MINISTRY PARTNERS INVESTMENT CORP
POS AM, 1997-05-02
INVESTORS, NEC
Previous: C M LIFE VARIABLE LIFE SEPARATE ACCOUNT I, 497J, 1997-05-02
Next: INTERNATIONAL ALLIANCE SERVICES INC, 8-K, 1997-05-02



As filed with the Securities and Exchange Commission on 
   May 2    , 1997                   Registration No. 333-4028 LA

                U.S. SECURITIES AND EXCHANGE COMMISSION
                        Washington, D.C. 20549
                                                
                POST-EFFECTIVE AMENDMENT NO.    2     
To Form SB-2            REGISTRATION STATEMENT
Under                 THE SECURITIES ACT OF 1933
                                                 
               MINISTRY PARTNERS INVESTMENT CORPORATION
        (Exact name of registrant as specified in its charter)

California
(State or other jurisdiction of incorporation or organization)

33-0489154
(IRS Employer Identification Number)

1150 N. Magnolia Avenue, Suite 290, Anaheim, California 92801   800-753-6742
(Address, including zip code, and telephone number, including area code, 
of registrant's principal executive offices)
                                                   

                             JOHN C. GARMO
                               President
                       1150 N. Magnolia Avenue, 
                              Suite 290
                       Anaheim, California 92801
                             800-753-6742

                             With copy to:
                        BRUCE J. RUSHALL, ESQ.
                          RUSHALL & McGEEVER
                      2111 Palomar Airport Road, 
                             Suite 200, 
                     Carlsbad, California 92009
                             619-438-6855
(Name, address, including zip code, and telephone number, including
area code, of agent for service)

Approximate date of proposed sale to the public:  Upon the effective
date of this Post-effective Amendment to the Registration
Statement.
If this Form is filed to register additional securities for an
offering pursuant to Rule 462(b) under the Securities Act, please
check the following box and list the Securities Act registration
statement number of the earlier effective registration statement for
the same offering.  
If this Form is a post-effective amendment filed pursuant to Rule
462(c) under the Securities Act, check the following box and list the
Securities Act registration statement number of the earlier effective
registration statement for the same offering.  
If delivery of the Prospectus is expected to be made pursuant to Rule
434, please check the following box.  

                     CALCULATION OF REGISTRATION FEE                   

Title of Each Class of Securities to be Registered: Class A Notes
Dollar Amount to be Registered: $5,000,000
Proposed Maximum Offering Price per Unit:  $1,000
Proposed Maximum Aggregate Offering Price:  $5,000,000
Amount of Registration Fee:  $1,724

The Registrant hereby amends this Registration Statement on such date or
dates as may be necessary to delay its effective date until the
Registrant shall file a further amendment which specifically states that
the Registration Statement shall thereafter become effective in
accordance with Section 8(a) of the Securities Act of 1933 or until the
Registration Statement shall become effective on such date as the
Commission, acting pursuant to said Section 8(a), may determine.
                                                                          

             MINISTRY PARTNERS INVESTMENT CORPORATION

                      CROSS-REFERENCE SHEET
                                 

   Item Number and Caption in Form SB-2    Location or Heading in Prospectus

1.   Front of Registration Statement and   Facing Page of Registration 
     Outside Front Cover Page of           Statement;Cover Page of Prospectus.
     Prospectus.

2.   Inside Front and Outside Back Cover   Inside Front and Outside Back 
     Pages of Prospectus.                  Back Cover Pages of Prospectus.

3.   Summary Information and Risk Factors. Prospectus Summary; Business of 
                                           the Company; Risk Factors.

4.   Use of Proceeds.                      Prospectus Summary;Use of Proceeds.

5.   Determination of Offering Price.                    *

6.   Dilution.                                           *

7.   Selling Security Holders.                           *

8.   Plan of Distribution.                 Cover Page; Plan of Distribution.
     
9.   Legal Proceedings.                    Legal Proceedings.

10.  Directors, Executive Officers,        Management.
     Promoters and Control Persons.

11.  Security Ownership of Certain         Security Ownership of Certain
     Beneficial Owners and Management.     Beneficial Owners and Management.

12.  Description of Securities.            Description of the Notes.

13.  Interests of Named Experts and                       *
     Counsel.

14.  Disclosure of Commission              Information Not Required in the
     Position on Indemnification for       Prospectus.
     Securities Act Liabilities.
          
15.  Organization within Last Five Years.  The Company; Business of the
                                           Company.

16.  Description of Business.              Business of the Company.

17.  Management's Discussion and           Management's Discussion and   
     Analysis of Plan of Operation.        Analysis of Plan of Operation.

18.  Description of Property.              Business.

19.  Certain Relationships and Related     Certain Transactions; Risk Factors.
     Transactions.

20.  Market for Common Equity and                     *
     Related Stockholder Matters.

21.  Executive Compensation.               Management Compensation.

22.  Financial Statements.                 Financial Statements.

23.  Changes In and Disagreements                     *
     with Accountants on Accounting
     and Financial Disclosure.
                                        
* Omitted as not applicable.


 PROSPECTUS    MINISTRY PARTNERS INVESTMENT CORPORATION

                              $5,000,000
                       Class A Promissory Notes

Ministry Partners Investment Corporation, a California corporation (the
"Company"), is hereby offering its unsecured Class A promissory notes
(the "Notes") in Series 1, 5, 10, 25, 50, 100 and C.  Each Series of the
Notes are offered with maturities of 6, 12, 24, 30 and 60 months except
the Series C Notes, which are offered with a maturity of 72 months and
are callable by the holder at any time upon ninety (90) days prior
written notice to the Company.  The Notes bear interest at the rates
equal to a fixed spread above the Blended Index Rate (the "BIR") for the
respective Series and maturity of a Note in effect on the date it is
sold.  The BIR is the average of the National Index Rate and the Los
Angeles Index Rate for financial institutions reported by the Bank Rate
MonitorTM.  The Notes must be purchased in the minimum initial investment
required for the Series of Notes purchased and thereafter in increments
of    any amount    .  The Notes are redeemable at the election of Company 
upon 30 days prior written notice, in whole or in part, at their unpaid
principal balance, plus accrued and unpaid interest to the redemption
date.  Interest is payable monthly unless otherwise elected by the
investor ("Holder").  See "DESCRIPTION OF THE NOTES -- Interest."

     There is no market for the Notes and it is not expected that a
public market will develop for the Notes or that, if it does develop, it
will be sustained.  The Notes are being offered directly by the Company
through its officers and selected employees.  See "TERMS OF THE
OFFERING."  

     The Notes are general obligations backed by the full credit of the
Company, ranking in pari passu in right of payment to all existing and
future indebtedness of the Company not expressly subordinated to the
Notes.  The Company intends to use funds from the Company's operations
and from proceeds from the sale of additional Notes to repay the Notes. 
There is no provision for a sinking fund.  See "SUMMARY" and "RISK
FACTORS."  See "USE OF PROCEEDS."  The Company is the wholly-owned
subsidiary of Evangelical Christian Credit Union ("ECCU").  THE COMPANY
IS SEPARATE FROM ECCU.  ECCU HAS NOT GUARANTEED OR OTHERWISE AGREED TO
BE RESPONSIBLE IN ANY MANNER FOR THE PAYMENT OF PRINCIPAL OR INTEREST ON
THE NOTES.  THE NOTES ARE NOT INSURED BY ANY GOVERNMENTAL OR PRIVATE
ENTITY.  See "RISK FACTORS" and "BUSINESS OF THE COMPANY."  
                                                 
THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION
PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS.  ANY
REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFER TO SELL SECURITIES IN ANY
STATE TO ANY PERSON TO WHOM IT IS UNLAWFUL TO MAKE SUCH OFFER IN SUCH
STATE.

                         Offering         Underwriting      Proceeds to
                         Price            Discount          the Company(1)

Minimum Purchase   $     1,000            None              $     1,000    
Total              $ 5,000,000            None              $ 5,000,000    

(1)  Before deduction of (i) filing, printing, legal, accounting and
miscellaneous expenses payable by the Company estimated not to exceed    
$60,000.

The current Rate Schedule and any other supplements to this Prospectus
are placed inside this front cover.

         The date of this Prospectus is    May ____,     1997


<PAGE>                 AVAILABLE INFORMATION

     The Company has filed with the Commission a Registration
Statement on Form SB-2 (including all amendments thereto, the
"Registration Statement"), with respect to the Securities offered
hereby.  As permitted by the rules and regulations of the
Commission, this Prospectus does not contain all of the information
set forth in the Registration Statement and the exhibits and
schedules thereto.  For further information about the Company and
the Securities offered hereby, reference is made to the
Registration Statement and the exhibits thereto, which may be
examined without charge at the public reference facilities
maintained by the Commission at 5670 Wilshire Boulevard, 11th
Floor, Los Angeles, California 90036, and copies of which may be
obtained from the Commission upon payment of the prescribed fees.

     Following the date of this Prospectus, the Company will be
required to file such reports with the Securities and Exchange
Commission (the "Commission") as it may be required to file
pursuant to the Exchange Act by reason of Section 15(d) thereof. 
The Company is not otherwise subject to the information
requirements of the Securities Exchange Act of 1934, as amended
(the "Exchange Act"), and in accordance therewith does not
otherwise file reports, proxy statements and other information with
the Commission.  Any reports, proxy statements and other
information filed by the Company in accordance with the Exchange
Act can be inspected and copied at the public reference facilities
maintained by the Commission at Room 1204, Judiciary Plaza, 450
Fifth Street NW, Washington, DC 20549; Suite 1400, 5670 Wilshire
Boulevard, 11th Floor, Los Angeles, California 90036; Northwestern
Atrium Center, 500 West Madison Street, Chicago, Illinois 60661;
and 7 World Trade Center, New York, New York 10048.  Copies of such
material can be obtained at prescribed rates from the public
reference section of the Commission at 450 Fifth Street NW,
Washington, DC 20549.

     No person has been authorized by the Company to give any
information or to make any representation other than as contained
in this Prospectus and, if given or made, such information or
representation must not be relied upon as having been authorized by
the Company.  Neither the delivery of this Prospectus nor any
distribution of the shares of the common stock issuable under the
terms of this Prospectus, under any circumstances, create any
implication that there has been no change in the affairs of the
Company since the date hereof.

<PAGE>
                         TABLE OF CONTENTS

                                                               Page


AVAILABLE INFORMATION. . . . . . . . . . . . . . . . . . . . . .-   v    -

PROSPECTUS SUMMARY . . . . . . . . . . . . . . . . . . . . . . .-1-

RISK FACTORS . . . . . . . . . . . . . . . . . . . . . . . . . .-5-

USE OF PROCEEDS. . . . . . . . . . . . . . . . . . . . . . . . -13-

THE COMPANY. . . . . . . . . . . . . . . . . . . . . . . . . . -14-

BUSINESS OF THE COMPANY. . . . . . . . . . . . . . . . . . . . -16-

MANAGEMENT . . . . . . . . . . . . . . . . . . . . . . . . . . -28-

MANAGEMENT COMPENSATION. . . . . . . . . . . . . . . . . . . . -31-

VOTING SECURITY OWNERSHIP. . . . . . . . . . . . . . . . . . . -32-

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
     AND RESULTS OF OPERATIONS . . . . . . . . . . . . . . . . -32-

CERTAIN TRANSACTIONS . . . . . . . . . . . . . . . . . . . . . -36-

DESCRIPTION OF THE NOTES . . . . . . . . . . . . . . . . . . . -36-

PLAN OF DISTRIBUTION . . . . . . . . . . . . . . . . . . . . . -47-

EXPERTS AND COUNSEL. . . . . . . . . . . . . . . . . . . . . . -48-

LEGAL PROCEEDINGS. . . . . . . . . . . . . . . . . . . . . . . -48-

INDEX TO FINANCIAL STATEMENTS. . . . . . . . . . . . . . . . . .F-1


EXHIBITS:
A. Form of Note. . . . . . . . . . . . . . . . . . . . . . . . .A-1
B. Form of Loan and Standby Trust Agreement. . . . . . . . . . .B-1

<PAGE>
<PAGE>                    PROSPECTUS SUMMARY

     The Company qualifies the following summary of certain
information by the more detailed information and financial statements
appearing elsewhere in this Prospectus.

The Company

     The Company, Ministry Partners Investment Corporation, is a
California corporation.  The Company was organized to provide
financing for secured loans to eligible Evangelical Christian churches
and denominational church organizations or church organizations
through funds raised from constituent institutions and persons of such
churches and organizations.  The Company's secured loan investments
("Mortgage Loans") are secured by churches or church-related
properties.  See "THE COMPANY" and "BUSINESS."  The Company is the
wholly-owned subsidiary of Evangelical Christian Credit Union, a non-profit
corporation ("ECCU").  THE COMPANY'S BUSINESS IS SEPARATE FROM
THAT OF ECCU AND NEITHER THE COMPANY'S BUSINESS NOR THE NOTES IS THE
OBLIGATION OF, OR GUARANTEED BY, ECCU.

The Offering

Securities Offered
$5,000,000 of the Company's Class A Notes offered in Series 1, 5, 10, 25,
50, 100 and C. See "DESCRIPTION OF THE NOTES - Series Issued".  Unless sooner
terminated, the Offering will continue until October 27, 1998, subject
to compliance with applicable federal and state securities laws.

Interest Rate
Interest paid on the Notes is fixed on the date of sale at the rate equal to
the BIR then in effect for respective Note Series and maturity (i.e. 6, 12,
24, 30 or 60 mos.), plus the respective fixed spread as follows: 

Note Series       1      5     10     25     50     100    C10    C25  
Fixed Spread     1.00%  1.12%  1.24%  1.36%  1.48%  1.60%  1.00%  1.50%    

The BIR is the average of the National Index Rate and the Los Angeles Index
Rate for financial institutions reported in the applicable edition of 
the Bank Rate MonitorTM, which is the    edition in effect on the first day 
of each     month.  See "DESCRIPTION OF THE NOTES -Interest". 

Note Maturity
The Series 1, 5, 10, 25, 50 and 100 Notes are offered with maturities of 6,
12, 24, 30, and 60 months from the date of purchase.  Series C Notes are
offered with a maturity of 72 months <PAGE> and are callable at anytime by
the Holder upon 90 days prior written notice to the Company.  See 
"DESCRIPTION OF THE NOTES - Series Issued."

Interest Payment Dates 
Unless the reinvestment option or other payment option is selected by the
Holder, the Notes are payable interest only in arrears monthly on or before
the 5th business day of the month next following the due date, prorated for
the first partial payment period, if any, after issuance; interest will
begin accruing upon the date of purchase of the Note.  See "DESCRIPTION
OF THE NOTES -Interest".

Minimum Purchase
Series 1  Notes     -  $ 1,000
Series 5  Notes     -  $ 5,000
Series 10 Notes     -  $10,000
Series 25 Notes     -  $25,000
Series 50 Notes     -  $50,000
Series 100 Notes    - $100,000
Series C Notes      -  $10,000

Interest Reinvestment Option
Holders may elect to purchase their Note with a reinvestment option
("Reinvestment Option") whereby the Company will retain all interest
payable and credit the Holder with the interest payable on the Note based 
on a 365-day year on all retained interest from the date such payments 
would have been paid until the end of the term of the Notes.  See 
"DESCRIPTION OF THE NOTES - Reinvestment Option".

Ranking
The Notes will be general obligations backed by the full credit of Company,
ranking pari passu in right of payment to all existing and future 
Indebtedness of the Company and will be senior in right of payment to 
the ECCU credit line and any other indebtedness of the Company expressly 
subordinated to the Class A Notes.  The Notes are not secured or
guaranteed.  As of December 31, 1996, the Company has approximately
$2,167,000 of indebtedness which is pari passu with the Notes and
approximately $418,000 of indebtedness which is subordinated to
the Notes.  See "DESCRIPTION OF THE NOTES - General".

Optional Prepayment 
Each Series of Notes are subject to <PAGE> prepayment (redemption) at the
election of Company upon not less than thirty (30) days nor more than sixty
(60) days prior written notice.  The Company may prepay a Series of Notes or
a pro rata portion of any Series of Notes, in whole or in part, at their
unpaid principal balance, plus accrued and unpaid interest thereon, if any, 
to the prepayment date. See "DESCRIPTION OF THE NOTES - Optional Prepayment".

Certain Covenants
The Notes incorporate certain covenants that, among other things, limit 
certain borrowings by the Company and require the Company to maintain an 
Adjusted Net Worth, as defined, of $2,100,000 and the Company's 
other borrowings whether they are senior to or pari passu with
the Notes.  These covenants also limit the ability of the Company to pay 
dividends, make certain other distributions, repurchase capital stock or 
subordinated indebtedness, enter into certain transactions with affiliates 
and consummate certain mergers, consolidations or sales of assets.  See 
"DESCRIPTION OF THE NOTES - Loan and Standby Trust Agreement".  

Early Presentment of Notes
A Holder may request at any time that the Company repurchase or prepay 
their Notes prior to their maturity.  Upon its receipt of such a request, 
the Company may, in its discretion, elect to purchase the Note for an 
amount equal to the unpaid principal amount of the Note plus accrued and 
unpaid interest thereon, if any, less an amount equal to lessor of three 
(3) months interest payable on the Note or interest payable for one-sixth 
of the term of the Note.  See "DESCRIPTION OF THE NOTES - Early 
Presentment of Notes".

Loan and Standby Agreement
The Notes are issued pursuant to the Loan and Standby Trust Agreement 
(the "Loan Agreement").  As a condition to the purchase of his or her Note, 
each Holder must adopt and agree to be bound by the Loan Agreement.  Under 
the Loan Agreement, the Holders must pursue their remedies with respect to 
a default under the Notes through a trustee.  A trustee may be appointed by 
the vote or written consent of the Holders.  Upon the occurrence of a
default in the payment of any interest, penalty or the principal of any 
Note when <PAGE> due or the failure by the Company to observe or comply 
with other covenants of the Notes or this Prospectus and continuance of 
such default or failure for thirty (30) days, the Holders of no less than 
a majority in principal amount of the outstanding Notes may appoint a 
Trustee. The Loan Agreement contains cross-default provisions whereby an 
actual default by the Company with respect to one Series of Notes will 
constitute a default with respect to all Series of Notes.  The Loan 
Agreement requires Holders who suffer an actual default on their Notes to 
obtain the consent of a majority of all Holders, regardless of Series or 
maturity or default status, to appoint a Trustee and take action against 
the Company.  THIS REQUIREMENT, IN EFFECT, MAY LEAVE MANY NOTEHOLDERS 
WITHOUT PRACTICAL RECOURSE. See "DESCRIPTION OF THE NOTES - Loan and 
Standby Trust Agreement".

Use of Proceeds
After the payment of its offering costs, the Company will use the proceeds 
from the sale of the Notes to (i) pay interest and principal due on the 
Company's outstanding indebtedness other than subordinated indebtedness 
owed ECCU, including previously sold Notes, if any, as they may from time 
to time be payable, and (ii) acquire Mortgage Loan investments.  See "USE 
OF PROCEEDS."

Risk Factors

  An investment should be made only after careful consideration of
significant risk factors which may affect the Company and its
business.  See "RISK FACTORS."   An investment in the Notes involves
various risks including, but not limited to:

  *   The Company will rely on funds from the following sources to
      repay principal of the Notes: (i) payments received from its
      Mortgage Loan Investments to pay interest on the Notes, (ii)
      the ECCU Credit Line, (iii) the sale of additional Notes, and
      (iv) the sale/hypothecation of its Mortgage Loan Investments. 
      See "RISK FACTORS - Dependence on Sale of Debt Securities;
      Ability to Timely Repay Notes".  

  *   The Notes are general obligations of the Company and the
      Company's ability to timely pay interest and principal on the
      Notes is dependent upon the success of the Company's business
      of investing in Mortgage Loans.  See "RISK FACTORS - Nature
      of Obligations".

  *   The Company continuing operations depends on its ability to
      raise funds from the sale of the Notes or other debt
      securities which funds will be the primary source of its
      investment capital.  See "RISK FACTORS".  

  <PAGE> *     The Company relies on a credit line from ECCU for funds
               to timely acquire Mortgage Loan Investments and there is
               no assurance that the ECCU will continue to provide this
               financing to the Company on the same terms in the future
               or at all.  See "RISK FACTORS - Continuation of ECCU
               Credit Line".

  *   The payment of principal and interest on the Notes is not
      guaranteed by any person, the Notes are unsecured and there
      is no sinking fund for repayment of the Notes.  See "RISK
      FACTORS - Notes Unsecured and Unrated; No Sinking Fund".

  *   The Company's business is subject to uncertainties of future
      fluctuations in interest rates, national and local economic
      conditions in general, local real estate markets and the
      ability of the borrowers under the Company's Mortgage Loans
      to timely repay their loan obligations.  See "RISK FACTORS".

  *   The Notes are subject to the Loan and Standby Trust Agreement
      which limits the manner in which the Holders may enforce
      their rights against the Company.  See "RISK FACTORS - No
      Current trustee, The Loan and Standby Trust Agreement", -
      Amendment, Supplement and Waiver of Notes".  

  *   The Company acquires substantially all of its Mortgage Loan
      investments from its parent, ECCU and certain conflicts of
      interest exist between the Company and ECCU by reason of
      certain common management.  See "RISK FACTORS - Purchase of
      Mortgage Loans for ECCU - Conflicts of Interest" and "-
      Continuation of ECCU Credit Line".  See also "CONFLICTS OF
      INTEREST" and "CERTAIN TRANSACTIONS".  

  *   The Offering of the Notes is being made directly by the
      Company and there is no independent underwriter involved in
      the Offering.  See "RISK FACTORS - No Independent
      Underwriter" and "- No Independent Determination of Offering
      Price".  

Plan of Distribution

  The Notes are being offered directly by the Company through its
officers and selected employees.  The Company has not engaged an
underwriter to place the Notes and the Company currently pays no
commissions or finder's fees to any person in connection with the sale
of the Notes.  See "PLAN OF DISTRIBUTION."

                             RISK FACTORS

  An investment in the Notes involves various risks which should be
carefully considered.  Discussed below are a number of the more
important risks which should be considered.  

