OWENS MORTGAGE INVESTMENT FUND
10-QT, 1996-05-15
MORTGAGE BANKERS & LOAN CORRESPONDENTS
Previous: INLAND MORTGAGE INVESTORS FUND III LP, 10-K/A, 1996-05-15
Next: INTERLINE RESOURCES CORP, 10QSB, 1996-05-15





                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549



                                    FORM l0-Q

                   Quarterly Report Under Section 13 or 15(d)
                     of The Securities Exchange Act of 1934

                        For Quarter Ended March 31, 1996

                         Commission file number O-17248


                         OWENS MORTGAGE INVESTMENT FUND,
                        a California Limited Partnership
             (Exact Name of Registrant as specified In Its charter)


      California                                            68-0023931
(State or other jurisdiction                               I.R.S. Employer
of incorporation or organization)                         Identification No.)


2221 Olympic Boulevard
Walnut Creek, California                                        94595
(Address of principal executive office)                       (Zip Code)

Registrant's Telephone number,
including area code                                           (510) 935-3840



        Indicate by check mark whether the  registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes X No_________


<PAGE>



PART I. FINANCIAL INFORMATION


Item 1. Financial Statements
<TABLE>
<CAPTION>


                         OWENS MORTGAGE INVESTMENT FUND
                       (A California Limited Partnership)

             BALANCE SHEETS -- MARCH 31, 1996 AND DECEMBER 31, 1995


                                                                             March 31               December 31
                                                                               1996                      1995
                                                                               ----                      ----
                                                          ASSETS
<S>                                                                        <C>                    <C>         
Cash and cash equivalents (Note 2)                                         $  2,769,249           $  5,056,358
Certificates of Deposit                                                       1,000,000                850,000
Loans secured by trust deeds (Notes 2 and 3)                                155,640,988            151,350,591
less:  Allowance for loan losses (Note 2)                                    (3,250,000)            (3,250,000)
Real estate held for sale (Note 5)                                            9,518,547              9,012,359
Unsecured Loan to General Partner (Note 4)                                    1,687,330              1,023,232
Interest receivable                                                           1,296,367              1,359,228
Other assets                                                                     59,074                      0
                                                                            -----------            -----------
Total Assets                                                               $168,721,555           $165,401,768
                                                                            ===========            ===========


                                            LIABILITIES AND PARTNERS' CAPITAL
LIABILITIES:
Accrued distributions payable                                              $    499,800           $    489,157
Payable to General Partner                                                       44,124                152,000
Deferred income                                                                  60,496                      0
Other liabilities                                                                49,740                 16,168
                                                                            -----------            -----------
Total Liabilities                                                               654,160                657,325
                                                                            -----------            -----------

PARTNERS' CAPITAL:
General partners (Note 6)                                                     1,649,167              1,623,526
Limited partners (Note 6)                                                   166,418,228            163,120,917
                                                                            -----------            -----------
Total Partners' Capital                                                     168,067,395            164,744,443
                                                                            -----------            -----------
Total Liabilities and Partners' Capital                                    $168,721,555           $165,401,768
                                                                            ===========            ===========

                     The accompanying notes are an integral
                             part of these financial
                                   statements.
</TABLE>


<PAGE>

<TABLE>
<CAPTION>

                         OWENS MORTGAGE INVESTMENT FUND
                       (A California Limited Partnership)

                              STATEMENTS OF INCOME

               FOR THE THREE MONTHS ENDED MARCH 31, 1996 AND 1995

                                                                            FOR THE THREE MONTHS ENDED
                                                                       March 31              March 31
                                                                         1996                  1995
                                                                         ----                  ----
  REVENUES:
<S>                                                                  <C>                   <C>        
        Interest income on loans secured by trust deeds              $ 4,051,584           $ 3,830,641
        Other interest income                                             34,266                33,058
                                                                       ---------             ---------
        Total revenues                                               $ 4,085,850           $ 3,863,699
                                                                       ---------             ---------

OPERATING EXPENSES:
        Management Fees (Note 6)                                     $   204,348           $   268,237
        Promotional interest (Note 3)                                     16,398                22,148
        Administrative                                                    14,129                14,129
        Legal and accounting                                              49,148                22,750
        Net Real Estate Owned operations                                 137,648                54,857
        Other                                                                497                     0
                                                                       ---------             ---------
        Total operating expenses                                     $   422,168           $   382,121
                                                                       ---------             ---------
        Net income                                                   $ 3,663,682           $ 3,481,578
                                                                       =========             =========

        Net income allocated to general partner                      $    35,909           $    34,078
                                                                       =========             =========

Net income allocated to limited partners                             $ 3,627,773           $ 3,447,500
                                                                       =========             =========

      Net income per limited partnership
  unit (Note 8)                                                            $.022                 $.022
                                                                            ====                  ====

                     The accompanying notes are an integral
                       part of these financial statements.
</TABLE>


<PAGE>
<TABLE>
<CAPTION>


                         OWENS MORTGAGE INVESTMENT FUND
                       (A California Limited Partnersbip)

