
     Column A    Column B          Column C        Column D             Column E          Column F   Column G  Column H   Column I
     --------    --------          --------        --------             --------          --------   --------  ---------  --------
                                                     Costs            Gross Amount
                                 Initial Cost     Subsequently      at which Carried
                                  to Company      Capitalized       at Close of Year
                            --------------------- -----------   -----------------------

                                      Buildings                       Buildings                                            Life on
                                         and                             and                          Year of               which
                                      Improve-     Improve-           Improve-          Accumulated  Construc-    Year  Depreciation
Description     Encumbrances   Land     ments        ments    Land     ments    Total  Depreciation    tion    Acquired  is Computed
-----------     ------------   ----   ---------    --------   ----  ----------  -----  ------------ ---------  -------- ------------
<S>                 <C>       <C>      <C>         <C>        <C>      <C>      <C>        <C>         <C>        <C>     <C>
Shady Lane
Village
Visalia, CA          $1,259     $379    $1,725     $ 38         $379    $1,763   $2,142      $284      1985       1995    40 years

Villa San
Marcos
Fresno, CA            6,718    2,549     7,459       35        2,584     7,459   10,043       957      1991       1995    40 years

Four Creeks
Village
Visalia, CA           5,593    1,157     7,698       --        1,157     7,698    8,855     1,066      1986-91    1995    40 years

Novato Markets
Rohnert Park &
Petaluma, CA          6,237    2,916     5,055     (122)       2,921     4,928    7,849       153      Various    1999    40 years
                -----------------------------------------------------------------------------------
                    $19,807   $7,001   $21,937     $(49)      $7,041   $21,848  $28,889    $2,460
                ===================================================================================
</TABLE>


<TABLE>
<CAPTION>
                                         1999                                1998                                  1997
                                         ----                                ----                                  ----
                                             Accumulated                          Accumulated                           Accumulated
                                   Cost      Depreciation                Cost     Depreciation                 Cost     Depreciation
                                -------------------------            -------------------------             -------------------------
<S>                                 <C>          <C>                     <C>          <C>                     <C>            <C>

Balance at Beginning of Year        $21,040      $1,767                  $29,210      $1,537                  $29,026        $938

Additions (sales) during
period
    Purchases                         7,971
    Sales                                                                (8,170)       (503)
    Capital                              12                                                                       184
improvements
Depreciation/Writeoffs                 (134)       693                                  733                                  599
                                ------------------------            -------------------------            -------------------------
Balance at End of Year             $28,889      $2,460                  $21,040      $1,767                  $29,210      $1,537
                                ========================            =========================            =========================

</TABLE>



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