Nature of Obligations

  The Notes are general obligations backed by the full credit of
the Company, ranking pari passu in right of payment to all existing and
future indebtedness of the Company except those obligations which may
<PAGE> be expressly subordinated to the Notes.  The Notes are not
senior in right of payment to any other debt obligations of the
Company.  As of December 31, 1996 the Company had outstanding
approximately $2,167,000 of indebtedness which is pari passu
with the Notes and approximately $418,000 of indebtedness which
is subordinated to the Notes.  Repayment of the Notes will remain the
sole obligation of the Company.  The Notes are not guaranteed by any
agency or instrumentality of the United States or any state or local
government, by the Company's parent, its officers or directors, or by
any other person.

Dependence on Sale of Debt Securities; Ability to Timely Repay Notes

  The Company's ability to satisfy its obligations to pay principal
and interest on the Notes will depend on a number of factors, many of
which are outside the control of the Company.  These factors include
timely payment by borrowers under the Company's Mortgage Loan
investments, legal and regulatory requirements affecting the Company's
ability to collect amounts owing on Mortgage Loans which may become in
default, Mortgage Loans, changes in federal income tax and other
regulatory laws, changes in local and national financial markets, and
national and local economic conditions in general.  

  The Company will rely on funds from the following sources to pay
interest and principal on the Notes: (i) Net cash from operations, if
any, (ii) the sale of Notes in the Offering, (iii) Funds borrowed
pursuant to the ECCU credit line, and (iv) the repayment, sale and/or
hypothecation of the Company's Mortgage Loan investments.  The Company
will endeavor to maintain tangible assets (which include the unpaid
balance of its Mortgage Loan portfolio) with a book value equal to at
least 120% of the outstanding unpaid principal balance of the Notes
and the Company's other indebtedness not expressly subordinated to the
payment of the Notes ("unsubordinated indebtedness").  Currently, the
only indebtedness of the Company expressly subordinated to the payment
of the Notes is the ECCU Credit Line.  Also, under the Loan Agreement,
the Company will be in default of the Notes should its Adjusted Net Worth, 
which includes subordinated Indebtedness,
be less than $2,000,000 or if it incurs unsubordinated 
other Indebtedness in excess of $500,000 over the amount
of such indebtedness at June 30,1996.  There is no assurance,
however, that the Company will be able to maintain such a tangible
asset to unsubordinated debt ratio of 120%.  

  The Company's ability to maintain such a ratio of its Tangible
Assets will depend substantially on the Company's not experiencing
significant uncured defaults on its Mortgage Loan investments.  While
the Company has in the past not experienced a permanent default on any
Mortgage Loan investment, there is no assurance that it will not incur
significant defaults in the future.  In the event of an uncured
default on a Mortgage Loan, the Company would be required to seek
recovery from the security or collateral for the loan and there is no
assurance that such security would be sufficient to enable the Company
to recover the entire amount of its investment.  See "Delinquency,
Foreclosure and Other Credit Risks" below.  

<PAGE> Risk of Insufficient Liquidity

  Irrespective of the value of the Company's Mortgage Loan
investments and its ability to repay the Notes outstanding at a
particular time, the Company's ability to timely pay its obligations
under the Notes will depend on the amount and timing of revenues it
receives, i.e. its continuing liquidity.  In the event it is unable to
timely pay interest and/or principal on the Notes, the Company would
be in default under the Notes (and in general under the terms of its
other borrowing(s) which, among other things, would increase its need
for liquidity.  The Company's liquidity will derive primarily from
revenues from its Mortgage Loan investments, the Company's ability to
continue its Offering of the Notes, the sufficiency of the ECCU Credit
Line and, if necessary, its ability to timely realize funds through
sale or borrowing (hypothecation) secured by its Mortgage Loan
investments.  The price at which Mortgage Loans can be sold or valued
for hypothecation purposes will be dependent upon several factors
including the quality and yield of the Mortgage Loan and prevailing
financial market and economic conditions.  Accordingly, there is no
assurance as to the price or value that the Company will be able to
realize from the sale or hypothecation of a Mortgage Loan or that the
Company would not realize a value substantially below the par or face
amount of the Mortgage Loan.  The Company to date has not attempted to
sell or hypothecate its Mortgage Loan investments or entered into
serious negotiations for such transactions with third parties.  While
management is aware of a number of institutions which from time to
time purchase and/or sell loans secured by church properties, there is
no assurance that such a willing buyer or lender would be available to
the Company in the event it seeks to sell or hypothecate its Mortgage
Loan investments.  In the event these sources of funds are
insufficient to repay the Notes as they are due, the Company would
likely default under the Loan Agreement with respect to the Notes.  

  During its continued operations, the Company will depend
significantly on the sale of additional Notes for funds to repay
previously sold and outstanding debt obligations, including the Notes. 
As of December 31, 1996, the Company had outstanding
approximately $2,167,000 of debt obligations which are pari
passu with the Notes, approximately 63% of which mature on or
before December 31, 1997.  While the Company intends to rely
on proceeds from the sale of the Notes to repay previously paid Notes
during its continuing operations, Management believes that should it
be unable to continue the Offering or otherwise determine to cease
continued operations, the Company would have sufficient assets to
repay any outstanding Notes in the event it is not able to sell new
Notes or it otherwise determines to cease the sale of Notes.  In the
past, the Company has experienced significant frequencies of
reinvestment, particularly in the case of short term note obligations.

  Management, based on this experience, anticipates that a
substantial number of Noteholders will, upon maturity of their Notes,
reinvest all or a substantial portion of their investment in new
Notes.  There is, however no assurance the Company will experience
significant reinvestment by Noteholders in the future or that it will
be able to continue this Offering.  In the event it is unable to
continue this Offering or to otherwise obtain funds from other equity
or debt investors, the Company would rely on the ECCU Credit Line, if
<PAGE> available, and the sale or hypothecation of its Mortgage Loan
investments to repay any Notes.

Interest Rate Fluctuations

  Changes in interest rates can have a variety of effects on the
Company's business.  In particular, changes in interest rates may
impact the volume of its Mortgage Loan investments, the net interest
income on its Mortgage Loan investments and the amount of gain or loss
on any sale of its Mortgage Loan investments by the Company.  

  The Company's net interest income or loss is the difference
between the interest income earned on its Mortgage Loan investments
and the interest expense paid on its borrowings by the Company to fund
such investments.  The Company funds its Mortgage Loan investments
principally through borrowings pursuant to the Notes and short term
credit arrangements.  The profitability of the Mortgage 
Loan investments is principally a function of the spread between long
term interest rates (the yields at which the Mortgage Loans are
purchased or originated) and the interest rates paid by the Company on
its borrowings.  A decrease in this spread would have a negative
effect on the net interest income and profitability.  There can be no
assurance that this spread will not decrease.

Purchase of Mortgage Loans from ECCU

  Management anticipates that it will acquire most, if not all, of
its Mortgage Loan investments from ECCU and may own one or more
Mortgage Loan investments jointly with ECCU.  While any such
acquisitions or co-ownership must meet certain stated criteria and be
approved by the Company's disinterested directors, conflicts of
interest will be inherent in connection with each such transaction.

No Current Trustee; The Loan and Standby Trust Agreement

  Corporate debt, such as represented by the Notes, is often issued
pursuant to a trust indenture, such as the type required for many debt
offerings by the Trust Indenture Act.  The indenture would provide
covenants and procedures to protect debt owners and appoint a trustee
to act for the benefit of all debt Holders and protect their interest. 
However, the Notes are not governed by an indenture with a current
trustee.  The Notes are being issued pursuant to an exemption from the
Trust Indenture Act, and the provisions of such Act designed to
protect debt owners are not applicable to the Notes.  As a condition
to his or her purchase of a Note, a Noteholder must adopt and agree to
be bound by the terms and conditions of the Loan Agreement.  See,
"Description of Notes - Loan and Standby Trust Agreement.  There is a
provision in The Loan Agreement to come into operation if a majority
in interest of the Holders elect a trustee after a default in payment
of the Notes has occurred and has not been cured for 30 days. 
However, in the event of a default, each owner of a Note will have to
act to protect his or her own interests if no Trustee is appointed. 
Further, in the event of a default related to any failure to pay
amounts due, the Notes provide for acceleration of principal and for
recovery of the amount owned with interest and late payment penalty
interest plus costs of legal  actions for collection but do not
provide for any other penalties or consequences of non-payment.  The
Loan Agreement contains cross-default provisions whereby an actual
<PAGE> default by the Company with respect to one Series of Notes will
constitute a default (technical default) with respect to each other
Series of the Notes outstanding.  Noteholders suffering an actual
default by the Company may be more inclined to act to appoint a
trustee under the Loan Agreement to take action against the Company
than Noteholders suffering only a technical default on their Notes. 
Thus, where there is an actual default by the Company on one or more
Series of Notes constituting less than a majority of the unpaid
principal balance of the Notes outstanding, such Noteholders may not
be able to obtain the consent of the majority of all Noteholders to
appoint a Trustee under the Loan Agreement.  IN SUCH EVENT, SUCH
NOTEHOLDERS MAY BE WITHOUT PRACTICAL RECOURSE AGAINST THE
COMPANY.  
Under the Loan Agreement the Trustee may make a compromise or
settlement with the Company in the case of an uncured default, and, if
such compromise or settlement is approved by a majority in interest of
the Noteholders, such settlement or compromise would be binding on all
the Noteholders.  BY EXECUTING THE SUBSCRIPTION DOCUMENT, EACH HOLDER
ADOPTS AND AGREES TO BE BOUND BY THE TERMS AND CONDITIONS OF THE
LOAN
AND STANDBY TRUST AGREEMENT AND TO THE APPOINTMENT OF A TRUSTEE
PURSUANT TO ITS TERMS.  EACH INVESTOR SHOULD CAREFULLY REVIEW THE
LOAN
AND STANDBY TRUST AGREEMENT ATTACHED AS EXHIBIT B TO THIS
PROSPECTUS. 
NO NOTEHOLDER SHALL HAVE THE RIGHT TO INSTITUTE OR CONTINUE ANY
PROCEEDING, JUDICIAL OR OTHERWISE, WITH RESPECT TO THE LOAN AND
STANDBY TRUST AGREEMENT, THE NOTES, OR FOR THE APPOINTMENT OF A
RECEIVER OR TRUSTEE OR FOR ANY OTHER REMEDY HEREUNDER, DURING THE
PERIOD OF THE OPERATION OF THE LOAN AND STANDBY TRUST AGREEMENT,
UNLESS CERTAIN CONDITIONS, AS SET FORTH IN THE LOAN AND STANDBY
TRUST
AGREEMENT, ARE SATISFIED. 

Notes Unsecured and Unrated; No Sinking Fund

  The Notes are backed by the full faith and credit of the Company. 
However, the payment of interest and principal on the Notes is not the
responsibility of, or guaranteed by, the Company's parent company,
ECCU, or by any other person.  Moreover, within certain limitations,
the assets of the Company may specifically pledge, assign or otherwise
set aside its assets to secure its other obligations or indebtedness. 
Other liabilities or indebtedness of the Company secured by its assets
would have a superior lien or call on such assets to that of the Notes
in the event of default or liquidation, dissolution or bankruptcy of
the Company, although the ability of the Company to incur additional
indebtedness is limited by covenants incorporated into the Notes. 
Also, the Notes are unrated by any public or private credit rating
agency.  No sinking fund or other specific allocation of assets or
cash flow has been made or will be made to secure repayment of the
principal of the Notes.  The ability to repay the principal of the
Notes may be dependent on the availability of other financing or
capital to the Company.  If such other capital or financing is needed,
there can be no assurance that such capital or financing will be
available when the principal of the Notes is due.  

Amendment, Supplement and Waiver of Notes

  The Notes may be amended or supplemented with the consent of the
Holders of at least a Majority in Principal Amount of the then
outstanding Notes, and any Default, Event of Default, or compliance
with any provision of the Notes may be waived with the consent of the
Holders of a majority in principal amount of the then outstanding
<PAGE> Notes; provided that any such amendment or supplement affecting
the term, interest rate and other terms of the Notes must be ratable
and proportionate in effect on all outstanding Notes based on the
aggregate amount of principal and interest and penalty payments due
them.  

Conflicts of Interest

  The Company's executive officers and certain of its directors
also serve as executive officers and/or directors for ECCU and may, in
the future, be affiliated with other entities, some or all of which
may have plans of business similar to that of the Company.  Conflicts
of interest may arise between management, the Company and one or more
of these other businesses, in a number of ways including in connection
with the acquisition, management and disposition of the Company's
Mortgage Loan investments.

Concentration of Business

  The Company's Mortgage Loan investments are and will continue to
be limited to loans secured by church and church-related properties. 
Moreover, the Company's offices, as well as those of its loan
origination source, ECCU, are located in the state of California and
substantially all of the business and operations of the Company are
currently conducted in California and its Mortgage Loan investments
are concentrated in California.  Although the Company intends in the
future to diversify its Mortgage Loan portfolio by acquiring Mortgage
Loans secured by properties in other geographical areas, there is no
assurance it will be able to do so.  Because of this concentration,
the Company's ability to locate (or sell) its Mortgage Loan
investments could be negatively affected by changes in local and
regional economic conditions and by acts of nature that may adversely
affect real estate values in these markets.  In particular, commencing
in approximately 1990, the California economy was influenced by the
economic recession that has affected most of the United States. 
Although the circumstances have improved over approximately the past
year, there is no assurance that this trend will continue.  The
reversal of this trend of improvement or worsening of economic
conditions could have a negative effect on the Company's business.  

Continuation of ECCU Credit Line

  ECCU currently provides the ECCU Credit Line financing to the
Company pursuant to one or more loans.  The Company has relied on, and
intends to continue to rely upon, the ECCU Credit Line for funds to
make timely acquisitions of Mortgage Loan Investments, and possibly
from time to time, for the payment of operating expenses including the
payment of interest on the Notes, in circumstances where the timing of
such expenses does not coincide with the Company's receipt of revenues
for its Mortgage Loan Investments and/or the sale of the Notes.  This
credit line financing is currently approved in the amount of
$2,100,000.  See "BUSINESS OF THE COMPANY - ECCU Credit Line".  While
ECCU's management intends to renew this financing indefinitely on its
current terms, there is no assurance that it will be able to do so. 
The amount and terms of this financing is subject to applicable credit
union law and regulations and is subject to review and approval by
ECCU's board of directors.  There is no assurance that in the future,
ECCU's compliance with such laws and regulations may require ECCU to
<PAGE> modify, reduce or terminate entirely, this financing.  In such
event, the Company would be required to rely more heavily, or
entirely, on revenues from its Mortgage Investments and the sale of
the Notes for funds to pay its operating expenses and to pay interest
and principal on the Notes.  In the event ECCU determines or is
otherwise required to end the ECCU Credit Line, it is likely the
Company would discontinue its Mortgage Loan investment activities,
discontinue this Offering, and liquidate its Mortgage Loan
investments.  In such event, the Company would endeavor to prepay any
then outstanding Notes.  However, there is no assurance the Company
would successfully be able to do so.  

  Also, ECCU has agreed to subordinate aggregate repayments of
$1,100,000 of the ECCU Credit Line to the current amounts due
and owing on the Notes on a continuous basis so long as the ECCU
financing remains outstanding.  However, in general, so long as
payments are not due and owing on the Notes and the Company maintains
a minimum Tangible Adjusted Net Worth as required under the
Subordination Agreement, the Company may repay the ECCU Credit Line
without first retiring the Notes.  Also, in the event this ECCU
financing is repaid or reduced, the Company could be in default under
the Notes.  See "DESCRIPTION OF THE NOTES - Continuing Covenants".  

Limited Diversification

  Because the Company is a special-purpose corporation investing in
only certain types of Mortgage Loans, from a limited group of
borrowers located in limited geographical areas, the Company's
Mortgage Loan portfolio will have limited diversification.  While the
Company will attempt to diversify its Mortgage Loan portfolio by
investing in a number of loans by different borrowers secured by
properties in different areas, the Company's Mortgage Loan investments
may be concentrated in one or more geographical areas.  Such limited
diversification will in general result in a greater risk to the
Company's Mortgage Loan investments.  The Notes are offered subject to
prior sale, allotment and withdrawal, cancellation or modification of
the offer without notice, and subject to the approval of certain legal
matters by counsel for the Company.  The Company reserves the right to
reject any offer for the purchase of Notes in whole or in part.

Nature of Mortgage Loan Investments

  The Company will generally invest in Mortgage Loans which meet
certain criteria and which are secured by property which the Company
believes has sufficient value to assure repayment of the loan in the
event of a default.  However, there is no assurance that, if
necessary, the Company could realize the value of a Mortgage Loan from
foreclosure on the property securing that loan.  The property's value
could be insufficient or become insufficient due to a subsequent
reduction in value as a result of uninsured casualty loss (such as
earthquake or flood), a decline in the local real estate market,
undiscovered defects in the property that could result in sudden or
severe impairment of value or changes in demographic and residential
trends or growths in the area in which the property is located. 
Further, churches and church-related properties may not be as
marketable as more common commercial properties.

<PAGE> The Company will invest in Mortgage Loans with remaining
maturities of 7 years or less.  In general, these Mortgage Loans will
not be fully amortized over their term and will require a balloon
payment at maturity.  It will generally be necessary for the borrower
to refinance the Mortgage Loan in order to repay the principal amount. 
There is no assurance that borrowers needing to will be able to
refinance their Mortgage Loan within the time required.

  The Company will require that properties securing its Mortgage
Loans be covered by comprehensive title, fire and liability insurance. 
There are, however, certain types of losses (such as those of a
catastrophic nature such as earthquakes, floods, and losses due to
civil disobedience) which are either uninsurable or which are not
economically insurable.  Thus, the Company will not be protected by
such insurance.  Should any such losses occur, the Company could
suffer a substantial or total loss with respect to the Mortgage Loan
in which security is not insured for such catastrophic events.

Delinquency, Foreclosure and Other Credit Risks

  During recessionary or depressed economic periods, foreclosures
and losses to the Company in connection with its Mortgage Loan
Investments could generally increase.  In addition, such conditions
could lead to a potential decline in demand for Mortgage Loans even
though interest rates would likely be low or declining.  The Company
is generally at risk for any Mortgage Loan defaults from the time that
the Company funds or purchases its Mortgage Loan investments to the
time its Mortgage Loans are paid, refinanced, or sold.  Once a
Mortgage Loan is sold, the risk of loss from defaults thereunder and
foreclosures generally passes to the purchaser (or insurer) of the
Mortgage Loan.  However, in the ordinary course of business, the
Company will generally make certain representations and warranties to
the purchasers and insurers of its Mortgage Loan (and to the
purchasers of the servicing rights relating thereto.  If there has
been a breach of these representations or warranties, the Company may
be required to repurchase the Mortgage Loan and pay any unpaid
principal or interest on the Mortgage Loan.  While any subsequent loss
may be mitigated by actions against the borrower or others, the
Company may ultimately bear any loss.  

  Historically, the Company's Mortgage Loan Investments have never
suffered an uncured default and the likelihood of one of its Mortgage
Loans becoming delinquent is deemed by management to be very low. 
However, there is no assurance that this will continue to be true,
particularly where, as a result of substantial growth in the Company's
Mortgage Loan portfolio by reason of the proceeds from this Offering,
a larger percentage of the Company's portfolio may consist of recently
originated or unseasoned Mortgage Loans.  If the Company experiences
significant delinquency rates, its revenues may materially decrease
and it may need to apply its resources for the collection of Mortgage
Loan delinquencies, negatively affecting profitability.  

Lack of Public Market; Lack of Liquidity

  While the Notes can generally be sold, encumbered, assigned,
pledged, conveyed or otherwise disposed of or transferred, there is no
public market for the Notes, and it is not anticipated that any such
market will develop.  There is no assurance that they could be 
transferred at or above the price paid at issuance.  Moreover, early
presentment of the Notes by the Holders will be accepted only at the
Company's discretion and may result in a penalty.  Investors in the
Notes should be prepared to bear the risk of an illiquid investment
although it is management's intent to grant prepayment requests,
especially in cases of hardship.  

No Independent Determination of Offering Price

  No independent underwriter or other party has negotiated the
offering price of the Notes.  There is no market in the Notes from
which a market price could be determined.  No independent appraisal or
valuation company has been involved in the pricing of the Notes. 
Management has set the Note interest rate and terms and has an
interest in attracting capital at the lowest rate on the best terms
possible.  

No Independent Underwriter

  The offering of the Notes is being made directly by the Company
and is without reliance on an independent underwriter or broker-dealer.  
Accordingly, the purchasers of the Notes will not have the
benefit of an independent due diligence examination, review and
analysis which would generally be conducted by an independent 
broker-dealer marketing the Notes.  Moreover, the Company has not engaged an
independent investment banking or financial firm to evaluate the terms
and conditions of the Notes, including the interest rates thereon. 
Moreover, no federal or state agency has made any finding or
determination as to the fairness of an investment in the Notes.

                            USE OF PROCEEDS

  After payment of the expenses of the offers, which are estimated
not to exceed $60,000 in the event all $5,000,000 in principal amount
of the Notes are sold, the Company intends to use the remaining
proceeds to (i) repay then existing indebtedness, including prior sold
Notes other than subordinated indebtedness owed to ECCU not paid from
cash reserves or funds from operations, and (ii) purchase Mortgage
Loans and from time to time, to apply substantial portions of the
proceeds from the Offering.  Based on its experience since the
Company's formation in 1991, management anticipates that a substantial
number of Noteholders will, upon maturity of the Notes, reinvest all
or a substantial portion of their repayment proceeds in a new Note and
that the proceeds from the sale of the Notes will be applied to the
repayment of previously sold Notes in this manner.  However, there is
no assurance that significant rates of such "reinvestment" will occur. 
As of December 31, 1996, the Company had outstanding
approximately $2,167,000 indebtedness pari passu with the Notes
which bears interest at rates ranging from 6.32% to 8.66%. 
Approximately 63% of this indebtedness is due and payable prior to
December 31, 1997.  The Company will not use the proceeds from
this Offering to repay any subordinated indebtedness owing to ECCU. 
Where the Company does not have sufficient funds to purchase an entire
Mortgage Loan, it may purchase an undivided, proportionate interest in
the Mortgage Loan (a "participation interest").  See "BUSINESS OF THE
COMPANY".  