                            STATEMENTS OF CASH FLOWS

               For the Three Months Ended March 31, 1996 and 1995

                                                                      March 31                     March
                                                                        1996                       1995
                                                                        ----                       ----

CASH FLOWS FROM OPERATING ACTIVITIES:
<S>                                                                   <C>                       <C>         
         Net Income                                                   $ 3,663,682               $  3,481,578

Adjustments to reconcile net Income
      to net cash provided by operating activities
         (Increase) in interest receivable                                 62,861                    (75,226)
         Increase (decrease) in accrued distribution
           payable                                                         10,643                     31,353
         Increase (decrease) in accounts payable/
           payable to General Partner                                     (74,304)                  (298,728)
         (Increase) in other assets                                       (59,074)                         0
         Increase (decrease) in deferred income                            60,496                     75,085
                                                                       ----------                 ----------
         Total adjustment                                                     622                   (267,516)
                                                                       ----------                 ----------
           Net cash provided by operating activities                    3,664,304                  3,214,062
                                                                       ----------                 ----------

CASH FLOWS FROM INVESTING ACTIVITIES:
         Purchases of loans secured by  trust deeds                   (12,679,134)               (11,481,679)
         Principal collected                                             (165,153)                   892,446
         Loan payoffs                                                   7,889,792                 10,945,432
         Investments in real estate                                      (506,188)                (2,094,484)
         Investments in Certificates of Deposit (net)                    (150,000)                         0
                                                                       -----------                ----------
           Net cash provided by (used in)
             investing activities                                      (5,610,683)                (1,738,285)
                                                                       ----------                 -----------

CASH FLOWS FROM FINANCING ACTIVITIES:
         Proceeds from sale of partnership Units                        3,793,018                  4,894,455
         Cash distributions                                            (1,470,289)                (1,405,094)
         Capital withdrawals                                           (2,663,459)                (2,425,271)
                                                                       ----------                 ----------
           Net cash provided by (used in)
             financing activities                                        (340,730)                 1,064,090
                                                                       -----------                ----------

INCREASE (DECREASE) IN CASH AND CASH
  EQUIVALENTS                                                          (2,287,109)                 2,539,867
CASH AND CASH EQUIVALENTS AT
  BEGINNING OF PERIOD                                                   5,056,358                  2,153,706
                                                                       ----------                 ----------
CASH AND CASH EQUIVALENTS AT
  END OF PERIOD                                                       $ 2,769,249                $ 4,693,573
                                                                       ==========                 ==========

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

</TABLE>

<PAGE>


                         OWENS MORTGAGE INVESTMENT FUND
                       (A California Limited Partnership)

                          NOTES TO FINANCIAL STATEMENTS
                                 MARCH 31, 1996


(1)    ORGANIZATION AND OPERATIONS

Owens  Mortgage   Investment  Fund  (the  Partnership),   a  California  limited
partnership,  was formed on June 14,  1984 to invest in loans  secured by first,
second and third trust deeds and  wraparound  mortgage  loans.  The  Partnership
commenced  operations on the date of formation and will continue  until December
31, 2034 unless  dissolved prior thereto under the provisions of the partnership
agreement.

The general  partners  include Owens Financial  Group,  Inc. (OFG), a California
Corporation,  and certain individuals who are OFG's shareholders/officers and/or
employees.  The  individual  partners have assigned to OFG their interest in any
present  or  future  promotional  allowance  from  the  Partnership.  OFG  is  a
California  corporation engaged in the origination of real estate mortgage loans
and the  subsequent  servicing of these  mortgages for the  Partnership  and for
other third-party investors.

The general partners are authorized to offer and sell and have outstanding up to
an aggregate of 250,000,000  units  outstanding at $1.00 per unit,  representing
$250,000,000  of  limited  partnership  interest  in  the  Partnership.  Limited
Partnership  Units  outstanding  were 169,492,501 at March 31, 1996. As of March
31, 1996, the  Partnership had registered  $321,570,324  of limited  partnership
interests with the Securities and Exchange Commission.


(2)    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The  following  items  comprise the  significant  accounting  policies  that the
Partnership follows in preparing and presenting its financial statements.

    (a)  Loans Secured by Trust Deeds

Loans  secured by trust deeds are  acquired  from OFG and are  recorded at cost.
Interest  income on loans is accrued by the simple  interest  method.  Effecitve
January 1, 1995,  the  Partnership  adopted the Financial  Accounting  Standards
Board issued  Statement No. 114,  Accounting  by Creditors  for  Impairment of a
Loan,  and No. 118,  Accounting  by Creditors  for  Impairment  of a Loan-Income
Recognition and  Disclosures.  Under Statement No. 114, a loan is impaired when,
based on current  information or events,  it is probable that a creditor will be
unable to collect the  contractual  interest  and  principal  payments of a loan
according to the  contractual  terms of the loan  agreement.  Statement  No. 114
requires that impaired loans be measured on the present value of expected future
cash flows discounted at the loan's  effective  interest rate or, as a practical
expedient,  at the  loan's  observable  market  price or the  fair  value of the
collateral  if the loan is  collateral  dependent.  Statement  No. 118 clarifies
interest income  recogntion and disclosure  provisions of Statement No. 114. The
adoption  of these  statements  do not have a material  effect on the  financial
statements of the Partnership.