<PAGE>                        THE COMPANY
General

  The Company, Ministry Partners Investment Corporation, is a
California corporation, formed in October, 1991, for the sole purpose
of investing in or purchasing existing loans to qualified church
organizations.  The Company was formed by and is currently the 
wholly-owned subsidiary of ECCU.  See "BUSINESS OF THE COMPANY - ECCU and 
Its Relationship to the Company."  The Company is a taxable organization
under both federal and California state law.  ECCU is a mutual benefit
corporation and is presently exempt from federal but not California
state income tax.  

  The Company was organized for the purpose (mission) of providing
funds for real property secured loans for the benefit of Evangelical
churches and church organizations through funding provided by members
of and persons associated with such churches and organizations.  In
accordance with its mission, the Company operates with a view towards
providing the highest practical yields to its investors in relation to
the yields it realizes on its Mortgage Loan investments and its
operating, general and administrative cots.  As the Company's sole
shareholder, ECCU has not, and does not intend in the future to cause
the Company to operate with a view towards maximizing profit.  The
Company's primary goal will be to continue to provide funds for
secured loans to Evangelical churches and church organizations on a
cost effective basis both for the Company and such borrowers.

  While to date the Company has relied on ECCU for its Mortgage
Loan investments, management believes, however, that if the Company is
required to do so, it could operate independently of ECCU's assistance
and services.  Management has identified several sources of Mortgage
Loan investments comparable to those acquired from ECCU and management
believes the Company has a staff capable of originating Mortgage Loans
in accordance with the Company's underwriting standards.  Management
also believes that the Company can obtain loan servicing contracts
from third party providers on terms comparable to those provided by
ECCU.  The Company maintains its own staff of key personnel, headed by
Mr. Garmo, who can function independently of ECCU.  Nevertheless, in
the event ECCU were unable to provide continued assistance and support
to the Company, there is no assurance that the Company's management
would elect to continue the Company's business.

  In the event the Company chose to cease business, management
believes the Company would have sufficient assets to repay any Notes
then outstanding in full accordance with these terms.  However, in
such an event, Noteholders might experience a delay in the repayment
of the Notes during the time it may take the Company to liquidate its
Mortgage Loan investments.  See "RISK FACTORS - Dependence on Sale of
Debt Securities; Ability to Timely Repay Notes" and -- Risk of
Insufficient Liquidity."  

  The Company is one of the few institutions or agencies within the
western United States organized to assist local evangelical Christian
church congregations and organizations to provide financing for the
acquisition, development and/or renovation of churches or church-related 
properties.  Historically, through the sale of its debt
securities to persons affiliated with evangelical Christian churches
and organizations, the Company has given these persons the opportunity
<PAGE> to jointly and indirectly provide their organizations with such
financing, something they may not have been able to accomplish
individually.  To date, the Company has suffered no defaults under any
of its mortgage loans nor has the Company defaulted on or been
delinquent in the payment of any interest or principal on the notes it
has sold to investors.

  To date, the Company's investments have been financed by ECCU's
investment in the Company's common stock and through the sale of its
collateralized and uncollateralized notes.  The Company's Mortgage
Loan Investments have been facilitated through a warehouse credit line
from ECCU.  This credit line financing is currently in the amount of
$2,100,000.  This credit line, which the Company intends to maintain
indefinitely, is subject to ECCU's standard commercial loan
requirements, including blanket liens on the Company's assets.  ECCU
has agreed to subordinate this loan to the payment of the Series A
Notes.  See "BUSINESS OF THE COMPANY - ECCU Credit Line Financing". 
There is no assurance that ECCU will be able to continue to provide
this credit line to the Company in the future.

  The Company currently employs    two full-time     persons.  
The Company currently rents its offices (approximately 1,000
square feet) from ECCU on a month-to-month basis.  ECCU provides the
Company with certain services and the use of certain of its facilities
for which ECCU charges the Company on a current basis.  Presently, the
amounts the ECCU charges the Company in this regard are generally less
than the market rate for similar services and facilities charged by
unrelated persons.  There is no assurance that ECCU will continue this
practice in the future.

Recent Developments

  The Company has changed its fiscal year end from September 30 to
December 31.  As a result of this change, the Company will report
operations for a "short year" transitional period of three months
ending December 31, 1996 and will operate on a fiscal year ending
December 31 thereafter, commencing with the year ending December 31,
1997.  Also, the Company has engaged the accountancy corporation of
Turner, Warren, Hwang & Conrad to serve as its independent public
accountants commencing with the Company's fiscal year ended
September 30, 1996.  The termination of the Company's prior
independent public accountants, Brenner, Leavitt & Gray, was by mutual
agreement.  The reports of Brenner, Leavitt & Gray on the Company's
financial statements for the past two fiscal years contained no
adverse opinion or disclaimers of opinion, and no such reports were
qualified or mollified as to uncertainty, audit scope or accounting
principles.  During the Company's most recent two fiscal years and
subsequently thereto, there were no disagreements with Brenner,
Leavitt & Gray on any matter of accounting principles or practices,
financial statement disclosure or auditing scope of procedure, which
such disagreement, if not resolved to the satisfaction of such
accountants, would have caused them to make reference to the subject
matter of such disagreements in connection with their report.

  The Company's business offices are located at 1150 N. Magnolia
Avenue, Suite 290, Anaheim, California 92801.  The Company's
telephone number is 1-800-753-6742.

<PAGE>                  BUSINESS OF THE COMPANY
General

  There are presently few commercial lending sources available to
churches and related ministries.  Commencing in the early 1990s, the
sources of such loans have become more limited, while the demand from
qualified borrowers has remained essentially constant.  The Company
was organized to provide a source for such funds to eligible
evangelical Christian churches and related organizations.  For reasons
of efficiency and economy, the Company in general relies on ECCU or
others to originate its Mortgage Loan investments.  

  In organizing the Company's business, Management has relied on
its substantial experience in church and related church property
financing.  Based on this experience and analysis, the Company has
concluded that:

  *   In recent years, the number of new evangelical Christian
      congregations has exceeded the supply of available church
      buildings.  This has largely contributed to a legitimate
      church resale market and accompanied demand for acquisition
      financing.

  *   As the population in certain areas, such as southern
      California, has increased in recent years, the available
      undeveloped property within existing communities has been
      absorbed.  As a consequence, the number of churches seeking
      to buy adjacent properties and to remodel existing facilities
      to accommodate growth has increased.  

  *   Many existing congregations have owned their church
      properties for many years and the original loans have been
      repaid or significantly paid down.  These church properties
      often have substantial appraised values with little or no
      existing indebtedness.  Congregations with stable cash flows
      often are in a strong financial position and are able and
      willing to seek financing for expansion and remodeling.



Capitalization and Operational Funding

  Investor Financing.  The Company primarily relies on financing
through the sale of its debt securities, such as the Notes, to fund
its Mortgage Loan investments.  To fund its continuing operations, the
Company intends to offer its debt securities on a continuous basis
subject to compliance with applicable federal and state securities
laws.  The Company intends to continue to direct the sales of its debt
security offerings primarily to institutions and individuals who are
members or otherwise associated with the evangelical churches and
organizations which are, in general, borrowers under the Mortgage
Loans in which the Company invests.  

  In the event the Company is unable to continue to finance its
investment activities through the sale of its debt securities,
management intends to suspend further Mortgage Loan investment
activities and could terminate such activities permanently.  In such
event, the Company would commence liquidation of its Mortgage Loan
portfolio as necessary to repay any then outstanding debt securities
(including the Notes) as they became due.  If such liquidation is
necessary, management believes that it will have sufficient assets to
repay any outstanding Notes and other debt securities based on the
availability of the subordinated ECCU line of credit in the minimum
amount of $1,100,000 and/or the amount of tangible assets in excess of
such debt which management expects to exist at such time by reason of
ECCU's subordinated credit line (in the minimum amount of $1,100,000),
and ECCU's capital investment in the Company of $1,000,000.  To help
assure that in the future its tangible assets continue
to exceed the unpaid principal balance of the Notes and its other debt
securities, the Company is subject to continuing covenants under the
Loan Agreement designed to place the Company in default of the Notes
in the event its tangible assets are less than 120% of the Notes and
its other debt securities.  A default by the Company under the Notes
would, among other things, allow the Noteholders to declare the entire
unpaid balance of their Notes immediately due and payable.  These
covenants are intended to assure that, at any such time, the Company's
tangible assets will be substantially in excess of its Note
obligations and its other indebtedness pari passu with the Notes.  If
such liquidation was necessary, management also believes the Company
could realize sufficient funds from its assets to repay any then
outstanding Notes or other debt securities on a timely basis. 
Management bases this belief on its ability to determine its liquidity
needs with reasonable certainty at least 90 days in advance and the
nature and liquidity of the Company's cash and accounts receivable,
and Mortgage Loan portfolio, the historic prices paid for secured
loans comparable to the Company's Mortgage Loan investments, the
availability of purchasers therefore.  There is, of course, no
assurance that the Company will realize funds from the liquidation of
its Mortgage Loan investments in a sufficient amount to repay the
Notes in full according to their terms.  See "RISK FACTORS".  

  Also, inasmuch as there is no limitation as to the amount of
Notes the Company may issue with the same or proximate maturity dates,
it is possible that the Company may, from time to time, have
outstanding a significant amount of short-term notes.  That is, Notes
that are due and payable six months to twelve months from the date of
their issuance.  In order to repay such Notes as they become due, it
will be necessary for the Company to have sufficient funds available
from the sale of additional notes (including the reinvestment of the
proceeds from such notes coming due), funds available from unused
portions of the ECCU credit line, cash on hand and, if necessary,
proceeds from the sale or hypothecation of the Company's Mortgage Loan
investments.  While the Company has in the past been able to meet its
current cash needs for the repayment of its outstanding investor debt
through investor reinvestment and temporary borrowings under the ECCU
Credit Line, there is no assurance that the Company will continue to
be able to do so.  See "Risk Factors".  Under the Company's liquidity
plan, the Company is able to accurately budget its cash needs at least
90 days in advance.  Management feels that this will allow adequate
time to provide liquidity either through ECCU financing or, if
necessary, the sale or hypothecation of Mortgage Loan investments if
the Company's cash reserves are deemed inadequate to fund required
Note payments.

  ECCU Credit Line Financing.  The Company maintains one or more loans
from ECCU as credit line financing to provide warehouse financing for
<PAGE> its purchase of Mortgage Loan Investments and short term
financing to meet current operating expenses (the "ECCU Credit Line"). 
The ECCU Credit Line is currently approved for up to an aggregate of
$2,100,000 of advances.  The Company may use this financing to, from
time to time, pay certain operating expenses, including interest
and/or principal payments on some of the Notes.  This financing is
provided by ECCU to the Company in accordance with ECCU's commercial
lending standards and subject to credit union regulatory requirements. 
This financing may consist of one or more loans from time to time,
which loans are secured by blanket liens on the Company's Mortgage
investments and other assets.  

  ECCU has entered into a Subordination Agreement whereby it has
subordinated an aggregate  $1,100,000 of repayments of this financing
to amounts due and owing on the Class A Notes so long as this
financing remains outstanding.  Under the Subordination Agreement, the
Company may repay the last $1,100,000 of the balance of the ECCU
Credit Line only if, at the time of repayment, payments due and owing
on the Notes within 30 days of such date, have been made or provided
for and such payment with respect to the ECCU Credit Line will not
result in the Company having a Tangible Adjusted Net Worth,
as defined, of less than $2,100,000.  Although ECCU intends to make
this financing available to the Company indefinitely, its ability to
continue to do so is subject to ECCU's compliance with applicable
credit union law and regulations.  

ECCU and its Relationship to the Company

  ECCU has been the sole  shareholder of the Company since the
Company's formation in 1991.  ECCU organized the Company to further
ECCU's purposes of making available to the evangelical Christian
community mortgage loans consisting of real property secured financing
for the purposes of acquisition, construction and renovation of
churches and church-related properties such as schools and related
structures.  Other than with respect to its capital contributions to
the Company and its contractual obligations in connection with the
ECCU credit line, ECCU has no contractual obligations to the Company,
its business or its creditors, including the Holders.  THE COMPANY IS
SEPARATE FROM ECCU.  ECCU HAS NOT GUARANTEED OR OTHERWISE AGREED TO BE
RESPONSIBLE IN ANY MANNER FOR THE PAYMENT OF PRINCIPAL OR INTEREST ON
THE NOTES.  THE NOTES ARE NOT INSURED BY ANY GOVERNMENTAL OR PRIVATE
ENTITY.  See "RISK FACTORS."

  For the six (6) month period ended June 30, 1996, ECCU had net
earnings, after dividends, of $891,621 and total assets of $106
million.  For the year ended December 31, 1995, ECCU had net earnings
after dividends of $1.42 million and total assets of $101.3 million. 
As of July 31, 1996, ECCU had total assets of $112 million and
currently ranks in the top 5% in assets of all of the U.S. Federal and
State Chartered Credit Unions.

  ECCU has specialized in providing lending and depository services
to churches, christian schools and related ministries for more than
fifteen (15) years.  ECCU serves more than 250 separate ministry
organizations and several thousand denominationally affiliated and
independent churches.  ECCU's member ministries range in size from
under $250,000 in revenues to more than $20 million in revenues.  Most
of ECCU's member ministries have annual revenues of $250,000 or less.  

<PAGE> ECCU focuses on providing real property construction,
acquisition financing and refinancing to churches and church related
organizations.  ECCU also specializes in providing short term cash
flow financing for private Christian schools which depend, by their
nature, on seasonal cash flow.  In connection with its real property
financing, ECCU often obtains a full depository relationship with the
borrower.  ECCU's key market niche is construction lending for
churches and church related facilities.  The typical construction loan
amounts for churches and private schools range from a few hundred
thousand dollars to over $1,000,000.  Today, ECCU has granted and
successfully administrated more than $30 million of such construction
loans.  ECCU's church and ministry based real estate loan portfolio
currently totals approximately $73 million.  ECCU provides loan
servicing for these loans and an additional $35 million in such loans
which it originated and sold to other financial institutions.  ECCU
has experienced no reportable delinquency or losses on church or
church related real estate loans during its thirty-two year history.

  Management believes that ECCU will continue to support the
Company and its business operations so long as, in the sole discretion
of ECCU's Board of Directors, ECCU: (i) may do so under the
requirements of applicable regulatory laws and regulations; (ii)
continues to profit from its investments in and servicing of its own
mortgage loan investment portfolio, after taking into account its
unreimbursed costs, if any, of supporting the Company's operations;
and (iii) can bear the financial burden of any support to the Company. 
THERE IS NO ASSURANCE THAT ECCU WILL CONTINUE TO PROVIDE RESOURCES TO
THE COMPANY BEYOND ITS CONTRACTUAL OBLIGATIONS TO DO SO AS DESCRIBED
HEREIN, OR THAT ECCU WILL RENEW SUCH CONTRACTUAL COMMITMENTS AS THEY
EXPIRE ON THE SAME BASIS IN THE FUTURE.  In the event ECCU withdraws
its support of the Company, it is likely Management would determine to
discontinue and liquidate the Company's Mortgage Loan investment
business, even if the Company has the capability to continue its
business independently of ECCU.

Cash Reserve Policy

  Reserve Account.  Management currently follows a policy of retaining
a portion of the proceeds it receives from each sale of its debt
securities as operating reserves.  The amounts retained range from 10%
on short-term obligations to 5% on long-term obligations.  Since its
organization, the Company's operations reserves, together with cash
from operations and funds borrowed from time to time on the ECCU
credit line, have been sufficient to provide funds for the timely
payment of interest and principal on the Company's debt securities as
they become due.  The Company intends to continue this policy but may
change or modify, in its discretion at any time or from time to time
in the future.  

Mortgage Loan Investments

  Eligible Mortgage Loans.  The Company will invest only in Mortgage
Loans which are the obligations of evangelical Christian churches or
related denominational evangelical Christian church organizations.  In
general, such Mortgage Loans must be secured by real property
comprised of churches or church-related properties and/or which are
<PAGE> guaranteed.  In general, Mortgage loans must be secured by
first liens on real property.

  Mortgage Loan Origination.  The Company will rely on ECCU and
possibly others for loans to originate or write loans by purchasing
existing loans.  To date, the Company has purchased its Mortgage Loan
investments only from ECCU.  ECCU has been a major source of church
and Christian school financing since 1964.  ECCU believes that it can
continue to obtain quality Mortgage Loans meeting the Company's
underwriting criteria.  The Company has, however, identified several
other institutions which to some degree originate and/or invest in
secured loans meeting the Company's underwriting criteria.  ECCU has
in the past either effected loan purchase or sale transactions with or
had serious negotiations respecting such transactions with each of
these institutions.  In the event the Company cannot continue to
obtain its Mortgage Loan investments from ECCU, management believes
the Company can obtain Mortgage Loan investments of comparable size
and quality from other sources.  The Company believes that it would be
impractical for it to retain a loan underwriting staff on either an
employment or contract basis.  Also, the Company is not currently
licensed to originate its own Mortgage Loans.  However, the Company
may seek to become so licensed in the future in order to originate its
own Mortgage Loans.

  As discussed above, to date the Company has acquired its Mortgage
Loan investments only from ECCU which as either itself originated such
Mortgage Loans or mortgage loan participations or acquired them from
third parties.  Management is aware of several credit unions which on
a regular basis in the purchase and/or sale of participations of
secured loans comparable to the Company's Mortgage Loan investments. 
However, the Company has not to date, seriously discussed any Mortgage
Loan acquisition or sale transactions with any of these institutions. 
There is no assurance that at such time, if any, as the Company may
seek to sell a Mortgage Loan, that it will be able to purchase a
Mortgage Loan investment on terms acceptable to the Company. 
Management anticipates that if Mortgage Loan investments became
unavailable from ECCU, the Company would terminate its Mortgage Loan
investment activities.  See "RISK FACTORS."  

  Mortgage Loan Underwriting Standards.  The net proceeds from the sale
of the Notes will be used primarily for purchasing qualified Mortgage
Loans.  Each Mortgage Loan will be secured by a first lien except
where it is secured by a junior lien and each of the superior liens is
held by the Company or where the Loan is separately guaranteed by one
or more persons other than the borrower.  Each Mortgage Loan must meet
the underwriting and appraisal standards established by the Company's
investment committee.  The committee's current standards require the
following:

  Interest rates and/or yields on the Company's Mortgage Loan
investments must be sufficient to meet the Company's proposed cash
flow needs, including cash required to pay principal and interest on
its then-outstanding Notes.  The Company's investments in Mortgage
Loans of $350,000 or less may be approved by the loan investment
committee.  Mortgage Loans in excess of $350,000 may be made only with
the approval of the Company's Board of Directors.

<PAGE> Neither the Company nor ECCU intends to condition or otherwise
approve Mortgage Loans to borrowers based on the amount that the
borrower, its members or affiliates invest in the Notes or other
securities of the Company.  The Company is considering a policy
whereby the Company (or ECCU) might consider Mortgage Loans to an
organization or its affiliate on a priority basis where such
organization allows the Company access to its members for offering of
the Notes.  Under such a policy, however, neither the Company nor ECCU
would commit or otherwise obligate itself to loan funds to such an
organization based on the level of participation that organization's
members in the Offering.  Neither the Company nor ECCU would make a
Mortgage Loan to any borrower unless such borrower otherwise met the
Company's Mortgage Loan underwriting standards described below. 
Management believes that such a policy would be consistent with the
Company's Mortgage Loan underwriting standards described below. 
Management believes that such a policy would be consistent with the
Company's purposes of providing secured loans to Evangelical churches
and church organizations where such loans are funded primarily by
members of that or sister churches and/or organizations.

      Acquisitions.  Unless the Company's investment committee
determines otherwise, the Company will not purchase a loan for a price
greater than par (that is, the outstanding principal balance of the
loan on the date of purchase).  As circumstances dictate, the Company
intends to negotiate to purchase loans at a discount (that is, for a
purchase price less than the outstanding principal balance of the loan
on the date of purchase).

      With respect to loans purchased by the Company from ECCU, or
any affiliated entity or person, the acquisition must be approved by a
majority of the Company's directors (including a majority of the
directors not interested in the transaction).  Also, the price of the
loan may not exceed par without the prior approval of the investment
committee including all members who are independent of ECCU.

      Interest.  The Mortgage Loans bear an adjustable or fixed
interest rate, require monthly payments based on an amortization
schedule (typically 25 years to 30 years) and generally must be paid
in full no later than seven (7) years from the later of the date the
loan is made or the date the Company obtains the loan.

      Size.  Mortgage Loan investments typically range from
$200,000 to $1,000,000.  The Company may acquire sole ownership of a
Mortgage Loan or may own a Mortgage Loan jointly with others,
including ECCU.  By owning Mortgage Loans jointly with others, the
Company would be able to invest in a greater number of loans and to
greater diversify its Mortgage Loan portfolio.

  Mortgage Loan Investment Standards.  Mortgage Loans acquired by the
Company must meet the following criteria:

  *   In general, the maximum loan-to-value ratio for the real
      estate loans secured by commercial property must be 60% and
      the maximum loan-to-value ratio for loans secured by single-family 
      residences used as parsonages are 75%.  The loan-to-value ratio for 
      real estate means the total Mortgage Loans, <PAGE> including the 
      Mortgage Loan purchased, as a percentage of the appraised value of 
      the property.  In general, the lower the loan-to-value ratio, the 
      greater is the value of the security securing payment of the loan.

  *   The borrowing organization must support its overall ability
      to meet principal and interest payments when due by its
      operational history.  The borrower must demonstrate its
      ability to repay the Mortgage Loans from its cash flow.  For
      the purposes hereof, "cash flow" means donations and other
      revenue which can be demonstrated to be of a continuing
      nature as distinguished from irregular fund raising
      campaigns.