The  Partnership   recognizes  interest  income  on  impaired  loans  using  the
cash-basis method of accounting. Cash receipts are allocated to interest income,
except when such payments are specifically  designated as principal reduction or
when  management  does not believe the  Partnership's  investment in the loan is
fully recoverable.

    (b)  Allowance for Loan Losses

The Partnership maintains an allowance for loan losses equal to $3,250,000 as of
March 31, 1996.  Management of the Partnership believes that based on historical
experience  and a review  of the  loans and  their  respective  collateral,  the
allowance for loan losses is adequate in amount.

Through  October  31,  1994,  OFG  made  all  delinquent  interest  payments  on
Partnership  loans  originated  prior to May 1,  1993 on a  non-recourse  basis.
However,  effective  November 1, 1994, OFG  discontinued  its practice of making
such payments for certain loans which were  originated  prior to May 1, 1993 and
which were more than 90 days  delinquent.  Such loans  totaled  $8,486,000 as of
March 31, 1996. The  Partnership  discontinues  the accrual of interest on loans
when,  in the  opinion of  management,  there is a  significant  doubt as to the
collectibility  of interest or principal from either the borrower or OFG or when
the  payment  of  principal  or  interest  is ninety  days past due,  unless OFG
continues to advance interest payments to the Partnership.  As of March 31, 1996
and  December 31, 1995,  the  Partnership  had loans  totaling  $11,310,000  and
$12,037,000,  respectively,  that were more than ninety days delinquent of which
$10,073,000 and $8,309,000, respectively, were classified as non-accrual loans.

  The Partnership's  investment in loans for which OFG has provided advances for
  delinquent  interest  payments over 90 days was  $1,237,000  and $3,728,000 at
  March 31, 1996 and December 31, 1995, respectively.

  Advances for delinquent interest payments and other payments, such as property
  taxes and mortgage interest pursuant to senior  indebtedness,  and development
  costs  made to or on behalf  of the  Partnership  by OFG for the three  months
  ended March 31, 1996 and for the twelve  months ended  December 31, 1995 which
  had  not  been  reimbursed  by the  borrower  as of  the  same  date,  totaled
  approximately  $250,000 and $1,218,000,  respectively.  The Partnership has no
  obligation to repay these advances to OFG.

  In addition,  OFG purchased a note from the  Partnership  at its face value of
  $870,000,  foreclosed  on and obtained  title to the  underlying  real estate.
  During 1995, OFG assumed the Partnership's  interest a loan at the face amount
  of  $591,000  and was  foreclosed  out of such loan by the senior  lienholder.
  Furthermore,  during 1995, OFG assumed the obligation to the Partnership for a
  shortfall of $525,000 on the payoff of a Partnership loan (see Note 4).

    (c)  Cash and Cash Equivalents

  For  purposes  of the  statements  of cash  flows,  cash and cash  equivalents
  include  interest-bearing or non interest-bearing bank deposits and short-term
  certificates of deposit with original maturities of three months or less.

    (d)    Certificates of Deposit

Certificates  of  Deposit  are held with  various  financial  institutions  with
original maturities of up to one year.

    (e)    Real Estate Held for Sale

Real estate held for sale includes real estate acquired through  foreclosure and
is  carried  at the  lower  of the  recorded  investment  in the  loan  plus any
additional  capitalized  costs,  inclusive  of any senior  indebtedness,  or the
property's estimated fair market value, less estimated cost to sell.

    (f)    Income Taxes

No  provision is made for income  taxes since the  Partnership  is not a taxable
entity.  Accordingly,  any income or loss is  included in the tax returns of the
partners.


(3)     LOANS SECURED BY TRUST DEEDS

Loans  secured by trust deeds as of March 31, 1996 and December 31, 1995 were as
follows:

                                              March 31               December 31
                                                1996                     1995

         Income-producing properties       $145,690,028             $142,597,751
         Single-family residences             2,591,305                2,249,616
         Unimproved land                      7,359,655                6,503,224
                                            -----------              -----------
                                           $155,640,988             $151,350,591
                                            ===========              ===========

         First mortgages                   $140,575,776             $136,110,802
         Second mortgages                    14,487,077               14,660,759
         Third mortgages or all-inclusive
           deeds of trust                       578,135                  579,030
                                            -----------              -----------
                                           $155,640,988             $151,350,591
                                            ===========              ===========

Loan maturities range from 1996 to 2011, with approximately 43% ($67,365,000) of
the loan  principal  outstanding  at March 31,  1996  maturing in 1996 and 1997.
These  maturities  include  $16,032,000  in loans which are past  maturity as of
March 31, 1996, of which $8,176,000 represents loans for which interest payments
are  delinquent  over  90  days.  The  Partnership   refinanced  loans  totaling
$1,044,000 and $19,466,000  during the three months ended March 31, 1996 and the
year ended December 31, 1995, respectively, thereby extending the maturity dates
of such loans.

The  Partnership's  total  investment  in loans  delinquent  over ninety days is
$11,310,000   and   $12,037,000  at  March  31,  1996  and  December  31,  1995,
respectively.  As of March 31, 1996 and  December  31,  1995,  OFG is  providing
non-recourse  advances for the  delinquent  interest  payments on $1,237,000 and
$3,728,000, respectively, of such loans.

As of March 31, 1996 and December 31, 1995, the  Partnership's  loans secured by
deeds  of trust on real  property  collateral  located  in  Northern  California
totaled approximately 73% ($113,204,000) and 79% ($120,744,000), respectively of
the loan portfolio.  The Northern  California  region is a large geographic area
which has a  diversified  economic  base.  The ability of the borrowers to repay
loans is  influenced  by the strength of the region and the impact of prevailing
forces on the value of real estate.  Such loans are secured by deeds of trust in
real estate  properties  and are expected to be repaid from the cash flow of the
properties  or proceeds  from the sale or  refinancing  of the  properties.  The
policy of the  Partnership is to require real property  collateral with a value,
net of senior indebtedness, that exceeds the carrying amount of the loan balance
and to record a deed of trust on the underlying property.



(4)     UNSECURED LOANS DUE FROM GENERAL PARTNER

During  1993,  OFG  sold  various  properties  that  it had  acquired  from  the
Partnership through foreclosure proceedings on Partnership loans assumed in 1992
and 1993.  The  sales  proceeds  were  insufficient  to repay the  Partnership's
investment in the related mortgage notes; accordingly, OFG executed an unsecured
note payable to the Partnership in the aggregate amount of $1,411,112 to satisfy
OFG's obligation pursuant to an expired Limited Indemnification Agreement.

During 1994, OFG sold one property acquired through foreclosure proceedings on a
Partnership  loan assumed in 1993 and was foreclosed out of the second  position
by the holder of the first deed of trust on a Partnership  loan assumed in 1994.
The  proceeds  from  these   transactions   were   insufficient   to  repay  the
Partnership's  investment  in  the  related  mortgage  notes.  Though  under  no
obligation to do so, OFG assumed the losses of $960,512 and added this amount to
the outstanding balance of the unsecured note payable.

During 1995,  OFG assumed the obligation to the  Partnership  for a shortfall on
the  discounted  payoff  of a  mortgage  and was  foreclosed  out of the  second
position  of a loan by the  holder of the first  deed of trust on a  Partnership
loan  assumed in 1995.  Though  under no  obligation  to do so, OFG  assumed the
losses  on  these  transactions  of  $902,357  and  added  this  amount  to  the
outstanding balance of the unsecured note payable.

During the first quarter of 1996, OFG assumed the obligation to the  Partnership
on a loan in the amount of $870,000 and foreclosed on the property securing such
loan.  This amount was added to the  outstanding  balance of the unsecured  note
payable.

As of March 31, 1996,  OFG has repaid  $2,456,651 in principal on this unsecured
loan leaving a balance due of  $1,687,330.  The note carries an interest rate of
8% and is current.


(5)     REAL ESTATE HELD FOR SALE AND MORTGAGE PAYABLE

Real estate held for sale at March 31, 1996 consists of the following properties
acquired through foreclosure in 1993, 1994 and 1995:

         Warehouse, Merced, California, net of valuation
              allowance of $350,000 as of March 31, 1996             $   650,000
         Residential lots, Carmel, California                          2,780,104
         Light industrial, Emeryville, California                        925,000
         70% interest in undeveloped land, Vallejo, California           568,569
         Commercial lot, Sacramento, California, net of valuation
              allowance of $250,000 as of March 31, 1996                 299,828
         Office building, Monterey, California                         2,126,426
         Undeveloped land, Los Gatos, California                         571,853
         Residential lot, Grass Valley, California                        55,380
         Retail lot, Milpitas, California and Residence,
           Campbell, California                                          661,531
         Commercial building, Sacramento, California                     850,000
         Apartments/Commercial Use, Oakland, California                   29,856
                                                                       ---------
              Total                                                   $9,518,547
                                                                       =========

Real estate held for sale has  increased  in recent  years due to the  Corporate
General Partner's policy to not acquire such properties through foreclosure.  In
addition,   the  Partnership  has  invested   substantial   amounts  of  capital
($1,680,104) in excess of the mortgage  balances in the residential lots located
in Carmel Valley, California during the development process.


(6)     PARTNER'S CAPITAL

    (a)    Contributions

The limited partners  contribute  $1.00 for each unit  subscribed.  Registration
costs incurred by the Fund have been offset against  contributed  capital.  Such
costs, which were incurred in 1989, amounted to approximately $198,000.