  *   Generally, the periodic principal and interest payments of
      the Mortgage Loan must not exceed a reasonable percentage of
      the borrowing organization's cash flow over the expected term
      of the Loan.  For the purposes of the foregoing, a percentage
      of 30% will be considered a reasonable percentage.  However,
      the Board may approve a larger percentage if the borrower
      justifies a larger indebtedness by demonstrating: 1) its
      ability to devote more cash flow to the service of
      indebtedness; 2) that an increase in cash flow is to be
      anticipated in line with past experience or as a result of
      the improvements to be provided with the proceeds of the
      proposed financing; or 3) other appropriate reasons.

  *   The remaining term of each Mortgage Loan must be seven (7)
      years or less from the date the Company acquires or
      originates the loan.

  *   Each Mortgage Loan must be secured by real property for which
      there is available for review a recent independent appraisal. 
      Generally, loans may not exceed 60% of the appraised value of
      the non-residential property security or 75% of the appraised
      value of residential property security.  Loans having a
      higher loan-to-value ratio may be approved under
      circumstances where the Loan is guaranteed, the borrowing
      organization is able to demonstrate an exceptionally strong
      commitment to its building program through member pledges, or
      there are other factors present which demonstrate the
      borrower's ability to repay the Mortgage Loan.

  *   Each Mortgage Loan must be evidenced by a written obligation
      and must be secured by a first trust deed on the mortgaged
      property, except the Company may acquire a Mortgage Loan
      secured by a second deed of trust if the Company also holds
      the first deed of trust.  Each Mortgage Loan must be covered
      by a current standard lender's title insurance policy.  Loans
      shall be funded through a formal escrow in a customary manner
      in order to assure that the Company receives good title to
      its security interest in the loan at the time the loan is
      funded.  Unless waived by the Company for good cause, all
      monies received from the Mortgage Loan shall be deposited in
      a trust account with a federally-insured financial
      institution in the State of California available only for
      expenditures on account of the project for which the
      indebtedness is to be incurred.

  <PAGE>* Procedures are established to assure the Mortgage Loan
      proceeds have been or will be spent by the borrowing
      congregations or organizations for the purposes authorized. 
      Where loan proceeds are to be used for construction of
      improvements on real property, the proceeds are disbursed
      through a fund control whereby, pursuant to written voucher
      system, funds will be paid for goods, materials and services
      only when the goods and materials have been delivered or the
      services have been performed and applicable waivers of
      mechanic's liens have been obtained.  Fund control documents
      and procedures shall be those customarily used and followed
      by commercial lenders in the geographical area in which the
      subject real property is located.

  *   Where the loan proceeds are to be used for construction, the
      construction costs must be set forth on a schedule detailing
      the construction of the project and a statement of estimated
      cost with respect to each part of the construction project. 
      The cost estimate shall be substantiated by a statement of a
      qualified independent contractor or other qualified and
      independent person.  The loan application shall demonstrate
      that with the proceeds of the proposed financing, the
      applicant will have funds sufficient to complete the project.

  *   Either the Company (or the original lender or the lender's
      representative) must have made a personal on-site inspection
      of the property securing the Loan.

  *   The value of the property securing the loan must be supported
      by an independent appraisal by a qualified real estate
      appraiser.

  *   The borrower under the loan must pass credit standards and
      demonstrate sufficient income or cash flow to service the
      Mortgage Loan.

  Insurance.  The Company will require its Mortgage Loans to be
covered by standard insurance protection customary in the industry,
including title insurance (to insure against title defects and some
forms of documentation), errors and omissions insurance (to insure
against good faith errors on the part of employees or agents of the
Company), and liability and casualty insurance in customary amounts. 
The Company may also require special insurance in connection with
particular Mortgage Loans, including earthquake, flood and
environmental hazard insurance.

Mortgage Loan Portfolio Management

  Risk Rating System.  The Company has adopted a risk rating system
for rating the risk of its Mortgage Loans.  Of the 5 risk rating
categories established, only those loans with the two highest ratings
(lowest assessed risks) will be considered for purchase.  The Company
will update the risk ratings of its Mortgage Loan portfolio at least
annually.

  The Board of Directors has adopted a liquidity management plan
for the Company in an attempt to reasonably assure the continued
<PAGE> availability of liquid funds to repay the Company's note
obligations as they mature.  Under this plan, the Company has
attempted to estimate continued sources of cash, including cash
reserves, reinvestment by noteholders based on reasonable reinvestment
rate assumptions, and anticipated principal payments on Mortgage Loans
purchased by the Company.  The Board of Directors will continually
review these cash availability assumptions in order to provide cash
for planned liquidity needs.  However, there is no assurance that the
liquidity management plan adopted by the Company will be sufficient to
meet the Company's potential cash demands at all times, and there may
arise circumstances where the Company may have to delay or postpone
repayment of its debt obligations, including the payment of interest
or principal on the Notes.

Collection Procedures.  The Company has adopted and will continue to
implement an aggressive collection policy where, among other things,
delinquent accounts are contacted within 10 days of a missed payment
and monitored on a regular basis.

Restrictions on Transactions With Interested Parties.  The following
acts or transactions are prohibited:

  *   The directors, investment committee members and officers of
      the Company shall not participate or seek to influence any
      investment decision regarding any loan or transaction wherein
      that individual or an immediate family member has any direct
      or indirect fiduciary or pecuniary interest.  The Company may
      transact business with a board member, committee member or
      officer, or any affiliate of such person, so long as such
      transaction is fair and equitable to the Company and is
      consistent with the Company's policies generally applicable
      to similar transactions by the Company with unrelated
      parties.  Any such interest must be approved by a majority of
      the Board of Directors not otherwise interested in the
      transaction, following full and complete disclosure of the
      person's or his affiliate's interest in the transaction.

  *   No fee, commission, gift or other inducement or "kickback" or
      reciprocal arrangement of any kind may be solicited or
      accepted by any officer, director or employee of the Company
      in connection with an investment by the Company.  Reciprocal
      arrangements shall include any discounts on merchandise or
      services, equity participation or any other form of
      consideration or compensation whatsoever except as permitted
      by the Board of Directors pursuant to (ii) above.

  *   The Company may not purchase or participate in Mortgage Loans
      where a portion of the amount of income to be received by the
      Company from the loan is tied to or contingent upon the
      revenues or income of the borrower or endeavor or to
      appreciation which may be realized in the value of the
      business, if any, underlying the collateral.

Nature of Mortgage Loan Investments

  The Company's Mortgage Loan Investments, with the limited
exception described under "Mortgage Loan Underwriting Standards"
<PAGE> above, must be secured by property.  Because the Company's
Mortgage Loan investments will not be guaranteed or insured by the
Company, ECCU, or any instrumentality or agency of the federal
government, any state government or any local government, the Company
will look to foreclosure on the property securing the Mortgage Loan as
the primary source of recovery in the event the loan is not repaid as
required.  The Company's ability to recover the value of the Mortgage
Loan under such circumstances is affected by certain legal procedures
and rights.  Mortgage Loans secured by real property are subject to
the laws of the state in which the property is located and as
applicable, federal law, including federal bankruptcy laws. 
Currently, substantially all of the Company's Mortgage Loans are
secured by property located in the State of California.  In the
future, the Company will endeavor to acquire Mortgage Loans secured by
properties in other states, although there is no assurance it will be
able to do so.  Set forth below is a brief description of the more
pertinent legal procedures and rights pertaining to Mortgage Loans
under California law.  This discussion is intended to provide a
general overview and is not intended to cover all legal principles or
considerations relating to investments in Mortgage Loans under
California or federal law.

Description of Legal Aspects.  The Mortgage Loans are in the form of
promissory notes secured by deeds of trust or mortgages on church or
church-related real property.  In general, the note will require the
payor or maker to pay the specified principal and interest to the
Company.  The deed of trust will generally provide that in the event
of a default in payment of principal and/or interest on the note (or
in the event of a default of certain other obligations such as the
failure to maintain the property in good repair) the Company may
declare the entire balance of principal and interest under the note
then due and payable.  In the event the principal and interest is not
paid within a specified period, the Company must first then attempt to
collect on the note by foreclosing on the security.  In general,
California law will not allow the Company to disregard the security
and to proceed directly against the maker on the note.  The Company
must foreclose on the property under the deed of trust.

  Foreclosure.  Under California law, in order to foreclose on the
property securing the Mortgage Loan under the deed of trust, the
Company may either pursue a non-judicial trustee's sale under the deed
of trust (a "private sale") or file a lawsuit and ask the court to
foreclose on the property (a "judicial foreclosure").  The Company
will generally choose a private sale because a private sale can
generally be accomplished more quickly and at less expense than a
"judicial foreclosure."  For reasons discussed below, the Company
would consider the greater time and expense of a judicial foreclosure
only where:  (a) a judicial foreclosure was available; (b) the Company
determined that the value of the security at the time was insufficient
to cover the amount owed under the note; and (c) the Company
determined that the maker had sufficient unencumbered personal assets
to repay the Mortgage Loan in the event the Company was able to get a
court judgment against such person.

  Under California's private sale foreclosure procedure, the
Company would first need to record a Notice of Default.  If the note
remained in default after 90 days therefrom, the Company would record
<PAGE> a Notice of Sale at least 20 days prior to the scheduled sale
of the property.  The sale of the property would be conducted at an
auction where any party, including the Company, could bid for the
property.  Typically at such auction, the Company would bid the entire
amount of the Mortgage Loan owed.  Unless a third-party should bid an
amount greater than an amount bid by the Company, the Company would
purchase the property at the sale.  The amount bid by the Company
would include the amount owed under the Mortgage Loan, additional
unpaid interest and/or late charges, and the expenses of the
foreclosure including legal fees and trustee's fees.  It is not
uncommon for a third-party to bid an amount necessary to purchase the
property at the private sale.  Thus, the foreclosing lender typically
ends up purchasing the property.  Upon purchase of property at the
private sale, the Company would attempt to sell the property for the
best price it could obtain.  The Company would typically engage a real
estate broker familiar with the area in which the property is located
to effect the sale.  Depending on market conditions, the ultimate
proceeds of the sale of the property may not equal the Company's
investment in the Mortgage Loan (including additional interest, late
charges and foreclosure costs).

  Rights of Redemption.  Under California law, a person has the right
to reinstate the property in a private sale by repaying the amount of
delinquent payments, additional late charges, and foreclosure costs at
any time prior to the time of sale of the property.  In the event this
payment is made, the Mortgage Loan is "reinstated."  That is, the loan
is no longer in default and the lender could not proceed at that time
with the foreclosure.  The amount required to reinstate the loan is
not the entire balance of principal and interest declared due by the
lender, but only the delinquent payments, including interest and late
charges to the date of reinstatement.  It is common, therefore, that
in the event of delinquencies, loans are typically reinstated prior to
the actual sale.  It is not uncommon for this to occur several times
over the life of the loan.  However, the Company's costs in commencing
foreclosure actions and "forcing" the reinstatement are required to be
paid each time the borrower reinstates the Mortgage Loan.

  Under a judicial foreclosure, but not a private sale, the
borrower and any junior lienholders are given a statutory period of 12
months from the date of the court-ordered foreclosure sale to redeem
the property.  That is, for a period of up to 12 months after the sale
is complete, any of these persons may redeem the property from its
purchaser at the foreclosure sale for the amount paid plus interest
and costs.  For the reasons discussed above, under a private sale, it
is uncommon for anyone other than the lender bringing the judicial
foreclosure action to purchase the property after judicial
foreclosure.  Further, the fact that the property may be redeemed for
up to an additional 12 months substantially inhibits the purchaser's
ability to resell the property within that period.  Consequently, as a
practical matter, this statutory right of redemption forces the
foreclosing lender to retain the property and pay the expenses of
ownership until the redemption period has run.  For this reason and
the reasons discussed above, the Company does not anticipate that it
will use the judicial foreclosure procedure.

Debtor Protection Statutes.  California imposes statutory prohibitions
which limit the remedies of a mortgage lender.  A mortgage lender is
<PAGE> limited in its right to receive a deficiency judgment against
the borrower following foreclosure on the secured property.  A
deficiency judgment in general means the right to require the borrower
to pay any amount on the Mortgage Loan in excess of the property
securing the loan.  Another California statutory requirement is that
the mortgage lender first look to foreclosure on the property to
satisfy the Mortgage Loan before bringing any personal action against
the borrower.  In addition, California law prevents any deficiency
judgment against a borrower by a mortgage lender where the loan either
represents a portion of the purchase price of the property payable to
the lender by that borrower (a "purchase money loan") or the loan is
secured by the borrower's residence.  Finally, where a deficiency
judgment is permissible, it can only be obtained after a judicial
foreclosure on the property and then only for the excess of the
outstanding debt over the fair market value of the property at the
time of the foreclosure sale (as determined under statutory
provisions).  The net result of these statutes is to offer substantial
protections to borrowers and to effectively require a mortgage lender
to look only to the value of the property securing the Mortgage Loan
through a private sale foreclosure.

  In addition to the California state laws restricting actions
against borrowers, numerous other statutory provisions including the
federal bankruptcy laws, afford additional relief to debtors which may
interface with or affect the ability of a secured lender to realize
the value of its Mortgage Loan in the event of a default.  For
example, under the Federal Bankruptcy Law, a court with federal
bankruptcy jurisdiction may permit a debtor through a Chapter 11 or
Chapter 13 rehabilitative plan to cure a monetary default in respect
of a Mortgage Loan on a debtor's property by reinstating the original
Mortgage Loan payment schedule and paying arrearages over a number of
years.  Any such restructuring of such a Mortgage Loan would
substantially decrease the value of the loan and would in effect
result in a loss to the lender.  Courts with bankruptcy jurisdiction
also have the power to modify, suspend and/or otherwise amend the
terms of a Mortgage Loan secured by property of the debtor upon just
cause shown by the debtor.  Such modification could include reducing
the amount of each monthly payment, changing the rate of interest,
altering the repayment schedule and reducing the lender's security
interest to the value of the property, thereby leaving the lender a
general unsecured creditor for the difference between the value of the
property and the outstanding balance of the Mortgage Loan.

  Under the Internal Revenue Code of 1986, as amended, certain
liens in favor of the Internal Revenue Service for tax payments are
provided priority over existing Mortgage Loans.  Also, mortgage
lenders are subject to other statutory and administrative requirements
under various laws and regulations regarding the origination and
servicing of Mortgage Loans, including laws and regulations governing
federal and state consumer protection laws, truth-in-lending laws, the
Federal Real Estate Settlement Procedures Act, the Equal Credit
Opportunity Act, Fair Credit Billing Act, Fair Credit Reporting Act,
and related statutes and regulations.  These federal laws impose
specific statutory liabilities upon lenders who originate Mortgage
Loans and who fail to comply with the provisions of the law.  In some
cases, this liability may affect an innocent assignee of a Mortgage
Loan where the violation of the act occurred by reason of an act of a
prior holder of the loan.

<PAGE> Any of the foregoing federal or state laws and regulations
restricting and/or regulating the origination and servicing of
Mortgage Loans could result in a monetary loss to the Company.  In
order to avoid the negative application of these laws and regulations,
the Company has sought and will continue to seek the advice and
guidance of independent legal and accounting advisors in connection
with the acquisition and servicing of its Mortgage Loans.  However,
many of these laws and regulations are subject to continual change and
evolution and it is always possible that inadvertent violations or
liabilities may be incurred by reason of one or more of these
provisions.

                              MANAGEMENT

  The management and direction of the Company's business activities
are under the control of its Board of Directors.  The Company's daily
operations are managed by its Chief Executive Officer, Mr. Mark
Holbrook, and its President, Dr. John Garmo.

  The Company's Board of Directors has established an investment
committee.  The Company's investments, including loan purchases and
dispositions, are reviewed and approved by an investment committee
appointed from time to time by the Board of Directors.  The committee
will consist of at least 3 individuals.  Currently, Messrs. Holbrook,
Elliott and Black serve as members of the investment committee.

  Set forth below are the Directors and Executive officers of the
Company. 

Name                        Position Held

Mark G. Holbrook            Chairman of the Board

John C. Garmo               President

Mark A. Johnson             Chief Financial Officer, Treasurer, Director

Van C. Elliott*             Director

Arthur G. Black        Director
  
Wallace G. Norling*         Director

Scott T. Vandeventer        Director

* Denotes Independent Director
  
      The following is a summary of the business experience of the
  officers and directors of the Company.
  
      MARK G. HOLBROOK, age    47    , has served as chairman of the
  Company since its inception.  Mr. Holbrook also serves as
  president and chief executive officer of ECCU.  He began his
  career with ECCU in 1975 and has served as its president since
  1984.  ECCU currently has assets of over    $130- million     and more
  than    23,000     members in 50 states and 80 foreign countries.  Mr.
  Holbrook is the secretary of Sierra Century Corporation in
  Orange, California and General Partner in Rancho Sierra Acres,
  Ltd., in Yorba Linda, California.  He received his Bachelor of
  Arts degree from Biola University in 1973 and has completed 
  post-graduate studies at Chapman College.  Mr. Holbrook holds a
  California real estate sales license.
  
      JOHN C. (SKIP) GARMO, age    49    , has served as president of the
  Company since December, 1994.  As president, Dr. Garmo is
  responsible for the management of the Company's day-to-day
  operations subject to the supervision of the Company's Board of
  Directors.  Prior to joining the Company, Dr. Garmo served as
  vice president of MAF Foundation, a private foundation
  specializing in charitable gift-planning.  Prior to joining MAF
  Foundation in 1988, Dr. Garmo operated his own financial planning
  practice, which he started in 1985.  During this time, he was a
  representative with Presbyterian Ministers Fund.  Dr. Garmo holds
  a Bachelor of Music degree from Biola University, a Master of
  Arts degree from California State University-Los Angeles, and a
  Doctor of Philosophy from the University of Washington.  Dr.
  Garmo is a published author, an ordained minister, and holds a
  lifetime teaching credential.         He is active in various 
  professional organizations and serves on several ministry-related boards.
  
      MARK A. JOHNSON, age    40    , has served as chief financial
  officer, treasurer, and a director of the Company since its
  inception.  Mr. Johnson also serves as executive vice president
  of ECCU, a position he has held since June, 1993.  Mr. Johnson is
  also owner of Mailboxes Surprises since its inception in January
  1994.  Prior to joining ECCU, Mr. Johnson served as vice
  president of a multi-company commercial warehousing/distribution
  organization and for six years served as president and chief
  executive officer of a subsidiary of that company.  Prior to
  that, Mr. Johnson served as vice president/branch manager of a
  Southern California independent bank.  Mr. Johnson has a Bachelor
  of Science degree in Business Administration from Biola
  University.
  
      VAN C. ELLIOTT, age    60    , has served as director of the Company
  since 1994.  He has served as director for ECCU since 1990.  Mr.
  Elliott served as associate director of the Conservative Baptist
  Association of Southern California from 1980 to 1994 where he was
  responsible for the general administrative oversight of the
  association's activities.  Since that time, he has been self-employed 
  as a consultant, and is Vice President of Business Services for Dynamic 
  Church    Planting     International.  He received his Bachelor's and 
  Master's degrees in    mathematics     and speech from Purdue University, 
  and spent seven years in the computer industry.  Mr. Elliott holds a Master 
  of Divinity from Denver Seminary and has spent fourteen years in local 
  church <PAGE> ministries serving in the areas of Christian education and
  administration.  He has completed post-graduate instruction at the 
  College for Financial Planning.  Mr. Elliott is a member of the 
  Institute of Certified Financial Planners, Christian Estate Planners of 
  California, Christian Management Association, and holds the professional 
  designation of Certified Financial Planner.
  
      ARTHUR G. BLACK, age    58    , has been elected to the 
  Company's board of directors.  Mr. Black is currently    a ministry 
  development officer at ECCU.  Mr. Black was previously executive vice
  president of Truth For Life (1994-1996), a nationally-syndicated radio Bible
  teaching ministry.  He     held similar positions with the Biola Hour (1981-
  1991) and Solid Rock Radio (1991-1993), and he served as director of U.S. 
  Broadcasting for Insight For Living from 1993 to 1994.  Mr. Black has been in
  Christian ministry management since 1974.  Prior to that, he held
  several corporate sales and marketing management positions and
  six years as owner/President of two consumer product/service
  companies.  He is a General Partner for Rancho Sierra Acres,
  Christian Investors, P/L Properties and Ocean View Investors. 
  Mr. Black was elected to the Board of Directors to replace the
  seat previously held by Paul A. Kienel.
  
      WALLACE G. NORLING, age    71    , has served as a director of the
  Company since its inception.  Dr. Norling is currently pastor of        
  Evangelical Free Church in    Yucca Valley    , California.  During his
  ministerial career, Dr. Norling has planted 26 churches and
  pastored five churches.  Dr. Norling has recently retired as
  district superintendent for the southwest district of Evangelical
  Free Church, a position he held for 25 years.  Dr. Norling has a
  Bachelor of Arts degree from Northwestern University, a Master of
  Divinity from Bethel Seminary, an Honorary Doctor of Divinity
  degree from Trinity Evangelical Divinity School.
  
      SCOTT T. VANDEVENTER, age    41    , has served as a director of the
  Company since 1992.  Mr. Vandeventer is currently executive vice
  president and chief operating officer of ECCU and has been
  associated with ECCU since 1988.  Prior to that time, Mr.
  Vandeventer provided consulting services to ECCU and others
  through AM Business Communications, Inc., a marketing
  communication company he founded and managed in 1980.  Other of
  the firm's clients included Hyundai, Mitsubishi, American
  Hospital Supply, and Denny's Restaurants.  He currently is
  associated with NYE Partners and anticipates providing consulting
  services in the future to firms doing business with the Company
  and/or ECCU.  Mr. Vandeventer received his Bachelors Degree from
  Biola University and has completed graduate work in finance and
  marketing at California State University Fullerton School of
  Business Administration.
  
      Except for Mr. Garmo, none of the Company's officers or
  directors currently receives compensation from the Company. 
  Each, however, is entitled to be reimbursed for expenses incurred
  in performing duties on behalf of the Company.
  
  
  <PAGE>MANAGEMENT COMPENSATION
  
      The following table sets forth certain information regarding
  compensation paid by the Company for services rendered to the
  Company during its fiscal years ended September 30, 1994, 1995
  and 1996 by its Chief Executive Officer and President.  None of
  the Company's executive officers (the named Executive Officers)
  had a total salary, plus bonus, exceeding $100,000 during this
  period.
  
                            Summary Compensation Table                   
  
                       Annual Compensation    Long-Term Compensation

                                                                   Securities
Name and                 Year Ended                  Restricted    Underlying
Principal Position       September 30, Salary(s)(1)  Stock Awards  Options

Mark G. Holbrook         1996          (2)           -0-           -0-
Chairman, Chief          1995          (2)           -0-           -0-
Executive Officer        1994          $10,000       -0-           -0-

John C. Garmo,           1996           59,500       -0-           -0-
President                1995           55,000       -0-           -0-

(1)   No bonuses were paid to any executive officers during the periods
      stated.

(2)   Mr. Holbrook is a full-time employee of ECCU.  This amount was
      paid to ECCU as reimbursement for the Company's use of ECCU's
      personnel, including Mr. Holbrook, and for other services.  Since
      January 1, 1995, the commencement date of Mr. Garmo's employment
      by the Company, Mr. Holbrook has expended, on the average,
      approximately 2% of his time as an officer and director of the
      Company.  The Company reimburses ECCU for that portion of Mr.
      Holbrook's time devoted to service to the Company as an officer
      (but not director).  Mr. Holbrook currently devotes less than 1%
      of his time as an officer of the Company.


  The following table sets forth certain information regarding
stock options and warrants granted to the named Executive Officers
during the Company's 1996 fiscal year.


<PAGE>Option/Warrant Grants in Current Fiscal Year

                            Individual Grants                         

Name                                          Mark G. Holbrook  John C. Garmo

Number of Securities Underlying 
   Options/Warrants Granted (#):                    -0-            -0-
% of Total Options/Warrants Grants to
   Employees in Fiscal Year:                        -0-            -0-
Exercise or Base Price ($/Share):                   -0-            -0-
Expiration Date:                                    -0-            -0-


VOTING SECURITY OWNERSHIP

  As of the date of this Prospectus, the Company has 100,000 shares
of its common stock outstanding, all of which shares are owned by
Evangelical Christian Credit Union, 1150 N. Magnolia Avenue, Suite
290, Anaheim, California 92801.  None of the Company's officers or
directors beneficially owned any of these shares.  At December 31,
1995, the Company did not have outstanding any options, warrants or
convertible securities.


MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS 
OF OPERATIONS

Results of Operations

Three Months Ended December 31, 1996 vs. Three Months Ended 
December 31, 1995

  During the three months ended December 31, 1996, the Company
realized Net income of $11,192 as compared to a Net loss of $(2,561)
for the three months ended December 31, 1995, an increase in net
income of 537%.  This increase is attributable to $18,000 of non-recurring 
Organizational income in 1996 as compared to none for the
same period in 1995).  Net interest income for the three months ended
December 31, 1996 decreased by 15% ($34,980 in 1996 compared to
$41,158 for the three months ended December 31, 1995). This decrease
is attributable primarily to a reduction in the Company's Mortgage
Loan investments (Notes Receivable) pending effectiveness of the
Company's Registration Statement for the subject Offering of the
Notes.  During this time the Company was unable to replace its
investor debt securities as they matured (or to allow reinvestments
thereof).

  For the three months ended December 31, 1996, Total Interest
Expense as a percentage of Total Interest Income decreased by 8% from
the same period in 1995 (0.588 for 1996 compared to 0.639 for 1995). 
This decrease is due to a greater proportional decrease of Interest
expense on Notes payable than on Interest income from Notes
receivable during this period.  

  Total Operating Expenses decreased by 6% for the three month
period ending December 31, 1996 ($40,988 in 1996 compared to $43,719
<PAGE> for the three months ended December 31, 1995).  This decrease
was due to reduced marketing and investment costs pending
commencement of the Offering of the Notes, which have been resumed.

  On December 31, 1996, the company had outstanding debt securities
(Notes payable) of $2,157,653, down from $3,430,678 on December 31,
1995, a decrease of 37%.  On December 31, 1996, the current portion
of Notes payable as a percentage of Notes payable increased by 2,828%
from that on December 31, 1995 (63% on December 31, 1996 as compared
to 2% on December 31, 1995).  Again, these changes are due to the
inability of the Company to replace maturing Notes payable with new,
longer term debt securities until it could commence the subject
Offering of the Notes.  

Fiscal Year Ended September 30, 1996 vs. Fiscal Year Ended September 30, 1995

  The Company realized a net loss of $(15,264) for the year ended
September 30, 1996, an increase of 114% over the $(7,148) net loss
for the year ended September 30, 1995.  The increased net loss in
1996 was due to a 100% decrease in Organizational income during 1996
(none in 1996 compared to $4,853 in 1995) and the increase in
Expenses discussed below.  The Company's Net Interest Income in 1996
increased by 13% over 1995 ($157,938 compared to $139,877).  In 1996,
however, interest income on the Company's short-term cash investments
with ECCU was carried as Income while in 1995 and in previous years,
such income was carried as Other income.  If Net Interest Income for
1995 included "Interest income - ECCU" as it did in 1996, Net
Interest Income in 1995 would be $145,194 and the increase in 1996
would be 11%.  

  Total Operating Expenses increased by 10% in 1996 ($172,402 in
1996 compared to $156,667 in 1995). The increase was almost entirely
due to an increase of 19% in Salary and benefits ($105,751 in 1996
compared to $89,236 in 1995).  The increase in salary and benefits
was attributable to the payment of salary and benefits to Mr. Garmo
for the entire twelve months of 1996 as compared to approximately
nine months of such payments in 1995, following Mr. Garmo's
engagement in December 1994.  Also in 1996, legal expenses increased
by 45% ($18,320 in 1996 compared to $12,639 in 1995) in connection
with the offering of the Notes.  Legal expenses, however, are
expected to remain at these increased levels.  Office operations,
however, decreased by 21% in 1996 ($24,873 in 1996 compared to
$31,290 in 1995).  This decrease was primarily because of the
cessation of certain activities related to processing investor debt
securities and the Company's Mortgage Loan investment activities,
which activities have been resumed upon the offering of the Notes and
are expected to return at least to 1995 levels.

  In 1996, Total Interest Expense as a percentage of Total Interest
Income (when adjusted for 1995 as described above) increased by 12%
(0.646 in 1996 compared to 0.568 in 1995).  Management believes the
increased expense ratio in 1996 was due to the Company's inability to
market its debt securities during the last half of 1996 pending
effectiveness of the Company's Registration Statement for the subject
Offering of the Notes.  On September 30, 1996, the Company had
outstanding debt securities (Notes Payable) of $2,236,731, down from
$3,104,983 at September 30, 1995, a decrease of 18%.  The Company's
inability to raise funds from the sale of it's debt securities during
<PAGE> this period to replace its maturing investor debt securities
(or to allow reinvestments thereof) caused the Company to liquidate
its higher yielding Mortgage Loan investments and maintain funds in
lower yielding, more liquid investments, in order to have the
liquidity necessary to repay its debt securities as they matured. 
Management believes that funds resulting from the continuing sales of
the Notes will allow the Company to maintain a higher yielding
Mortgage Loan portfolio which will result in a decrease of its
interest expense/interest income ratio.  However, there is no
assurance that this result would occur.  See "RISK FACTORS".

Liquidity and Capital Resources

Three Months Ended December 31, 1996 v. Three Months Ended 
December 31, 1995

  Net decrease in cash during the three months ending December 31,
1996 was $(2,463), compared to a net increase of $45,943 for the
three months ended December 31, 1995, a change of $48,406.  Net cash
used by operating activities totaled $(10,940) for the three months
ended December 31, 1996, an increase of $15,166, or 359%, from $4,226
provided by operating activities during the three months ended
December 31, 1995.  This difference is attributable primarily to a
reduction in income from Notes Receivable during the three month
period ending December 31, 1996 as compared to the same
period in 1995.

  Net cash provided by investing activities totaled $162,360 during
the three months ended December 31, 1996, compared to $(652,554) used
during the three months ended December 31, 1995, an increase of
$814,914 or 225%. This difference is attributable to an increase in
Notes Receivable purchased during the three month period ending
December 31, 1996 as compared to the same period in 1995.

  Net cash used by financing activities totaled $(153,883) for this
three month period in 1996, an increase of $848,170 or 551%, from
$694,287 provided by financing activities during the three month
period ending December 31, 1995.  This difference is attributable to
an increase in the Company's repayment of debt securities outstanding
(Notes Payable) during the three month period ending December 31,
1996 as compared to the same period in 1995.

  On December 31, 1996, the Company's cash, which includes cash
reserves and cash available for investment in the Mortgage Loans, was
$160,403, down from $196,433 at December 31, 1995, a decrease of 18%.

Fiscal Year Ended September 30, 1996 vs. Fiscal Year Ended September 30, 1995

  Net decrease in cash during the year ended September 30, 1996 was
$(64,907), compared to a net increase of $82,598 for the year ended
September 30, 1995, a change of $147,505.  Net cash used by operating
activities totaled $(87,020) for 1996, an increase of $105,932 or
560%, from $18,912 provided by operating activities for 1995.  This
difference is attributable primarily to an increase in interest paid
on Notes Payable during 1996 as compared to 1995.

  Net cash provided by investing activities totaled $736,191 during
1996, compared to $(825,776) used during 1995, an increase of
$1,561,967 or 289%.  This difference is attributable to a decrease in
<PAGE> Notes Receivable purchased during 1996 as compared to 1995,
and an increase in collections on Notes Receivable as compared to
1995.

  Net cash used by financing activities totaled $(714,078) for
1996, an increase of $1,601,267 or 180%, from $887,189 provided by
financing activities during 1995.  This difference is attributable to
an increase in the Company's repayment of debt securities outstanding
(Notes Payable) during 1996 as compared to 1995.

  On September 30, 1996, the Company's cash, which includes cash
reserves and cash available for investment in the Mortgage Loans, was
$85,583, down from $150,490 on September 30, 1995, a decrease of
43%.

Liquidity Plan

  Management intends to continue the Company's current liquidity
plan which relies primarily on funds from operations, cash reserves
and borrowings under the ECCU Credit Line  to pay interest and
principal on its debt securities on a timely basis.  Historically,
these sources have provided sufficient funds for the Company's timely
payment of debt security obligations and it has not been required or
attempted to obtain funds from the sale or hypothecation of its
Mortgage Loan investments.  Historically, the Company has experienced
significant rates of reinvestment or renewal by its debt security
investors upon maturity of their investments.  Thus, these sources
may not continue to provide sufficient liquidity in the event the
Company does not experience comparable reinvestment rates on the
Notes.  Even so, management believes that the Company can realize
sufficient funds from its ECCU Credit Line and/or the sale or
hypothecation of its Mortgage Loan investments, should additional
funds be necessary to repay the Company's debt securities as they
mature.  Management bases this belief on the size and quality of the
Company's Mortgage Loan investments, the availability of purchasers
of those assets on a timely basis and a historic price (at or near
par) paid for secured loans comparable to the Company's Mortgage Loan
investments.

  Management does not believe that its ability to achieve
sufficient margins between interest revenues and interest expenses
will be adversely impacted by fluctuating interest rates or
inflation.  This is because of the Company's ability to adjust the
interest rates offered to investors on its debt securities to reflect
increases or decreases on interest rates achievable on the Company's
Mortgage Loan investments.  In addition, the Company's Mortgage Loan
investments in general bear variable interest rates and reflect
changes in interest rate fluctuations due to inflation or otherwise. 
Thus, as fluctuations affect yields on the Company's Mortgage Loan
investments, it is able to adjust the cost of new funds from the sale
of its debt securities accordingly.  

<PAGE> CERTAIN TRANSACTIONS

  As described elsewhere in this Prospectus, ECCU is the sole
shareholder of the Company.  During the past two years, ECCU has
provided the Company with a line of credit whereby the Company may
from time to time borrow up to $2,100,000.  The terms and conditions
of this credit line, including the interest rates charged thereon,
are the same as those charged by ECCU to its other commercial
borrowers.  ECCU has agreed to subordinate the credit line to the
payment of certain note obligations to the Company.  There is no
assurance that in the future ECCU will not modify, reduce or
terminate this credit line.

  ECCU provides the Company with office space and certain
personnel.  The Company reimburses ECCU for the use of this office
space and personnel in amounts equal to ECCU's allocated costs
therefor.  There is no assurance that ECCU will not modify the terms
pursuant to which it provides office space and/or personnel to the
Company or that it will in the future continue to provide office
space and/or personnel to the Company.

  The Company acquires it Mortgage Loans from ECCU.  The Company's
Mortgage Loans are serviced by ECCU.  See "BUSINESS OF THE COMPANY -
Mortgage Loan Investments."

  Certain of the Company's officers and directors also serve as
officers and/or directors of ECCU.  See "MANAGEMENT."


DESCRIPTION OF THE NOTES

General

  An aggregate of $5,000,000 of the Class A Notes are being offered
in seven Series as described below.  Capitalized terms used herein
and not otherwise defined in this Prospectus have the meanings set
forth below.

  The Notes are general unsecured obligations of the Company
ranking pari passu (or equal) in right of payment with all other
existing and future Indebtedness of the Company, except Indebtedness
which is expressly subordinated to Notes.  Presently, the only
obligation of the Company expressly subordinated to the Notes is the
ECCU Credit Line, which is subordinated in the maximum amount of
$500,000 to amounts currently due and payable on the Notes.  See
"BUSINESS OF THE COMPANY - ECCU Credit Line Financing".  There is no
assurance that this subordinated financing will not be reduced,
modified or terminated in the future.  See "RISK FACTORS -
Continuation of ECCU Credit Line".  The Notes are not guaranteed by
any person nor insured.  However, with certain exceptions,
the Company must satisfy specified financial ratios to incur future
indebtedness.  See "THE LOAN AND STANDBY TRUST AGREEMENT" below.

  The Notes are governed by the Loan and Standby Trust Agreement
(the "Loan Agreement"), a copy of which is described under "Loan and
Standby Trust Agreement" below and is included as Exhibit B to this
Prospectus.  The Loan Agreement is a form of indenture between the
Holders, the Company and a trustee who may be appointed by the 
<PAGE> Holders thereunder.  See "Loan and Standby Trust Agreement"
below.  The Loan Agreement has not been qualified under the Trust
Indenture Act of 1939 (the "TIA").  The Notes are not rated by any
private or governmental agency.

Series Issued

  The Notes will be issued in the following series.

Series   Minimum Initial Investment
   1     $            1,000
   5     $            5,000
  10     $           10,000
  25     $           25,000
  50     $           50,000
 100     $          100,000
C 10     $           10,000
C 25     $           25,000

  Each of the Series 1, 5, 10, 25, 50 and 100 Notes are offered
with terms (" maturities") of six (6), twelve (12), twenty-four (24),
thirty (30) and sixty (60) months from the date of purchase.  Series
C Notes have a seventy-two (72) month term and are callable at any
time after the initial three (3) months by the Holder upon
ninety (90) days prior written notice to the Company.  

Interest

  The stated interest rate payable on a Note is fixed on the date
of sale in an amount equal to a stated fixed premium above the
Blended Index Rate (the "BIR").  The BIR is the mean average of the
National Index Rate and the Los Angeles Index Rate for financial
institutions reported by the applicable edition of the Bank Rate
MonitorTM for the respective maturity of the Note purchased.  For the
purposes of the forgoing, the applicable edition of the Bank Rate
MonitorTM is the    edition in effect on the first day of the     month 
in which the Note was sold.  The stated fixed premiums applicable to 
the respective Series of Notes are set forth in the following table.

<PAGE> INTEREST RATE TABLE

NOTE MATURITY

Note Series  6 Months    12 Months    24 Months    30 Months    60 Months      
             The 6 Mo.   The 12 Mo.   The 24 Mo.   The 30 Mo.   The 60 Mo.
             BIR, Plus   BIR, Plus    BIR, Plus    BIR, Plus    BIR, Plus

Series 1       1.00%      1.00%       1.00%       1.00%       1.00%
Series 5    1.12%      1.12%       1.12%       1.12%       1.12%
Series 10   1.24%      1.24%       1.24%       1.24%       1.24%
Series 25   1.36%      1.36%       1.36%       1.36%       1.36%
Series 50   1.48%      1.48%       1.48%       1.48%       1.48%
Series 100  1.60%      1.60%       1.60%       1.60%       1.60%
Series C:
       10   1.00%      1.00%       1.00%       1.00%       1.00%
       25   1.50%      1.50%       1.50%       1.50%       1.50%    

  The interest rates payable on the day of purchase of a Note will
be confirmed by the Company upon request.  As an illustration of the
foregoing, but not as a limitation thereon, if at the time    of     the sale
of a Series 25 Note having a 24-month maturity, the BIR was 5.10%,
then stated interest rate payable on such Series 25 Note would be
   6.46    %.    Except for that of the Class C Note, which has a variable
interest rate, the stated interest rate on each Note is fixed in
accordance with the foregoing and will not change through the term of
the Note.  To be entitled to receive the interest based on the BIR
effective on any day, an investor must have his or her purchase of
the Note confirmed and accepted on such day by the Company.  

  The Bank Rate MonitorTM (the "BRM") is published by Bank Rate
Monitor, Inc., N. Beach, Florida 33408-8888.  The BRM is a nationally
recognized and utilized index of interest rates charged by financial
institutions.  The indexes reported are based on interest rates
reported by a representative cross section of financial institutions
in selected regional and local markets.  

  Unless another payment option is selected by the Holder, interest
on the Notes will be paid monthly in arrears.  A Holder may elect to
receive interest payable quarterly, semi-annually or annually. 
Interest will be paid on the fifth business day of the month next
following the payment due date, prorated for the first partial
payment period, if any.  Interest on the Notes will accrue from the
most recent date to which interest has been paid or, if no interest
has been paid, from the date of original issuance.  Interest will be
computed on the basis of a 365-day year.  Interest will be deemed
paid when mailed via the United States Postal Service addressed to
each Holder at the address supplied by the investor, subject to the
check or instrument mailed being drawn on good and sufficient funds.

Reinvestment Option

  Holders may opt to take their Note with a reinvestment option
("Note with Reinvestment").  In regard to a Note with Reinvestment,
the Company will retain all interest payable and credit the Note with
interest at the stated rate based on a 365-day year on all retained
interest payments from the date such payments would have been paid
until the end of the term of the Note.  No cash payments will be made
in respect of a Note with Reinvestment except in the case of
redemptions by the Company, discretionary acceptance by the Company
of early presentment by Holders or upon maturity.  The Holder of a
Note with Reinvestment would be due a single payment upon maturity of
the Note.  If all principal amounts of the Notes are prepaid,
excluding reinvested interest under Notes with Reinvestment, the
Company must also prepay the reinvested interest in full upon
prepayment of the principal amount.

<PAGE> Pursuant to the interest investment option, the Company will
pay additional interest on the interest reinvested at the rates and
under the terms stated in the Note for the payment of interest on
principal.  Interest so invested will not be paid and kept in a
separate escrow account, but will be treated by the Company in the
same manner as the unpaid principal amount of the Notes to which it
relates.

  Holders subject to taxation who elect the reinvestment option
should be aware that they will continue to have tax liability for all
accrued and reinvested interest in the year accrued and reinvested. 
See "Certain Federal Income Tax Considerations."

Optional Prepayment

  The Notes are redeemable at the election of the Company at any
time, in whole or in part, upon not less than thirty (30) nor more
than sixty (60) days notice, at their unpaid principal balance, plus
accrued and unpaid interest thereon, if any, to the redemption date. 
Selection and Notice.  If less than all of the Notes are to be
redeemed at any time, selection of the Notes for redemption will be
made by the Company on a pro rata basis.  Notice of redemption shall
be mailed by first class mail to each Holder of Notes to be redeemed
at such Holder's address set forth in the register of Holders.  If
any Note is to be redeemed in part only, the notice of redemption
that relates to such Note shall state the portion of the principal
amount thereof to be redeemed.  A new Note in principal amount equal
to the unredeemed portion thereof shall be issued in the name of the
Holder thereof upon cancellation of the original Note.  On and after
the redemption date, interest ceases to accrue on Notes or portions
of them called for redemption.  The obligation of the Company to make
partial or total redemptions on a pro rata basis shall not limit the
Company's right to redeem Notes of any Holder on a voluntary basis,
including any repurchase or prepayment of a Note upon a Holder's
request as described below.  

Early Presentment of Notes

  A Holder may at any time, request in writing that the Company
purchase his or her Note prior to maturity by delivering such Note
and written request to the Company.  Upon its receipt of such a
request, the Company may, in its sole discretion, determine to
purchase the Note for a price equal to the unpaid principal amount of
such Note plus accrued but unpaid interest thereon through the date
of purchase, less a discount equal to 90 days interest
payable on the Note or, if less, interest payable for one-sixth of
the term of the Note. The Company must determine whether to purchase
a Note so presented within ten (10) business days of its receipt of
the request to do so and will, in such event, promptly pay to the
requesting Noteholder the purchase price.  The Company will endeavor
to purchase any Note so presented for purchase subject to
availability of funds.  However, there is no assurance it will do so
and any purchase of a Note will be at the sole discretion of the
Company.  




<PAGE> Loan And Standby Trust Agreement

  As a condition to his or her purchase of a Note, each Holder
agrees and adopts the Loan and Standby Trust Agreement.  The
following is a summary of material provisions of the Loan Agreement
and is qualified in its entirety by the terms and conditions of the
Loan Agreement, a copy of which is included as Exhibit "B" to this
Prospectus.  Certain Capitalized terms used in the following summary
are defined under "Certain Definitions" below.  