Prior to September 1, 1986, the general  partners  contributed cash in an amount
equal to 1% of the aggregate capital contribtions of the limited partners. After
such date, the general partners are required to make cash capital  contributions
in  the  amount  of  1/2  of 1%  of  the  limited  partners'  aggregate  capital
contributions.

    (b)    Allocations, Distributions and Withdrawals

In accordance with the partnership  agreement,  the Partnership's profits, gains
and losses are  allocated  to each  limited  partner and the  corporate  general
partner in proportion to their respective capital contributions.

Distributions  are made monthly to the partners in proportion to the  respective
units owned during the preceding calendar month. Accrued  distributions  payable
represent amounts to be paid to the partners in January, 1996 and April, 1996 on
their capital balances at March 31, 1996 and December 31, 1995, respectively.

The Partnership makes cash  distributions to those limited partners who elect to
receive such distributions. Those limited partners who elect not to receive cash
distributions  have  their   distributions   reinvested  in  additional  limited
partnership  units.  Such  reinvested   distributions   totaled  $2,175,804  and
$2,076,484 for the three months ended March 31, 1996 and 1995, respectively.

The limited  partners may  withdraw,  or partially  withdraw,  from the Fund and
obtain the return of their  outstanding  capital  accounts  within 91 days after
written notices are delivered to the corporate  general partner,  subject to the
following limitations:

         Any such payments are required to be made only from cash  available for
         distribution,  net  proceeds  and capital  contributions  (as  defined)
         during said 91-day period.

         A maximum of $75,000 may be withdrawn  during any calendar  quarter (or
         $100,000 in the case of an estate of a deceased limited partner).

         The general  partners  are not required to establish a reserve fund for
         the purpose of funding such payments.

         No more than 10% of the outstanding limited  partnership  interests nay
         be withdrawn  during any calendar year except upon  dissolution  of the
         Fund.

    (c)    Promotional Interest of General Partners

The general partners contributed cash to the Partnership's capital in the amount
of 0.5% of the limited partners  aggregate capital  contributions  and, together
with their promotional interest,  the general partners have an interest equal to
1% of the  limited  partners  contributions.  This  promotional  interest of the
general  partners of up to 1/2 of 1% is expensed  monthly to the Partnership and
credited as a contribution to the general partners capital account as additional
compensation.  As of March 31, 1996, the general  partners had made cash capital
contributions of $841,974 to the  Partnership.  The general partners have agreed
not to withdraw any portion of this capital from the Partnership, even though it
exceeds the 1/2 of 1% requirement, but they are not required to make any further
cash capital  contributions to the Partnership  until the amount falls below the
1/2 of 1% requirement.

The  promotional  interest  expense  charged to the  Partnership was $16,398 and
$22,148 for the three months ended March 31, 1996 and 1995.


(7)     CONTINGENCY RESERVES

In accordance  with the partnership  agreement and to satisfy the  Partnership's
liquidity  requirements,  the  Partnership  is required to maintain  contingency
reserves  (as  defined)  in an  aggregate  amount of at least  1.5% of the gross
proceeds of the sale of limited partnership units. The cash capital contribution
of the general  partners  (amounting  to $841,974  at March 31,  1996),  up to a
maximum of .5% of the limited partners' capital contributions, will be available
as additional contingency reserve, if necessary.

The contingency  reserves  required at March 31, 1996 and December 31, 1995 were
approximately $3,390,000 and $3,324,000, respectively. Cash and cash equivalents
as of the same dates were restricted accordingly.


(8)     TRANSACTIONS WITH AFFILIATES

OFG is entitled to receive from the  Partnership a management fee of up to 2.75%
per annum of the average unpaid balance of the  Partnership's  mortgage loans at
the end of each of the preceding  twelve months for services  redered as manager
of the Partnership.  The maximum management fee is reduced to 1.75% per annum if
OFG has not  provided  during the  preceeding  calendar  year any of the certain
services defined in the limited partnership agreement.

All of the  Partnership's  loans are serviced by OFG, in consideration for which
OFG receives  fees up to .25% per annum of the unpaid  principal  balance of the
loans.  Servicing fees are paid from the interest  income of the loans collected
from the borrowers.

Interest  income on loans secured by trust deeds is collected by OFG and,  along
with  advances on certain  delinquent  loans,  is  remitted to the  Partnership.
Interest  receivable from OFG amounted to $1,296,367 and $1,359,228 at March 31,
1996 and December 31, 1995, respectively.

OFG may, at its sole discretion and on a monthly basis, adjust the servicing and
management  fees as long as such fees do not exceed the allowable .25% and 2.75%
annual limits,  respectively.  In determining the servicing and management fees,
and hence the yield to the  Partnership,  OFG may  consider a number of factors,
including  the  then-current   market  yields.   Service  fee  payments  to  OFG
approximated  $91,000 and $99,000 for the three  months ended March 31, 1996 and
1995.  Management  fee  income to OFG  earned on loans  invested  in by the Fund
approximated  $204,000and $268,000 for the three months ended March 31, 1996 and
1995, respectively.