  Continuing Covenants of the Company.  While any Note is outstanding,
the Company may not (and will not permit any subsidiary to) (i)
declare or pay any dividend or make any distribution on account of
the Company's capital stock (other than dividends or distributions
payable (x) in the Company's or any subsidiary's stock or (y) to the
Company or any wholly-owned subsidiary; (ii) purchase, redeem or
otherwise acquire or retire for value any of the Company's capital
stock or any wholly-owned subsidiary; or (iii) voluntarily purchase,
redeem or otherwise acquire or retire for value, prior to the
scheduled maturity of any mandatory sinking fund payments thereon or
the stated maturity thereof, any Indebtedness of the Company that is
subordinated in right of payment to the Notes (all such payments and
other actions set forth in clauses (i) through (iii) above being
collectively referred to as "Restricted Payments") unless, at the
time of such Restricted Payment no Default or Event of Default shall
have occurred and be continuing or would occur as a consequence
thereof;

  In addition, any such Restricted Payment, together with the
aggregate of all other Restricted Payments made by the Company or any
subsidiary, may not exceed the sum of:

      (i) 50% of the Net Income of the Company for the period
(taken as one accounting period) from fiscal year end 1995 to the end
of the Company's most recently ended full fiscal quarter for which
financial statements are available at the time of such Restricted
Payment (or, if such Net Income for such period is a deficit, 100% of
such deficit), plus

      (ii)     100% of the aggregate net cash proceeds received by
the Company from the issue or sale of the Company's capital stock
(other than capital stock sold to a subsidiary of the Company), debt
securities or capital stock convertible into the Company's capital
stock upon such conversion, or any funds advanced or loaned to the
Company by ECCU under its subordinated line of credit, plus

      (iii)    100% of the cash, if any, contributed to the
capital of the Company, as additional paid in capital by any
stockholder of the Company.

  The foregoing shall not, however, prohibit the following
Restricted Payments:

          (a)  the payment of any dividend within sixty (60) days
after the date of declaration thereof, if at said date of declaration
such payment would have complied with the foregoing provisions; or

<PAGE>         (b)  (x) the redemption, repurchase, retirement or other
acquisition of any of the Company's capital stock, (y) the purchase,
redemption or other acquisition or retirement for value prior to the
scheduled maturity of any mandatory sinking fund payments or stated
maturity of Indebtedness of the Company is subordinated in right of
payment to the Holders of the Notes, or (z) the making of any
investment in the Company or any subsidiary of the Company in each
case of (x), (y) and (z) in exchange for, or out of the proceeds of
the substantially concurrent sale (other than to the Company), of the
Company's capital stock.

  Limitation on Incurrence of Indebtedness.  While any Note remains
outstanding, the Company may not, and may not permit any subsidiary
to, directly or indirectly, create, incur, issue, assume, guaranty or
otherwise become, directly or indirectly, liable with respect to
(collectively, "incur") any Indebtedness, as defined below; provided,
however, that the Company may incur Indebtedness (and the Company may
acquire an entity that becomes a subsidiary that has Indebtedness
outstanding at the time such entity becomes a subsidiary), if the
Fixed Charge Coverage Ratio of the Company, as defined below,
determined on a consolidated basis, for the Company's most recently
ended four full fiscal quarters for which financial statements are
available immediately preceding the date on which such additional
Indebtedness is incurred would have been at least 1.25 to 1.0,
determined on a pro forma basis (including a pro forma application of
the net proceeds therefrom to a repayment of any Indebtedness), as if
the additional Indebtedness had been incurred at the beginning of
such four-quarter period.

  Notwithstanding the foregoing, Indebtedness may be incurred by
the Company as follows: (i) Indebtedness evidenced by the Notes; (ii)
Indebtedness existing at June 30, 1996; (iii) Indebtedness incurred
in the ordinary course of business for the funding of mortgage loans
which includes warehouse lines of credit and/or repurchase
facilities; (iv) Indebtedness in respect of performance, completion,
guarantee, surety and similar bonds, banker's acceptances or letters
of credit provided by the Company in the ordinary course of business;
and (v) Other Indebtedness, as defined below, not to exceed $500,000
outstanding at any time.

  Merger, Consolidation or Sale of Assets.  While any Note is
outstanding, the Company may not consolidate or merge with or into
any other person or entity (whether or not the Company is the
surviving corporation) or sell, assign, transfer, lease, convey or
otherwise dispose of all or substantially all of its properties or
assets (excepting loans held for sale in the normal course of the
Company's mortgage banking operations) in one or more related
transactions to, another corporation, person or entity, unless (i)
the Company is the surviving corporation of such consolidation or
merger; and (ii) immediately after such transaction no Default or
Event of Default under the Notes exists.

  Maintenance of Tangible Adjusted Net Worth.  In the event that,
while any Class A Note is outstanding, within 55 days after the end
of any fiscal quarter (100 days after the end of any fiscal year) as
of the end of which the Company's Tangible Adjusted Net
Worth, as defined below, is less than $2,000,000 (the "Minimum 
<PAGE> Tangible Adjusted Net Worth"), the Company must notify
the Holders of such event and must within sixty (60) days thereafter
restore its Tangible Adjusted Net Worth to an amount greater
than the Minimum Tangible Adjusted Net Worth.  For the
purposes of this covenant, Tangible Adjusted Net Worth includes the
contracted for amount of the ECCU Credit Line to the extent it is
subordinated in right for payment on a current basis to the Notes. 

  Books and Records.  The Company must keep proper books of record and
account, in which full and correct entries shall be made of all
dealings or transactions of or in relation to the Notes and the
business and affairs of the Company in accordance with generally
accepted accounting principles.  The Company must furnish to the
Trustee any and all information related to the Notes as the Trustee
may reasonably request and which is in the Company's possession.

  Other than the foregoing, there are no covenants or similar
restrictions (other than those contained under the California General
Corporation Law) restricting the Company's ability to enter into
transactions with ECCU or its other Affiliates including, but not
limited to, transactions involving the sale, lease, transfer or
otherwise disposal of any of the Company assets to, or purchase any
assets from, or any contract, agreement, understanding, loan, advance
of guarantee with, or for the benefit of, any such Affiliate.

  Under California law, the independent Directors' fiduciary
obligations require that they act in good faith in a manner which
they believe to be in the best interests of the Company and its
shareholders, which may not, in all circumstances, be the same as
those of the Holders of the Senior Notes.

  Default and Remedies

      Events of Default.  Each of the following constitutes an Event
of Default under the Notes: (i) default for thirty (30) days in the
payment when due of interest or penalty on any Note; (ii) default for
thirty (30) days in the payment when due of principal of any Note;
(iii) if not cured in a timely manner, failure by the Company to
observe or perform any of the covenants or agreements in the Notes or
set forth under Article II hereof required to be performed by it; or
(iv) if not cured in a timely manner, default under the instruments
governing any Other Indebtedness or any mortgage, indenture or
instrument under which there may be issued or by which there may be
secured or evidenced any Other Indebtedness for money borrowed by the
Company whether such Other Indebtedness or guarantee now exists, or
is hereafter created which default (a) is caused by a failure to pay
when due principal or interest on such Other Indebtedness within the
grace period provided in such Other Indebtedness and which continues
beyond any applicable grace period (a "Payment default") or (b)
results in the acceleration of such Other Indebtedness prior to its
express maturity, provided in each case the principal amount of any
such Other Indebtedness, together with the principal amount of any
other such Other Indebtedness under which there has been a Payment
default or the maturity of which has been so accelerated, aggregates
$250,000 or more.

<PAGE>    Cure of Default.  In order to cure payment Default, the Company
must mail to the Holder, direct deposit or credit if that option is
selected, the amount of the nonpayment plus a late payment penalty
equal to simple interest on the amount unpaid at the rate of 10% per
annum, measured from the date the payment should have been mailed,
deposited or credited pursuant to the terms of the Notes until the
date it actually is mailed, deposited or credited.

      Remedies in Event of Default.  If any Event of Default occurs and
is continuing, the Holders of not less than a Majority in Principal
Amount of the then Outstanding Notes (a "Majority in Interest")
appoint a Trustee under the Loan Agreement and may instruct the
Trustee to declare all the Notes to be due and payable immediately
and take any action allowed by law to collect such amounts.
Notwithstanding the foregoing, in the case of an Event of Default
arising from events of bankruptcy or insolvency with respect to the
Company, all outstanding Senior Notes will become due and payable
without further action or notice.  If an Event of Default has
occurred and is continuing, the Company must, upon written  request
of the Trustee, cure such default and pay for the benefit of the
Holders the whole amount then due, any penalties which may be due
and, in addition thereto, such further amount as shall be sufficient
to cover the costs and expenses of collection, including the
reasonable compensation, expenses, disbursements and advances of the
Trustee, its agents and counsel and all other amounts due to the
Trustee hereunder.  If the Company fails to cure such defaults and
pay such amounts forthwith upon such demand, the Trustee, in its own
name and as trustee of an express trust,  shall be entitled to sue
for and recover judgment against the Company and any other obligor on
the Notes for the amount so due and unpaid pursuant to the terms of
the Notes.

Trustee in the Event of an Uncured Default

  If an Event of Default occurs and is continuing, then the Holders
of a Majority in Interest of the Outstanding Notes may, within thirty
(30) days of such Event of Default, appoint a Trustee to represent
the interests of all the Holders pursuant to the Loan Agreement. 
Upon acceptance of such appointment by the Trustee, the operation of
the Trust shall commence and the power and rights of the Trustee
thereunder shall begin.  If a Majority in Interest of the Holders
cannot agree on a trustee, the Trust will not be instituted.

  The Company has committed upon the completion of the Minimum
Offering to engage and pay the fee to an appropriate unaffiliated
entity, such as an accounting firm, for organizing a vote of the
Holders as soon as practicable upon the occurrence of an Event of
Default for the purpose of appointing a Trustee in accordance to the
terms of the Loan Agreement.  The entity is not required to act as a
Trustee.  The Company must supply such entity with the names,
addresses and occurrence of any Event of Default.  The Company has
agreed to pay the reasonable expenses of any Trustee duly appointed
by a Majority in Interest of the Holders pursuant to the Loan
Agreement.

  A Trustee appointed under the terms of the Loan Agreement may not
make any settlement or compromise concerning the rights of the
Holders, in regard to payments of principal or interest, unless it is
<PAGE> approved in a separate vote by a Majority in Interest of the
Holders.  Any settlement or compromise so approved would be binding
upon all the Holders.  The Trustee may withhold from the Holders
notice of any Default or Event of Default if it believes that
withholding notice is in their interest except a Default or Event of
Default relating to the payment of principal or interest or
penalties.  NO HOLDER SHALL HAVE THE RIGHT TO INSTITUTE OR CONTINUE
ANY PROCEEDING, JUDICIAL OR OTHERWISE, WITH RESPECT TO THE LOAN
AGREEMENT, THE NOTES, OR FOR THE APPOINTMENT OF A RECEIVER OR TRUSTEE
OR FOR ANY OTHER REMEDY HEREUNDER, DURING THE PERIOD OF THE OPERATION
OF THE TRUST AGREEMENT, UNLESS CERTAIN CONDITIONS, AS SET FORTH IN
THE TRUST AGREEMENT, ARE SATISFIED.  The Loan Agreement requires
Holders who suffer an actual default on their notes to obtain the
consent of a majority of all Holders, regardless of Series or
maturity or default status, to appoint a Trustee and take action
against the Company.  THIS REQUIREMENT, IN EFFECT, MAY LEAVE MANY
NOTEHOLDERS WITHOUT PRACTICAL RECOURSE.  

  BY EXECUTING THE SUBSCRIPTION DOCUMENT, EACH HOLDER IS AGREEING
TO BE BOUND BY THE TERMS OF THE TRUST AGREEMENT SHOULD IT COME INTO
FORCE BY THE APPOINTMENT OF A TRUSTEE PURSUANT TO ITS TERMS.  EACH
PROSPECTIVE INVESTOR SHOULD CAREFULLY REVIEW THE LOAN AGREEMENT
(ATTACHED AS EXHIBIT B).  THE FOREGOING IS ONLY A SUMMARY OF THE
PROVISIONS OF THE LOAN AGREEMENT.

Amendment, Supplement and Waiver

  The Loan Agreement and/or the Notes may be amended or
supplemented with the consent of the Holders of at least a Majority
in Principal Amount of the then Outstanding Notes, and any Default,
Event of Default, compliance or noncompliance with any provision of
the Notes may be waived with the consent of the Holders of a Majority
of Principal Amount of the then Outstanding Notes; provided that any
such amendment or supplement affecting the term, interest rate and
other terms of the Notes must be ratable and proportionate in effect
on all outstanding Note Holders based on the aggregate amount of
principal and interest and penalty payments due them.

Certain Definitions

  Set forth below are certain defined terms used in this Prospectus
in discussing the terms and conditions of the Notes.

 "Adjusted Net Worth" means the sum of (i) the consolidated
equity of the common stockholders of the Company and any consolidated
subsidiary, plus (ii) the respective amounts reported on such
entity's most recent balance sheet with respect to any series of
preferred stock, plus (iii) the amount of any loan ECCU or any other
lender is contractually obligated to loan to the Company, but only to
the extent such loan amount is expressly subordinated in right to
payment on a current basis to the Class A Notes.  For purposes of
computing Adjusted Net Worth, all transactions between the Company
and any Affiliates, including ECCU, shall be treated as if the
transactions had been entered into with an unaffiliated third-party
to the extent that GAAP would require any different treatment.

  "Affiliate" of any specified Person means any other Person
directly or indirectly controlling or controlled by or under direct
<PAGE> or indirect common control with such specified Person.  For
purposes of this definition, "control," "controlling" and
"controlled," when used with respect to any specified Person, means
the power to direct the management and policies of such Person,
directly or indirectly, whether through the ownership of voting
securities, by contract or otherwise.

  "Business Day" means any day other than a Saturday or Sunday or a
day on which banking institutions in the State of California are not
required to be open.

  "Cash Flow" means with respect to any period, Consolidated Net
income of the Company and any subsidiary for such period plus (a) an
amount equal to any extraordinary loss plus any net loss realized in
connection with the sale or other disposition of any assets (to the
extent such net losses were deducted in computing Net Income for such
period), plus (b) provision for taxes based on income or profits to
the extent such provisions for taxes was deducted in computing Net
Income for such period, plus (c) Fixed Charges for such period, plus
(d) depreciation and amortization, plus (e) interest expense for such
period paid or accrued with respect to the ECCU Credit Line and any
other Indebtedness which is subordinated to the Notes, plus (f) the
unused amount of financing on the ECCU Credit Line (and other
financing subordinated to the Notes) available to the Company on the
date the determination of Cash Flow hereunder is made.  

  "Default" means any event that with the passage of time or the
giving of notice or both is or could be an Event of Default.

  "Events of Default" means those Events of Default defined under
"Events of Default" herein, whatever the reason for such event and
whether it shall be voluntary or involuntary or be effected by
operation of law or pursuant to any judgment, decree or order of any
court or any order, rule or regulation of any administrative or
governmental body.

  "Fixed Charges" means, with respect to any period, consolidated
interest expense for such period, whether paid or accrued, to the
extent such expense was deducted in computing Consolidated Net Income
(including amortization of original issue discount, noncash interest
payments and the interest component of capital leases, but excluding
amortization of deferred financing fees) plus, without duplication,
all interest capitalized for such period on a consolidated basis and
in accordance with GAAP.  Fixed Charges shall not include any
interest expense for such period paid or accrued with respect to the
ECCU Credit Line or any other Indebtedness which is subordinated to
the Notes.  

  "Fixed Charge Coverage Ratio" means, with respect to any period,
the ratio of the Cash Flow of the Company for such period to the
Fixed Charges of the Company for such period.  In the event the
Company incurs, assumes, guarantees, repays, redeems or otherwise
retires any Indebtedness (other than the Company's credit line with
ECCU) subsequent to the commencement of the period for which the
Fixed Charge Coverage Ratio is being calculated but prior to the
event for which the calculation of the Fixed Charge Coverage Ratio is
made, then the Fixed Charge Coverage Ratio shall be calculated giving
pro forma effect to such incurrence, assumption, guarantee,    
<PAGE> repayment, redemption or retirement of Indebtedness,
including, if applicable, the application of the proceeds therefrom,
as if the same had occurred at the beginning of the applicable
period.  In making such calculations on a pro forma basis, interest
attributable to Indebtedness bearing a floating interest rate shall
be computed as if the rate in effect on the date of computation had
been the applicable rate for the entire period.

  "GAAP" means generally accepted accounting principles set forth
in the opinions and pronouncements of the Accounting Principles Board
of the American Institute of Certified Public Accountants and
statements and pronouncements of the Financial Accounting Standards
Board or in such other statements by such other entity as approved by
a significant segment of the accounting profession, which are in
effect from time to time.

  "Holder" means the Person or Persons in whose name a Note is
registered on the books and records of the Company as a holder of
Notes.

  "Indebtedness" means any indebtedness, whether or not contingent,
(i) in respect of borrowed money or evidenced by bonds, notes,
debentures or similar instruments or credit (or reimbursement
agreements in respect thereof), (ii) representing the balance
deferred and unpaid of the purchase price of any property, (iii)
representing capital lease obligations; and (iv) representing any
hedging obligations, except, in each case, any such balance that
constitutes an accrued expense or trade payable, if and to the extent
any of the foregoing Indebtedness (other than hedging obligations)
would appear as a liability upon a balance sheet prepared in
accordance with GAAP, and also includes, to the extent not otherwise
included, the guarantee of obligations of other persons that would be
included within this definition.

 "Loan Agreement" means the Loan and Standby Trust Agreement
which the Holders agree to adopt and be bound by as a condition to
their purchase of the Notes as it may from time to time be
supplemented, modified or amended by one or more supplemental
agreements hereto entered into pursuant to the applicable provisions
hereof.  The Agreement is not qualified under or subject to the Trust
Indenture Act of 1939, as amended.

  "Majority in Interest" or "Majority of Principal Amount" shall
mean a majority of the outstanding unpaid principal amount of all
Outstanding Notes plus all unpaid interest due thereon (as reflected
on the books and records of the Company as voted by the Holders
thereof).

  "Maturity Date" means the date on which the unpaid balance of
principal and accrued interest is due and payable on the respective
Note.  

  "Net Income" means, with respect to the Company for any period,
the aggregate of the net Income of the Company for such period, on a
consolidated basis, determined in accordance with GAAP; provided that
the Net Income of any entity that is not a subsidiary of the Company
or that is accounted for by the equity method of accounting shall be
included only to the extent of the amount of dividends or      
<PAGE> distributions paid to the referent entity or a wholly-owned
subsidiary of the Company.

  "Net Tangible Assets" means, with respect to the Company, the
total amount of assets of the Company and any subsidiary (less
applicable reserves) on a consolidated basis, as determined in
accordance with GAAP, less intangible assets.  For purposes of
computing Net Tangible Assets, all transactions between the Company
and any Affiliates including ECCU, shall be treated as if the
transactions had been entered into with an unaffiliated third-party
to the extent GAAP would require any different treatment.

  "Other Indebtedness" means any Indebtedness of the Company
outstanding other than any amounts owing with respect to the Notes
and any extension, refinancing, refunding, renewal, substitution or
replacement of any such Indebtedness, but only to the extent that any
such extension, refinancing, refunding, renewal, substitution or
replacement does not exceed the principal amount of the Indebtedness
being extended, refinanced, refunded, renewed, substituted or
replaced (plus the amount of the reasonable fees and expenses in
connection therewith) and that no additional security is granted in
connection with any such extension, refinancing, refunding, renewal,
substitution or replacement.

  "Outstanding Notes" when used with respect to Notes means, as of
the date of determination, all Notes theretofore issued and delivered
by the Company and not paid, prepaid or redeemed in full pursuant to
their terms.

  "Person" means any individual, corporation, partnership, joint
venture, association, joint-stock partnership, trust, unincorporated
organization or government or any agency or political subdivision
thereof.

  "Rate Schedule" means the schedule of interest rates payable on
the Notes as issued from time to time by the Company as a supplement
to the Prospectus.

  "Tangible Adjusted Net Worth" means the Adjusted 
Net Worth of the Company less the Company's intangible assets, if any.  

  "Trustee" means the Person or Persons elected as the "Trustee"
pursuant to the terms of this Agreement or a successor thereto once
the latter shall have become such pursuant to the applicable
provisions of this Agreement.


PLAN OF DISTRIBUTION

  The Notes offered hereby are being offered by the Company
directly by certain of its officers and directors.  Currently,
management anticipates that only Mr. Garmo will provide significant
services in placing the Notes and that certain of the Company's
administrative employees will provide only ministerial services in
connection with the Offering.  None of such persons will receive any
commission or compensation for their services in connection with the
sale of the Notes other than their normal employment compensation.  

<PAGE> The Company intends to offer the Notes pursuant to written
solicitations (accompanied or preceded by a copy of the Prospectus)
directed to the Company's current and past investors, members of
various Evangelical denominational, non-denominational, church and
ministry organizations, and possibly to members of specific churches
and/or church organizations.  The Company does not anticipate
marketing the Notes to a specific church group or church organization
in connection with Mortgage Loan financing viable to that
organization, or as a condition to making.

   Unless sooner terminated, and subject to prior sale, the Company
will offer the Notes until October 27, 1998.  The Company's
ability to continue the Offering through such date will depend, upon
other things, the Company's continuing compliance with applicable
federal and state securities laws.  

  Persons desiring to purchase a Note must complete, date and sign
the PURCHASE APPLICATION accompanying this Prospectus, and return it
to the Company together with payment in full for the aggregate
principal amount of the Notes purchased.  The PURCHASE APPLICATION is
subject to acceptance by the Company within twenty-four hours of the
Company's receipt thereof.  The Company may accept or reject a
PURCHASE APPLICATION in its sole discretion.  Any questions
concerning the procedure for purchasing the Notes should be directed
to John C. Garmo, President, 1150 North Magnolia Avenue, Suite 290,
P.O. Box 61084, Anaheim, California 92803-6184.  The Company's
telephone number is 1-800-753-6742.

EXPERTS AND COUNSEL

  The balance sheets as of September 30, 1995 and 1994, and the
related statements of operations and retained earnings, and cash
flows for years then ended,  have been included in this Prospectus
and reliance is made on the report of Brenner, Leavitt & Gray, an
Accountancy Corporation, independent accountants, given on the
authority of that firm as experts in accounting and auditing.  