OFG is the obligor on two notes  payable to the  Partnership  totaling  $492,322
which is secured by properties owned by OFG as of March 31, 1996. This notes are
interest  only,  due on demand and are current.  Although the terms of the loans
between  the  Partnership  and OFG may or may not be at  market  rate,  they are
considered adequate and reasonable.

OFG  originates  all  loans the  Partnership  is  invested  in and  receives  an
investment  evaluation fee payable by borrowers or the  Partnership.  Such fees,
payable by  borrowers,  earned by OFG  amounted to  approximately  $447,000  and
$263,000 for the three months ended March 31, 1996 and 1995, respectively.

OFG receives late payment charges from borrowers who make  delinquent  payments.
Such  charges are in addition to the normal  monthly  loan  payments and totaled
approximately  $32,000 and $16,000 for the three months ended March 31, 1996 and
1995, respectively.

Due to General  Partner at March 31,  1996 and  December  31,  1995  consists of
unreimbursed costs and expenses payable to OFG.
(9)     NET INCOME PER LIMITED PARTNERSHIP UNIT

Net income per limited  partnership  unit is computed using the weighted average
of limited  partnership units outstanding during the three month periods.  These
amounts were  $168,332,201 and $157,579,824 for the three months ended March 31,
1996 and 1995, respectively.


<PAGE>





Item 2. Management's Discussion and Ana1ysis of Financial Condition and
Results of Operations

Results of Operations

The net income increase of $182,000 (5.23%) for the three months ended March 31,
1996 as  compared  to the  three  months  ended  March  31,  1995 was  primarily
attributable to the increase in mortgage  investments and other notes receivable
held by the Partnership  from  $145,948,000 to $157,328,000 for the three months
ended March 31, 1995 and 1996, respectively.

The  Partnership  experienced  a decrease in its average net yield from 8.86% to
8.63% for the three months ended March 31, 1995 and 1996, respectively.  The net
yield  represents the net income of the Partnership  after all expenses with the
exception  of the  provision  for losses on loans or Real  Estate  Owned.  These
variations in yield are minor;  however, the gross income of the Partnership has
been  reduced  partially  due to the fact that,  as of  November  1,  1994,  the
Corporate General Partner  discontinued its previous practice of making payments
on certain  delinquent loans held by the Partnership which were originated prior
to May 1,  1993.  Non-performing  loans  held by the  Partnership  on which  the
Corporate   General   Partner  was  not  advancing   payments   increased   from
approximately   $5,790,000   (3.8%  of  the  loan  portfolio)  to  approximately
$10,073,000  (6.5% of the loan  portfolio)  as of March  31,  1995 and March 31,
1996, respectively.  The Corporate General Partner has significantly reduced the
management  fees it collects  to offset the loss of revenue to the  Partnership.
Management  fees  paid  to  the  Corporate   General   Partner   decreased  from
approximatley $268,000 to $204,000 for the three months ended March 31, 1995 and
1996, respectively.

Portfolio Review

The number of Partnership mortgage  investments  decreased from 236 to 235 as of
March 31, 1995 and 1996,  respectively.  The average loan balance in this period
increased from $615,139 to $662,302 as of March 31, 1995 and 1996, respectively.
This  average loan  increase  reflects  the  Partnership's  ability to invest in
larger mortgage loans meeting the Partnership's objectives.

The Corporate General Partner had previously made all periodic interest payments
to  the  Partnership  on  all  delinquent  loans  made  or  invested  in by  the
Partnership. However, on loans originated by the Corporate General Partner on or
after May 1, 1993,  and  effective  November 1, 1994,  for  certain  other loans
originated  prior to May 1, 1993, the Corporate  General Partner has adopted the
policy to not advance  delinquent  interest or principal.  As of March 31, 1996,
there were  $10,073,000 in loans held by the  Partnership on which payments were
more than 90 days  delinquent  and on which  payments were not being advanced by
the  Corporate  General  Partner.  The  Corporate  General  Partner has advanced
approximately  $87,000 in delinquent  interest  payments to the Partnership from
January 1, 1996 to March 31, 1996 that had not been  collected from the borrower
by the Corporate General Partner as of March 31, 1996.

Approximately $11,310,000 (7.7%) and $12,037,000 (8.0%) of the loans invested in
by the Fund were more than 90 days  delinquent  in payment as of March 31,  1996
and December 31, 1995, respectively. Of these amounts,  approximately $4,736,000
(3.0%) and $8,484,000  (5.8%) were in the process of foreclosure as of March 31,
1996 and and December 31, 1995, respectively.

A loan loss reserve in the amount of $3,250,000 and $2,750,000 was maintained on
the books of the Partnership as of March 31, 1996 and 1995, respectively.  As of
this date the General  Partners have  determined  that this loan loss reserve is
adequate.