  The balance sheet as of September 30, 1996 and the related
statement of income and retained earnings, and cash flows for the
year then ended have been included in this Prospectus and reliance is
made on the report of Turner, Warren, Hwang & Conrad, an Accountancy
corporation, independent accountants, given on the authority of that
firm as experts in accounting and auditing.  As to amounts for the
year ended September 30, 1995, the opinion of Turner, Warren, Hwang &
Conrad is based solely on the report of other auditors.

  Rushall & McGeever, Carlsbad, California, special counsel to the
Company, has passed on certain legal matters in connection with the
Notes.


LEGAL PROCEEDINGS

  No legal proceedings to which the Company is a party or which
otherwise involve the Company currently exist.

<PAGE>INDEX TO FINANCIAL STATEMENTS


Unaudited Financial Statements for the Three Months Ended
December 31, 1996 and 1995

  Balance Sheets                                           F-2

  Statements of Operations And Retained Earnings           F-3

  Statements of Cash Flows                                 F-4

  Notes to Financial Statements                            F-5

Audited Financial Statements for the Year Ended September 30,
1996

  Report of Independent Certified Public Accountants    F-9
   -  Turner, Warren, Hwang & Conrad Accounting corporation, 
      on behalf of Ministry Partners Investment Corporation

  Balance Sheet                                            F-10

  Statements of Operations and retained earnings           F-11

  Statement of cash flows                                  F-12

  Notes to financial statements                            F-13

Audited Financial Statements for the Years ended September 30,
1995 and 1994

  Report of Independent Certified Public Accountants - Brenner,
  Leavitt & Gray, an Accounting corporation, on behalf of Ministry
  Partners Investment Corporation                          F-17

  Balance Sheets                                           F-18

  Statements of Operations and Retained Earnings           F-19

  Statements of Cash Flows                                 F-20

  Notes to Financial Statements                            F-21


                      <PAGE>MINISTRY PARTNERS INVESTMENT CORPORATION
                                     BALANCE SHEETS
                                      (Unaudited)
 
                                               December 31       
                                        1996          1995     

ASSETS
Current Assets                                                 
   Cash - ECCU                    $    81,977   $    196,433
   Certificates of deposit - ECCU      78,426           -   
   Notes receivable                   829,630      1,556,459
   Interest receivable                 34,932         24,133          
   Prepaid expenses                    61,680         36,660
   Accounts Receivable                   -             9,068
      Total Current Assets        $ 1,086,645    $ 1,822,753
   
Other Assets
   Notes Receivable               $ 2,507,952    $ 3,400,230
   Organizational & start-up cost,net   2,585         18,093
      Total Other Assets            2,510,537      3,418,323
   
Total Assets                      $ 3,597,182    $ 5,241,076

LIABILITIES AND STOCKHOLDER'S EQUITY
Liabilities
   Accounts payable             $       9,753    $     7,653 
   Line of credit - ECCU              417,904        783,567 
   Notes payable - current          1,358,302         76,369 
      Total current liabilities     1,785,959        877,589 
Long Term Liabilities
   Notes payable                  $ 2,157,653  $   3,430,678 
   Less current portion            (1,358,302)       (76,369)
      Total Long-term Liabilities     799,351      3,354,309 

Stockholder's equity
   Common stock, 10,000,000 shares
   authorized 100,000 shares issued 
   and outstanding, no par value    1,000,000      1,000,000
   Retained earnings                   11,872          9,178
      Total Stockholder's Equity    1,011,872      1,009,178

Total Liabilities & 
Stockholder's Equity              $ 3,597,182    $ 5,241,076


The accompanying notes are an integral part of these financial 
statements

<PAGE>
                  MINISTRY PARTNERS INVESTMENT CORPORATION
               STATEMENTS OF OPERATIONS AND RETAINED EARNINGS
                                  (Unaudited)

                                 Three months ended December 31,
                                       1996           1995    

Interest Income
Notes receivable                 $    83,158    $    112,324 
Interest-bearing accounts              1,826           1,560 

   Total Interest Income         $    84,984    $    113,884 

Interest Expense
Line of credit                         8,471           9,489 
Notes payable                         41,533          63,237 

   Total Interest Expense             50,004          72,726 

Interest income, net                  34,980          41,158 

Other income
   Organizational income              18,000           -     

Total Income                          52,980          41,158 

Operating Expenses
   Salary and benefits                24,270          24,351 
   Marketing and promotion               874           2,430 
   Office operations                   7,991           9,367 
   Legal expenses                      3,976           3,694 
   Amortization                        3,877           3,877 

   Total Operating Expenses           40,988          43,719 

(Loss) income before provision 
   for income taxes                   11,992          (2,561)
Provision for income taxes               800           -    

Net (loss) income                     11,192          (2,561)

Retained earnings, beginning             680          11,739 

Retained earnings, ending         $   11,872     $     9,178 



The accompanying notes are an integral part of these financial
statements


<PAGE>
                       MINISTRY PARTNERS INVESTMENT CORPORATION
                                STATEMENTS OF CASH FLOWS
                                       (Unaudited)
                                   Three months ended December 31,  
                                            1996          1995    

Cash flows from operating activities 
   Income - notes receivable             $   73,821     $ 111,747 
   Interest received - ECCU                   1,826         1,560 
   Organizational income                     18,000          -    
   Cash paid to suppliers, vendors and ECCU (54,583)      (43,703)
   Interest paid - borrowers and ECCU       (50,004)      (65,378)
   Income taxes paid                                      (   -  )

Net cash provided by operating activities   (10,940)        4,226 

Cash flows from investing activities
   Notes receivable purchased             3,337,581      (658,495)
   Collections on notes receivable       (3,183,279)        7,164  
   Prepaid offering expenses                  8,058        (1,223)

Net cash used by investing activities       162,360      (652,554) 

Cash flows from financing activities
   Line of credit - ECCU, net               (74,804)      444,961 
   Notes payable, borrowings              2,157,652       304,017 
   Notes payable, repayments             (2,236,731)      (54,691) 
   Common stock purchased - ECCU                -             -   

Net cash provided by financing activities  (153,883)      694,287 

Net increase/<Decrease> in cash              (2,463)       45,943 

Cash at beginning of period                 162,866       150,490 

Cash at end of period                   $   160,403   $   196,433 

Reconciliation of net income to cash
provided by operating activities 
   Net (loss) income                     $   11,192   $    (2,561) 
   Adjustments to reconcile net income to net
      cash provided by operating activities-
         Amortization                         3,877         3,877  
         (Increase) in interest receivable   (9,337)         (577) 
         (Increase) in prepaid expenses     (15,728)       (8,086) 
         Increase/(Decrease) in payables and 
            accrued expenses                   (944)       11,573  

Net cash provided by operating activities  $(10,940)  $     4,226  

The accompanying notes are an integral part of these financial 
statements




<PAGE>             MINISTRY PARTNERS INVESTMENT CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
                            DECEMBER 31, 1996 AND 1995

1. Summary of Significant accounting policies

   Nature of Business

   Ministry Partners Investment Corporation (MPIC) was incorporated in 
   California in 1991 and is a wholly-owned subsidiary of Evangelical 
   Christian Credit Union (ECCU).  The Company provides funds for real 
   property secured loans for the benefit of Evangelical churches and 
   church organizations through funding provided by members of and persons
   associated with such churches and organizations.  The Company's offices, 
   as well as those of its loan origination source, ECCU, are located in 
   the state of California and substantially all of the business and 
   operations of the Company are currently conducted in California and its 
   mortgage loan investments are concentrated in California.

   Use of Estimates

   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 disclosures of contingent assets and liabilities as of the date of 
   the financial statements and the reported amounts of revenues and 
   expenses during the reporting period.  Actual results could differ from 
   those estimates.

   Prepaid offering expense

   Prepaid offering expense is related to a proposed public offering of 
   unsecured notes.  It is being amortized over a three year period.

   Organization and start up costs

   Organization and start up costs have been capitalized and are being 
   amortized, using the straight-line method over a five-year period.

   Notes Receivable

   Interest income on notes receivable is recognized over the term of the 
   note and is generally computed using the simple interest method. <PAGE>
<PAGE>
                   MINISTRY PARTNERS INVESTMENT CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
                            DECEMBER 31, 1996 AND 1995
 
            
2. Related party transactions

   MPIC maintains all of its funds at the parent, ECCU.  Total funds held 
   with ECCU were $160,403 and $196,433 at December 31, 1996 and 1995, 
   respectively.  Interest earned on these funds were $1,826 and $1,560 for 
   the three months ended December 31, 1996 and 1995, respectively.

   MPIC utilized physical facilities and other services of ECCU.  A charge 
   of $4,130 - 1996 and $7,118 - 1995 was made for these services which is 
   included in Office Operations. The method used to arrive at the periodic 
   charge is based on the fair market value of services provided. Management 
   asserts that such method is reasonable. 

   Notes payable are substantially to members of ECCU.

3. Notes receivable

   In March 1992, MPIC purchased a pool of first trust deed seasoned loans 
   from ECCU for  the then outstanding balance.  Loan maturities extend 
   through 2001, although the majority were due in 1995 and 1996.Interest 
   rates range from 7.025% to 11.50%, yielding an average 9.138%.  The 
   loans were made to churches in Southern California and are the 
   collateral for certain notes payable.  This pool of first trust deed 
   notes was retired in early 1996.

   During 1995 and 1996, MPIC participated in church loans made by ECCU.  
   Interest is at  variable rates of interest; ranging from 8.50% to 10.25%.  
   ECCU services these loans, charging a service fee.

   No allowance for doubtful accounts has been established for the notes 
   receivable. The  Company has no experience of loan loss and, as of 
   December 31, 1996 and 1995, none of the loans are impaired.  Management 
   believes all of the notes are adequately secured and fully collectible.
   
   
<PAGE>
                     MINISTRY PARTNERS INVESTMENT CORPORATION
                            NOTES TO FINANCIAL STATEMENTS
                              DECEMBER 31, 1996 AND 1995

4. Organization and start up costs

   Organization and start up costs at December 31, 1996 and 1995 are
   stated as follows:

                                      1996               1995    
      Organization
         Cost                  $     63,292       $     63,292
         Accumulated amortization    62,777             48,803

                                        515             14,489

      Start up
         Cost                        15,438             15,438
         Accumulated amortization    13,368             11,834

                                      2,070              3,604

                                $     2,585       $     18,093


5. Line of credit - ECCU

   MPIC has an unsecured $2,100,000 line of credit with ECCU, of which
   $492,708 and $783,567 was borrowed at December 31, 1996 and 1995,
   respectively.   Interest at December 31, 1996 and 1995 was 5.902%
   and 5.550%, respectively, and varies according to ECCU's cost of
   funds.

6. Notes payable

   MPIC has unsecured notes payable at December 31, 1996, as follows:


                                                Total         Interest Rate

     Private Placement                        $ 993,200        6.10  - 8.55
     CA Public Offering                       1,141,394        6.32  - 8.66
     National Offering                           23,033        6.41  - 6.91

                                            $ 2,157,653       


<PAGE>
                      MINISTRY PARTNERS INVESTMENT CORPORATION
                            NOTES TO FINANCIAL STATEMENTS
                             DECEMBER 31, 1996 AND 1995


      Future maturities at December 31 are as follows:

                              1996              1995    

         1996             $       -       $    2,700,731
         1997                1,356,913           187,351
         1998                  156,768            90,000
         1999                  164,000            75,000
         2000                  388,674           301,227
         2001                   91,298                  

                           $ 2,157,653       $ 3,354,309


7. Public offering

   In August 1994, MPIC received approval from the Department of
   Corporations of the State of California to offer $6,000,000 in
   unsecured notes payable, of which only $3,000,000 may be
   outstanding at any one time.  At December 31, 1996 and 1995,
   $1,141,394 and $1,040,425, respectively, were outstanding.

8. National Offering

   In October 1996, MPIC received approval from the Securities and
   Exchange Commission to offer $5,000,000 in unsecured notes payable
   nation wide.  This offering is currently available in Colorado and
   pending in Arizona, California, Oregon, and Washington.  At
   December 31, 1996 and 1995, $23,033 and $ 0, respectively, were
   outstanding.

   <PAGE>           TURNER, WARREN, HWANG & CONRAD
                        ACCOUNTANCY CORPORATION
                  100 NORTH FIRST STREET, SUITE 202
                      BURBANK, CALIFORNIA 91502

GARY W TURNER, CPA                                 (818) 955-9537  
JUDITH M WARREN, CPA                               (310) 435-2836
WALTER Y HWANG, CPA
DAVID A CONRAD, CPA                             FAX (818) 955-8416


                     INDEPENDENT AUDITORS' REPORT

Board of Directors
Ministry Partners Investment Corporation
Anaheim, California

We have audited the accompanying balance sheet of Ministry Partners 
Investment Corporation as of September 30, 1996, and the related 
statements of income and retained earnings and cash flows for the year 
then ended.  These financial statements are the responsibility of the 
Company's management.  Our responsibility is to express an opinion on 
these financial statements based on our audit.

We conducted our audit in accordance with generally accepted auditing 
standards.  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 audit 
provides 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 Ministry Partners 
Investment Corporation as of September 30, 1996, and the results of its 
operations and its cash flows for the year then ended in conformity with 
generally accepted accounting principles.


TURNER, WARREN, HWANG & CONRAD
ACCOUNTANCY CORPORATION

February 10, 1997


<PAGE>              MINISTRY PARTNERS INVESTMENT CORPORATION

                                 BALANCE SHEET

                               SEPTEMBER 30, 1996
                                                                
ASSETS
Current Assets
        Cash                         $    85,583
        Certificates of deposit           77,284
        Notes receivable                 831,537
        Interest receivable               25,594
        Prepaid expenses                  54,010
             Total Current Asset                       $ 1,074,008
Other Assets
        Notes receivable               2,660,346
        Organizational and 
           start-up costs, net             6,462
             Total Other Assets                          2,666,808

Total Assets                                           $ 3,740,816

LIABILITIES AND STOCKHOLDER'S EQUITY
Current Liabilities
        Accounts payable            $     10,697
        Line of credit                   492,708
        Notes payable-current portion  1,363,017
             Total Current Liabilities                 $ 1,866,422
Long-term Liabilities
        Notes payable                  2,236,731
        Less current portion          (1,363,017)
             Total Long-term Liabilities                   873,714
Stockholder's Equity
        Common stock, 10,000,000 shares 
          authorized 100,000 shares 
          issued and outstanding, 
          no par value                 1,000,000
        Retained earnings                    680
             Total Stockholder's Equity                  1,000,680

Total Liabilities and Stockholder's Equity             $ 3,740,816


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

       


<PAGE>          MINISTRY PARTNERS INVESTMENT CORPORATION
                STATEMENT OF INCOME AND RETAINED EARNINGS
                   FOR THE YEAR ENDED SEPTEMBER 30, 1996


INTEREST INCOME

Notes receivable                      $ 437,168
Interest-bearing accounts                 8,380

        Total Interest Income                           $ 445,548 

INTEREST EXPENSE

Line of credit                           35,443
Notes payable                           252,167

        Total Interest Expense                            287,610 

NET INTEREST INCOME                                       157,938 

OPERATING EXPENSES

Salaries and benefits reimbursed        105,751
Marketing and promotion                   7,950
Office operations                        24,873
Legal and accounting                     18,320
Amortization                             15,508

        Total Operating Expenses                           172,402 

LOSS BEFORE PROVISION FOR INCOME TAXES                     (14,464)

Provision for Income Taxes                                     800 

NET LOSS                                                   (15,264)
RETAINED EARNINGS, BEGINNING                                15,944 

RETAINED EARNINGS, ENDING                                $     680 

The accompanying notes are an integral part of these financial
statements

       


<PAGE>                MINISTRY PARTNERS INVESTMENT CORPORATION
                               STATEMENT OF CASH FLOWS
                        FOR THE YEAR ENDED SEPTEMBER 30, 1996

CASH FLOWS FROM OPERATING ACTIVITIES
Interest received on notes receivable                    $ 439,335 
Interest received on interest-bearing accounts               8,380 
Cash paid to suppliers, vendors and parent                (177,304)
Interest paid to investors and parent                     (356,631)
Income taxes paid                                             (800)
  Net Cash Used by Operating Activities                    (87,020)

CASH FLOWS FROM INVESTING ACTIVITIES
Principal payments received on notes receivable          2,231,583 
Purchase of notes receivable                            (1,418,108)
Purchase of certificate of deposit                         (77,284)
  Net Cash Provided by Investing Activities                736,191 

CASH FLOWS FROM FINANCING ACTIVITIES
Advances made on line of credit                          2,037,495 
Principal payments made on line of credit               (1,883,321)
Proceeds from borrowings on notes payable                1,555,234 
Principal payments made on notes payable                (2,423,486)
  Net Cash Used by Financing Activities                   (714,078)

Net decrease in cash                                       (64,907)
Cash at beginning of year                                  150,490 

Cash at end of year                                     $   85,583 

Reconciliation of net loss to cash used by operating activities:
  Net loss                                             $   (15,264)
        Adjustments to reconcile net loss to net cash used by operating 
  activities:
     Amortization                                           15,508 
     Decrease in interest receivable                         2,167 
     Increase in prepaid expenses                          (17,679)
     Decrease in accounts payable and accrued expenses     (71,752)

Net Cash Used by Operating Activities                    $ (87,020)

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

       



<PAGE>               MINISTRY PARTNERS INVESTMENT CORPORATION

                          NOTES TO FINANCIAL STATEMENTS

                                SEPTEMBER 30, 1996


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Nature of Business: Ministry Partners Investment Corporation was
incorporated in California in 1991 and is a wholly-owned subsidiary
of Evangelical Christian Credit Union (ECCU).  The Company provides
funds for real property secured loans for the benefit of Evangelical
churches and church organizations through funding provided by members
of and persons associated with such churches and organizations.  The
Company's offices, as well as those of its loan origination source,
ECCU, are located in the state of California and substantially all of
the business and operations of the company are currently conducted in
California and its mortgage loan investments are concentrated in
California.

Use of Estimates: 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 disclosures of contingent
assets and liabilities as of the date of the financial statements and
the reported amounts of revenues and expenses during the reporting
period.  Actual results could differ from those estimates.

Notes Receivable: Interest income on notes receivable is recognized
over the term of the note and is generally computed using the simple
interest method.

Prepaid Offering Expense: Prepaid public offering is related to a
public offering of unsecured notes.  It is being amortized over a
three-year period.

Organization and start up costs: Organization and start-up costs have
been capitalized and are being amortized, using the straight-line
method over a five-year period.

NOTE 2 - RELATED PARTY TRANSACTIONS

The Company maintains all its funds at the parent, ECCU.  Total funds
held with ECCU at September 30, 1996 were $162,867.  Interest earned
on these funds for the year ended September 30, 1996 was $8,380.

The Company pays support charges for management services and rent to
ECCU on a month-to-month basis.  A charge of $13,617 was made for
these services for the year ended September 30, 1996.  The method
used to arrive at the periodic charge is based on the fair market
value of services provided.  Management believes that such method is
reasonable.

The company reimburses ECCU for salaries and benefits of employees. 
The amount reimbursed for the year ended September 30,1 996 was
$105,751.
       




<PAGE>         MINISTRY PARTNERS INVESTMENT CORPORATION

                    NOTES TO FINANCIAL STATEMENTS


NOTE 3 - NOTES RECEIVABLE

The notes receivable are backed by loan participation agreements
secured by loans originated by ECCU to various churches and related
organizations to finance facilities.  Loan maturities extend through
2002, although the majority are due in 1999 and 2000.  The notes earn
interest at rates between 8.25% and 9.75%, with a weighted average
yield of 9.245%.

No allowance for uncollectible accounts has been established for the
notes receivable.  The Company has no experience of loan loss and, as
of September 30, 1996, none of the loans are impaired.  Management
believes all of the notes are adequately secured and fully
collectible.

NOTE 4 - ORGANIZATION AND START UP COSTS

Organization and start-up costs at September 30, 1996 are stated as
follows:

        Start Up
          Cost                                $ 63,292
          Accumulated amortization              58,117

                                                 5,175
        Organization
          Cost                                  15,438
          Accumulated amortization              14,151

                                                 1,287

                                             $   6,462

NOTE 5 - LINE OF CREDIT

The Company has an unsecured $2,100,000 line of credit with ECCU that
expires December 31, 1996.  There was $492,708 outstanding as of
September 30, 1996.  Interest at September 30, 1996 was 6.057%, and
varies according to ECCU's cost of funds.  Interest of $35,443 was
paid to ECCU during the year ended September 30, 1996.

       


              MINISTRY PARTNERS INVESTMENT CORPORATION

                   NOTES TO FINANCIAL STATEMENTS
        

NOTE 6 - NOTES PAYABLE

The Company has unsecured notes payable at September 30, 1996, as
follows:

                                             Amount        Interest Rate  
        Private Placement Notes            $ 1,036,997     6.10% - 8.55%

        Public Offering Notes                1,199,734     5.64% - 8.66%

                                           $ 2,236,731

Notes payable are substantially to members of ECCU.

The following are maturities of note payable for each of the next
five years:

         Year Ending September 30  

          1997                             $ 1,363,017
          
          1998                                 200,670

          1999                                 197,829

          2000                                 323,368

          2001                                 151,847

                                           $ 2,236,731

NOTE 7 - PUBLIC OFFERING

In August 1994, the Company received approval from the Department of
Corporations of the State of California to offer $6,000,000 in
unsecured notes payable, of which only $3,000,000 may be outstanding
at any one time.  There was $1,199,734 outstanding at September 30,
1996.

       



<PAGE>               MINISTRY PARTNERS INVESTMENT CORPORATION

                           NOTES OF FINANCIAL STATEMENTS


NOTE 8 - INCOME TAXES

Federal income and state franchise taxes for the year ended September
30, 1996 are as follows:

        Federal income taxes               $   -0-

        State franchise taxes                  800

        Tax expense                        $   800

NOTE 9- CONCENTRATION OF CREDIT RISK

At September 30, 1996, the Company had cash and certificates of
deposit at ECCU which exceeded federally insured limits.  The
aggregate uninsured amount was $62,867.

NOTE 10- SUBSEQUENT EVENTS

The Company filed a registration statement with the U.S. Securities
and Exchange Commission and received approval in October 1996 to
offer $5,000,000 in unsecured promissory notes to the public.