As of  March  31,  1996  and  December  31,  1995  approximately  73%  and  79%,
respectively  of the mortgage loans made or invested in by the  Partnership  are
secured by real property  located in Northern  California.  The following  table
sets forth the principal amount of mortgage  investments,  by  classification of
property  securing  each loan,  held by the  Partnership  on March 31,  1996 and
December 31, 1995:

                                                     Principal Amount
                                                March 31          December 31
                                                  1996                1995
                                                  ----                ----
                                                 (000)                (000)

Single-Family Dwellings                       $    2,591         $    2,250
Income-Producing Property                        145,690            142,598
Unimproved Land                                    7,360              6,503
                                                 -------            -------
                                                $155,641           $151,351
                                                 =======            =======

First Mortgages                                 $140,576           $136,111
Second Mortgages                                  14,487             14,661
Third Mortgages or All-inclusive
  Deeds of Trust                                     578                579
                                                 -------            -------
                                                $155,641           $151,351
                                                 =======            =======

The  following  amount of  delinquent  loans held by the  Partnership  have been
acquired and foreclosed  upon by the Corporate  General  Partner from January 1,
1993 through March 31, 1996:

                                                Delinquent              Year
                       Principal                 Interest             Foreclosed
                       $1,025,581                 $150,295               1993
                           58,000                    4,417               1994
                        2,501,308                  252,810               1995
                          870,000                   58,000               1996

The  Corporate  General  Partner has  advanced  all  delinquent  interest to the
Partnership  on the loans  foreclosed on in 1993,  1994 and 1995. The delinquent
interest on the loan foreclosed on in 1996 was never advanced to the Partnership
by the Corporate General Partner. Of these foreclosed loans the Partnership held
two mortgages totaling $492,322 as of March 31, 1996.


Real Estate Owned
The Partnership  currently  holds title to the following nine  properties  which
were foreclosed on during 1993, 1994 and 1995:
<TABLE>
<CAPTION>

                                        Fund               Additional
                                        Loan               Capitalized             Delinquent          Senior
Description                            Amount                 Costs               Interest (1)          Loans
- -----------                            ------                 -----               ------------          -----
<S>                                      <C>                <C>                     <C>             <C>   
Light Industrial Warehouse
Merced, CA                               $1,000,000(2)      $        0              $175,333        $       0

Residential Lots
Carmel Valley, CA                        $  600,000         $2,180,104 (4)          $141,750        $       0

Light Industrial Warehouse
Emeryville, CA                           $  925,000         $        0              $235,721        $       0

Commercial Lot/Residential
  Development
Vallejo, CA                              $  525,000         $   43,569              $ 83,949        $       0

Commerical Lot
Sacramento, CA                           $  500,000 (3)     $   49,828              $ 36,500        $       0

Office Building
Monterey, CA                             $  550,000         $1,576,426 (4)          $ 30,077        $       0

Residential Lot
Grass Valley, CA                         $   55,000         $      380              $  6,302        $       0

Commercial Space
Oakland, CA                              $   29,856         $        0              $ 34,134        $       0

Undeveloped Land
Los Gatos, CA                            $  571,853         $        0              $134,878        $       0

Retail Lot/Residence
Milpitas, CA/Campbell, CA                $  661,531         $        0              $ 17,500        $ 159,971

Commercial Building
Sacramento, CA                           $  850,000         $        0              $ 30,817        $       0
<FN>
(1)  Substantially  all of the  delinquent  interest  was advanced by OFG to the
     Partnership.  The  $83,949 of  delinquent  interest  advanced by OFG on the
     Vallejo, California property has been reimbursed by the Partnership.

(2)  The book value of this asset is net of a loss allowance of $350,000.

(3)  The book value of this asset is net of a loss allowance of $250,000.

(4)  Included  in this  balance is the payoff of a senior  loan in the amount of
     $500,000.

(5)  Included  in this  balance is the payoff of a senior  loan in the amount of
     $1,425,000.  This  senior loan was  originally  $2,102,646  including  late
     charges and fees. The Corporate  General Partner  arranged for this loan to
     be discounted at payoff.
</FN>
</TABLE>

With the  exception of the light  industrial  warehouse  located in  Emeryville,
California  and the office  building  located  in  Monterey,  California,  these
properties do not currently  generate  revenue and, as such,  are operating at a
deficit.  With the possible exception of the light industrial  warehouse located
in Merced, California and the commercial land located in Sacramento, California,
the General  Partners  believe that due to the values of these  properties,  the
Partnership  should  not  sustain  any  losses of  principal  on their  ultimate
disposition.

The  Partnership  has entered into a joint venture  agreement  with an unrelated
developer/builder  for the  development  and  buildout  of 30  residential  lots
located in Carmel  Valley,  California  which lots are to be  contributed by the
Partnership to the joint venture at a future time. The joint venture  agreeement
provides  for the  Partnership  to receive a priority  return of  principal  and
interest on any development  capital contributed to the venture in addition to a
priority return of $70,000 per lot. The Partnership is entitled to an allocation
of 70% of  any  profits  from  the  venture.  Most  of the  infrastructure  work
including  roads,  drainage  and  utility  tie-ins  have been  completed  in the
development  for which the Partnership  has advanced  approximately  $1,400,000.
Construction  of  residential  units  began  in  February,  1996  and  sales  of
residential units is anticipated to begin in late 1996.

The  Partnership  leased  out the  majority  of the office  building  located in
Monterey,  California to a publicly-traded company at the end of 1995, and lease
payments began in January,  1996. The Corporate  General  Partner  expects to be
able to operate the property profitably,  lease up the remaining space and place
the property on the market for sale.

The  Partnership's  investment in Real Estate Owned has  increased  during 1993,
1994 and 1995 due to the  Corporate  General  Partner's  policy  to not  acquire
property  subject  to  foreclosure  on which the  Partnership  has a trust  deed
investment.

Liquidity and Capital Resources
The Partnership relies upon purchases of limited partnership  interests and loan
payoffs for the creation of capital for mortgage  investments.  The  Partnership
has not and does not intend to borrow money for investment purposes.

Continency Reserves
The  Partnership  maintains  cash and  certificates  of deposit  as  contingency
reserves in an aggregate amount of at least 2% of the gross proceeds of the sale
of Limited  Partners' Units. To the extent that such funds are not sufficient to
pay expenses in excess of revenues or to meet any obligation of the Partnership,
it may be necessary for the Partnership to sell or otherwise  liquidate  certain
of its investments on terms which may not be favorable to the Partnership.

Current Economic Conditions
The  Partnership has been affected by regional  declines in commercial  property
values  and  general  economic  conditions;  however,  the  Partnership  has not
sustained any principal  losses to date. Due to the  conservative  loan-to-value
criteria  established by the Corporate General Partner,  the mortgage loans held
by the  Partnership  appear in  general  to be, in the  opinion  of the  General
Partners, adequately secured.

The Partnership generally invests in relatively short-term commercial loans (1-7
years)  which large  financial  institutions  typically do not invest in. Due to
this,  the net income of the  Partnership  has in recent  years  remained in the
range of 8.5-10  percent per year.  If there were a reduction  in the demand for
loans originated by the Corporate General Partner and, thus, fewer loans for the
Partnership  to invest in, the  Partnership  would have to invest excess cash in
shorter term investments yielding  considerably less than the current investment
portfolio.

The Partnership continues to receive substantial additional investments from new
and existing  Limited  Partners  which provide  capital for loans,  purchases of
existing notes and redemption of existing Limited Partnership Units.


<PAGE>


PART II. OTHER INFORMATION

Item 1.  Legal Proceedings

The Partnership is not presently involved in any material legal proceedings.


Item 6(b).  Reports on Form 8-K

No reports on Form 8-K have been filed  during the quarter for which this report
is filed.


<PAGE>



                                   SIGNATURES

 Pursuant  to the  requirements  of the  Securities  Exchange  Act of 1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.



Dated:  May 15, 1996                           OWENS MORTGAGE INVESTMENT FUND
                                               a California Limited Partnership
                                               (Registrant)

                                               By:   Owens Financial Group, Inc.
                                                     a General Partner


                                                 By:  \s\ William C. Owens
                                                      William C. Owens
                                                      President


                                                 By:  \s\ Bryan H. Draper
                                                      Bryan H. Draper
                                                      Controller
                                                      Principal Financial and
                                                        Accounting Officer


<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     (Replace this text with the legend)
</LEGEND>
<CIK>                         841501                         
<NAME>                        OWENS MORTGAGE INVESTMENT FUND
<MULTIPLIER>                  1
<CURRENCY>                    U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>               DEC-31-1996
<PERIOD-START>                  JAN-01-1996
<PERIOD-END>                    MAR-31-1996
<EXCHANGE-RATE>                 1
<CASH>                            3,769,249
<SECURITIES>                              0
<RECEIVABLES>                     1,296,367
<ALLOWANCES>                              0
<INVENTORY>                               0
<CURRENT-ASSETS>                  5,065,616
<PP&E>                            9,518,547
<DEPRECIATION>                            0
<TOTAL-ASSETS>                  168,721,555
<CURRENT-LIABILITIES>               654,160
<BONDS>                                   0
                     0
                               0
<COMMON>                                  0
<OTHER-SE>                      168,067,395
<TOTAL-LIABILITY-AND-EQUITY>    168,721,555
<SALES>                                   0 
<TOTAL-REVENUES>                  4,085,850
<CGS>                                     0
<TOTAL-COSTS>                             0
<OTHER-EXPENSES>                    422,168
<LOSS-PROVISION>                          0 
<INTEREST-EXPENSE>                        0
<INCOME-PRETAX>                   3,663,682
<INCOME-TAX>                              0
<INCOME-CONTINUING>               3,663,682
<DISCONTINUED>                            0
<EXTRAORDINARY>                           0
<CHANGES>                                 0
<NET-INCOME>                      3,663,682
<EPS-PRIMARY>                     .022
<EPS-DILUTED>                     .022
        

</TABLE>


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