       


<PAGE>


                       INDEPENDENT AUDITORS' REPORT

Board of Directors
MINISTRY PARTNERS INVESTMENT CORPORATION
Anaheim, California


We have audited the accompanying balance sheets of Ministry Partners
Investment Corporation, a wholly-owned subsidiary of Evangelical
Christian Credit Union, as of September 30, 1995 and 1994 and the
related statements of operations and retained earnings, and cash flows
for the years then ended.  These financial statements are the
responsibility of the Corporation's management.  Our responsibility is
to express an opinion on these financial statements based on our
audits.   

We conducted our audits in accordance with generally accepted
auditing standards.  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.

The aforementioned financial statements have been prepared from
the separate records maintained by Ministry Partners Investment
Corporation, and may not necessarily be indicative of the results
of operations if the subsidiary had been operated as an
unaffiliated company.  Portions of certain income and expenses
represent allocations made from the parent company applicable to
the corporations as a whole.
 
In our opinion, the financial statements referred to above present
fairly, in all material respects, the financial position of
Ministry Partners Investment Corporation as of September 30, 1995
and 1994 and the results of its operations and its cash flows for
the years then ended in conformity with generally accepted
accounting principles.


/S/ Brenner, Leavitt & Gray

Woodland Hills, California
October 26, 1995


                           Certified Public Accountants



<PAGE>              MINISTRY PARTNERS INVESTMENT CORPORATION
                                 BALANCE SHEETS

                                                 September 30,        
                                             1995             1994    

ASSETS

Cash - ECCU                            $    150,490      $    67,892 
Notes receivable                          4,305,358        3,479,317 
Interest receivable                          27,761           17,187 
Prepaid offering expense                     28,359           30,897
Prepaid expenses- other                       3,791            2,897
Prepaid income taxes                          4,181              -   
Organization and start up costs, net         21,970           37,478 

                                       $  4,541,910     $  3,635,668




LIABILITIES AND STOCKHOLDER'S EQUITY


Liabilities
 Accounts payable                      $       -       $        728
 Income taxes payable                          -              1,575
 Accrued expenses                           69,021           38,579
 Accrued expenses - ECCU                    13,428           15,366
 Line of credit - ECCU                     338,534        1,090,483
 Notes payable                           3,104,983        1,465,845 

    Total liabilities                    3,525,966        2,612,576


Stockholder's equity
 Common stock, 10,000,000 shares 
    authorized 100,000 shares issued 
    and outstanding, no par value        1,000,000        1,000,000
 Retained earnings                          15,944           23,092

                                         1,015,944        1,023,092

                                      $  4,541,910     $  3,635,668


 The accompanying notes are an integral part of these financial 
 statements



<PAGE>
                MINISTRY PARTNERS INVESTMENT CORPORATION
            STATEMENTS OF OPERATIONS AND RETAINED EARNINGS

                                         Year ended September 30,          

                                       1995                  1994    

Income
 Loan interest                   $    330,954          $    217,710 

Cost of funds - interest expense
 Line of credit - ECCU                 47,540                45,451
 Notes payable                        143,537                89,155 

                                      191,077               134,606

Interest income, net                  139,877                83,104

Expenses
 Salary and benefits                   89,236                19,879
 Marketing and promotion                7,994                   252
 Office operations                     31,290                29,862
 Legal expenses                        12,639                    35 
 Amortization                          15,508                15,508 
 Loan servicing - ECCU                   -                      271

                                      156,667                65,807

Other income
 Interest income - ECCU                 5,317                 1,468
 Organizational income                  4,853                  -   

                                       10,170                 1,468

(Loss) income before provision 
 for income taxes                      (6,620)               18,765

Provision for income taxes                528                 4,905

Net (loss) income                      (7,148)               13,860 

Retained earnings, beginning           23,092                 9,232

Retained earnings, ending        $     15,944          $     23,092


The accompanying notes are an integral part of these financial 
statements



<PAGE>           MINISTRY PARTNERS INVESTMENT CORPORATION
                         STATEMENTS OF CASH FLOWS

                                           Year ended September 30,
                                                1995        1994   
Cash flows from operating activities 

 Income - notes receivable                  $ 320,380    $ 209,687 
 Interest received - ECCU                       5,317        1,468 
 Organizational income                          4,853         -   
 Cash paid to suppliers, vendors and ECCU    (144,719)     (51,705)
 Interest paid - borrowers and ECCU          (160,635)    (106,627)
 Income taxes paid                             (6,284)      (5,400)

Net cash provided by operating activities      18,912       47,423 

Cash flows from investing activities
 Notes receivable purchased                (2,303,082)  (1,756,000)
 Collections on notes receivable            1,477,041      321,239 
 Prepaid offering expenses                      2,538      (18,994)

Net cash used by investing activities        (825,776)  (1,453,755)

Cash flows from financing activities
 Line of credit - ECCU, net                  (751,949)     156,992 
   Notes payable, borrowings                1,673,008      615,000 
   Notes payable, repayments                  (33,870)     (98,435)
   Common stock purchased - ECCU                   -       750,000 

Net cash provided by financing activiti       887,189    1,423,557 

Net increase in cash                           82,598       17,225 

Cash at beginning of period                    67,892       50,667 

Cash at end of period                    $    150,490 $     67,892 

Reconciliation of net income to cash
provided by operating activities 
   Net (loss) income                     $     (7,148)$     13,860 
     
Adjustments to reconcile net income to net
      cash provided by operating activities-
         Amortization                          15,508       15,508 
         (Increase) in interest receivabl     (10,574)      (8,023)
         (Increase) in prepaid expenses          (894)      (2,572)
         Increase in payables and 
         accrued expenses                      22,020       28,650 

Net cash provided by operating activities $    18,912 $     47,423 


   The accompanying notes are an integral part of these financial 
      statements   



<PAGE>              MINISTRY PARTNERS INVESTMENT CORPORATION
                         NOTES TO FINANCIAL STATEMENTS
                          SEPTEMBER 30, 1995 AND 1994



1. Synopsis of the company's operations

   Ministry Partners Investment Corporation (MPIC) is a wholly-owned
   subsidiary of Evangelical Christian Credit Union (ECCU).  MPIC
   began business in November 1991.  It acts as a source of uninsured
   investment funds for worthy church and other similar loans
   originated by ECCU.

2. Significant accounting policies

   Prepaid offering expense

   Prepaid offering expense is related to a proposed public offering
   of unsecured notes.  It is being amortized over a three year
   period.

   Organization and start up costs

   Organization and start up costs have been capitalized and are being
   amortized, using the straight-line method over a five-year period.

3. Related party transactions:

   MPIC utilized physical facilities and other services of ECCU.  A
   charge of $11,566 - 1995 and $23,200 - 1994 was made for these
   services which is included in Office Operations.

   Notes payable are substantially to members of ECCU.

4. Notes receivable

   In March 1992, MPIC purchased a pool of first trust deed seasoned
   loans from ECCU for the then outstanding balance.  Loan maturities
   extend through 2001, although the majority are due in 1995 and
   1996.  Interest rates range from 7.025% to 11.5%, yielding an
   average 9.138%.  The loans were made to churches in Southern
   California and are the collateral for certain notes payable.

   During 1994 and 1995, MPIC participated in church loans made by
   ECCU.  Interest is at variable rates of interest; ranging from
   8.875% to 10.25%.  ECCU services these loans, charging a service
   fee.


<PAGE>               MINISTRY PARTNERS INVESTMENT CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
                           SEPTEMBER 30, 1995 AND 1994

5. Organization and start up costs

   Organization and start up costs at September 30, 1995 and 1994 are
stated as follows:

                                                     1995           1994  
Organization
  Cost                                           $   63,292     $   63,292
  Accumulated amortization                           45,698         33,278
                                                     17,594         30,014

Start up
  Cost                                               15,438         15,438
  Accumulated amortization                           11,062          7,974
                                                      4,376          7,464
                                                  $  21,970      $  37,478

6. Line of credit - ECCU

MPIC has an unsecured $2,100,000 line of credit with ECCU, of which
$338,534 and $1,090,483 was borrowed at September 30, 1995 and 1994,
respectively.  Interest at September 30, 1995 and 1994 was 5.663% and
4.985%, respectively, and varies according to ECCU's cost of funds.

7. Notes payable

MPIC has both secured and unsecured notes payable at September 30,
1995, as follows:

    Total          Secured      Interest Rate
$ 1,704,368     $     -         5.25  -  8.55
    535,398        535,398          7.940
     22,899         22,899          5.915
    842,318           -         6.90  -  8.66
$ 3,104,983     $  558,297

Secured notes are collateralized by an undivided interest in a pool
of notes receivable with a cost of $749,266 at September 30, 1995.


<PAGE>            MINISTRY PARTNERS INVESTMENT CORPORATION
                        NOTES TO FINANCIAL STATEMENTS
                         SEPTEMBER 30, 1995 AND 1994

7. Notes payable (continued)
 
Future maturities at September 30 are as follows:
        
                                                    1995           1994   

        1995                                    $      -       $   700,960
        1996                                      2,480,258        579,038
        1997                                        158,498        105,847
        1998                                         90,000         35,000
        1999                                         75,000         45,000
        2000                                        301,227           -   
                                                $ 3,104,983    $ 1,465,845

8. Public offering

In August 1994, MPIC received approval from the Department of
Corporations of the State of California to offer $6,000,000 in
unsecured notes payable, of which only $3,000,000 may be outstanding
at any one time.  At September 30, 1995 and 1994, $842,318 and $0,
respectively, were outstanding.



<PAGE>                          SPECIMEN
                                                                 No. CA_____

                    MINISTRY PARTNERS INVESTMENT CORPORATION
                              CLASS A NOTE

SERIES___________          

PRINCIPAL AMOUNT: $____________________     ISSUANCE DATE:________, 199_ 
[INTEREST REINVESTMENT ELECTED,            __________________, California
See Section 5 Below]

THIS NOTE IS SUBJECT TO THE PROVISIONS OF A STANDBY TRUST AGREEMENT
DATED October 28, 1996.

1.   Principal and Interest.  For value received, MINISTRY PARTNERS
INVESTMENT CORPORATION, a California corporation ("Maker"), hereby
promises to pay to the order of the registered holder of this Note
("Holder"), at such address of Holder as is set forth on the records
of Maker, or at such other place as Holder may designate in writing
to Maker, the principal sum of ____________________________________
Dollars ($___________) (hereafter the "Principal").  This Note shall 
bear interest from the date hereof on the unpaid Principal balance until 
paid at the rate of___________ Percent (____%) per annum.  Interest 
accruing hereunder shall be calculated on the basis of a 365-day year 
for actual days elapsed.

  2. Manner and Form of Payment.  This Note shall be payable interest
only, in arrears, on the fifth day of ________ and on the fifth day
of each month thereafter until _________ (the "Payment Date"), on
which date the unpaid balance of principal and accrued interest shall
be due and payable.  All Principal and interest shall be payable in
lawful money of the United States of America.  All payments made
hereunder shall be applied first to the payment of accrued interest
and the balance remaining to the payment of Principal.

  3. Loan and Standby Trust Agreement.  As a condition to the
issuance of this Note, Holder agrees to adopt and to be bound by the
terms and conditions of the Loan and Standby Trust Agreement dated
October 28, 1996 (the "Loan Agreement"), the terms and conditions of
which are incorporated herein by reference.  

  4. Events of Default.  This Note shall be subject to each of the
Events of Default and remedies set forth in the Loan Agreement.  In
order to cure Payment Default, Maker must mail to the Holder, or
direct deposit if that option is selected, the amount of the
nonpayment plus a late payment penalty equal to simple interest on
the amount unpaid at the rate of ___% per annum, measured from the
date the payment should have been mailed, deposited or credited
pursuant to the terms of this Note until the date it actually is
mailed, deposited or credited.


Exhibit A
<PAGE> If an Event of Default occurs and is continuing, then and in
every such case the Holders of not less than a Majority in Principal
Amount of the Outstanding Notes may appoint a Trustee to represent
the interest of all the Holders pursuant to the Loan Agreement as
provided therein.  No Holder shall have the right to institute or
continue any proceeding, judicial or otherwise, with respect to the
Notes except pursuant to the Loan Agreement.  

  Under the Loan Agreement, the Trustee, at the direction of the
Majority Vote of the Holders may, declare all the Notes to be due and
payable immediately and take any action allowed by law to collect
such amounts.  Notwithstanding the foregoing, in the case of an Event
of Default arising from events of bankruptcy or insolvency with
respect to Maker, all Outstanding Notes will become due and payable
without further action or notice.

  5. Interest Reinvestment.  If the Holder has elected to reinvest
interest payable on the Note (the "Interest Reinvestment Election"),
Maker shall defer all interest payable on its Note until the Payment
Date by increasing the Principal Amount by an amount equal to each
interest payment otherwise payable on this Note, as of the Payment
Date of such interest payment.  Interest shall be payable on such
increased Principal Amount thereon in the manner otherwise provided
herein.

  6. Prepayment of Note.  The Maker may at any time, upon not less
than thirty (30) nor more than sixty (60) days prior written notice
to the Holder, elect to prepay the Principal Amount in whole or in
part, and by delivering to the Holder payment equal to such amount of
prepayment plus accrued and unpaid interest thereon through such date
of prepayment.  Notice of prepayment shall be mailed by first class
mail to Holder.  If less than all of the Series of the Note is
prepaid, Maker shall prepay all Notes of the Series on a pro rata
basis.  In the event of such prepayment, a new Note in principal
amount equal to the unpaid principal amount of the original Note
shall be issued in the name of Holder and the original Note shall be
cancelled.  On and after the prepayment date, interest shall cease to
accrue on the portion of the Principal Amount prepaid.  The foregoing
obligation to prepay a Series of Notes on a pro rata basis herein
shall not in any manner limit the Maker's right to repurchase or
prepay any Note on a voluntary basis agreed to by the holder thereof,
including any prepayment of the Note prior to maturity as described
below.  

  7. Early Presentment.  Holder may upon written notice to Maker,
request prepayment of the Note at any time prior to maturity.  In
such event, Maker shall determine in Maker's sole judgment, whether
to so prepay the Note.  In the event Maker determines to prepay the
Note, it shall prepay (i) an amount equal to the unpaid balance of
the Principal Amount, plus (ii) the accrued but unpaid interest
through the date of prepayment, less (iii) an amount equal to the
lessor of three (3) months interest on the balance of the unpaid
Principal Amount or one-sixth of the interest payable on the Note
during its original term.  

  8. Amendment, Supplement and Wavier.  Pursuant to the Loan
Agreement, the Notes may be amended or supplemented by a Majority
<PAGE> Vote of the Holders and any Default, Event of Default,
compliance or noncompliance with any provision of the Notes may be
waived by a Majority Vote of the Holders, provided that any such
amendment or supplement affecting the term, interest rate and other
terms of the Notes must be ratable and proportionate in effect on all
Holders of the then outstanding Notes based on the aggregate amount
of principal and interest and penalty payments due them.

  9. Waivers.  The Maker waives demand for payment, presentment for
payment, protest, notice of protest, notice of dishonor, notice of
nonpayment, notice of acceleration or maturity, diligence in taking
any action to collect sums owning hereunder.

  10. Separability.  In case any provision in this Note shall be
invalid, illegal or unenforceable, the validity, legality and
enforceability of the remaining provisions shall not in any way be
affected or impaired thereby.

  11. California Law; Jurisdiction.  This Note is made in the State
of California and the provisions hereof shall be construed in
accordance with the laws of the State of California, except to the
extent preempted by federal law; and such parties further agree that
in the event of a default hereunder, this Note may be enforced in any
court of competent jurisdiction in the State of California, and they
do hereby submit to the jurisdiction of such court regardless of
their residence or where this Note or any endorsement hereof may have
been executed.

                         MINISTRY PARTNERS INVESTMENT CORPORATION

                          By:____________________________________


                  

<PAGE>               LOAN AND STANDBY TRUST AGREEMENT


  THIS LOAN AND STANDBY TRUST AGREEMENT is dated as of ___________,
1996 between Ministry Partners Investment Corporation, a California
corporation (the "Company"), the Holders of the Company's
Class A Notes, as defined below, and such Trustee or Trustees as may
be appointed by the Holders pursuant to the terms hereof.

  WHEREAS, the Company has undertaken to offer and issue, through an
offering registered under the Securities Act of 1933, as amended,
(the "1933 Act") pursuant to that certain Registration Statement on
Form SB-2 and the Prospectus which is a part thereof (the
"Prospectus"), as supplemented, up to $5,000,000 of its Class A
Notes.  

  NOW, THEREFORE, in consideration of the agreements contained herein
and for other good and valuable consideration, the adequacy of which
is hereby acknowledged, the Company, the Holders and the Trustee
mutually agree as follows:

ARTICLE I

DEFINITIONS AND OTHER PROVISIONS OF GENERAL APPLICATION

Section A.  Definitions

  For the purposes of this Agreement, except as otherwise expressly
provided or unless the context otherwise requires, the capitalized
terms used herein and not otherwise defined in this section have the
meaning assigned to them in the Prospectus and include the plural as
well as the singular.  All accounting terms not otherwise defined
herein have the meanings assigned to them in the Prospectus and all
computations herein provided for shall be made in accordance with
generally accepted accounting principles.  In determining generally
accepted accounting principles, the Company may conform to any other
rule or regulation of any regulatory authority having jurisdiction
over the Company.

 "Adjusted Net Worth" means the sum of (i) the consolidated
equity of the common stockholders of the Company and any consolidated
subsidiary, plus (ii) the respective amounts reported on such
entity's most recent balance sheet with respect to any series of
preferred stock, plus (iii) the amount of any loan ECCU or any other
lender is contractually obligated to loan to the Company, but only to
the extent such loan amount is expressly subordinated in right to
payment on a current basis to the Class A Notes.  For purposes of
computing Adjusted Net Worth, all transactions between the Company
and any Affiliates, including ECCU, shall be treated as if the
transactions had been entered into with an unaffiliated third-party
to the extent that GAAP would require any different treatment.




Exhibit B <PAGE> "Affiliate" of any specified Person means any other Person
directly or indirectly controlling or controlled by or under direct
or indirect common control with such specified Person.  For purposes
of this definition, "control," "controlling" and "controlled," when
used with respect to any specified Person, means the power to direct
the management and policies of such Person, directly or indirectly,
whether through the ownership of voting securities, by contract or
otherwise.

  "Agreement" means this instrument as originally executed or as it
may from time to time be supplemented, modified or amended by one or
more supplemental agreements hereto entered into pursuant to the
applicable provisions hereof.  The Agreement is not qualified under
or subject to the Trust Indenture Act of 1939, as amended.

  "Business Day" means any day other than a Saturday or Sunday or a
day on which banking institutions in the State of California are not
required to be open.

  "Cash Flow" means with respect to any period, Consolidated Net
income of the Company and any subsidiary for such period plus (a) an
amount equal to any extraordinary loss plus any net loss realized in
connection with the sale or other disposition of any assets (to the
extent such net losses were deducted in computing Net Income for such
period), plus (b) provision for taxes based on income or profits to
the extent such provisions for taxes was deducted in computing Net
Income for such period, plus (c) Fixed Charges for such period, plus
(d) depreciation and amortization (including amortization of goodwill
and other intangibles) for such period to the extent such
depreciation and amortization were deducted in computing Net Income
for such period, in each case, on a consolidated basis and determined
in accordance with GAAP, plus (e) interest expense paid or accrued
for such period with respect to the subordinated ECCU Credit line and
any other Indebtedness which is subordinated to the Notes, plus
(f) the unused amount of the ECCU Credit Line (and any other
financing subordinated to the Notes) available to the Company on the
date the determination of Cash Flow is made.  

  "Class A Notes" shall mean the Series 1, Series 5, Series 10,
Series 25, Series 50, Series 100 and Series C Notes provided,
however, that the aggregate of all series of Class A Notes shall not
exceed $5,000,000.

  "Default" means any event that with the passage of time or the
giving of notice or both is or could be an Event of Default.

  "Events of Default" means those Events of Default defined under
"Events of Default" herein, whatever the reason for such event and
whether it shall be voluntary or involuntary or be effected by
operation of law or pursuant to any judgment, decree or order of any
court or any order, rule or regulation of any administrative or
governmental body.

  "Fixed Charges" means, with respect to any period, consolidated
interest expense for such period, whether paid or accrued, to the
extent such expense was deducted in computing Consolidated Net Income
(including amortization of original issue discount, noncash interest
payments and the interest component of capital leases, but excluding
<PAGE> amortization of deferred financing fees) plus, without
duplication, all interest capitalized for such period on a
consolidated basis and in accordance with GAAP.  Fixed Charges shall
not include any interest expense for such period paid or accrued with
respect to any loan to the extent it is expressly subordinated to in
right of payment amounts due and payable to the Class A Notes.  

  "Fixed Charge Coverage Ratio" means, with respect to any period,
the ratio of the Cash Flow of the Company for such period to the
Fixed Charges of the Company for such period.  In the event the
Company incurs, assumes, guarantees, repays, redeems or otherwise
retires any Indebtedness (other than the Company's credit line with
ECCU) subsequent to the commencement of the period for which the
Fixed Charge Coverage Ratio is being calculated but prior to the
event for which the calculation of the Fixed Charge Coverage Ratio is
made, then the Fixed Charge Coverage Ratio shall be calculated giving
pro forma effect to such incurrence, assumption, guarantee,
repayment, redemption or retirement of Indebtedness, including, if
applicable, the application of the proceeds therefrom, as if the same
had occurred at the beginning of the applicable period.  In making
such calculations on a pro forma basis, interest attributable to
Indebtedness bearing a floating interest rate shall be computed as if
the rate in effect on the date of computation had been the applicable
rate for the entire period.

  "GAAP" means generally accepted accounting principles set forth in
the opinions and pronouncements of the Accounting Principles Board of
the American Institute of Certified Public Accountants and statements
and pronouncements of the Financial Accounting Standards Board or in
such other statements by such other entity as approved by a
significant segment of the accounting profession, which are in effect
from time to time.

  "Holder" means the Person or Persons in whose name a Class A Note
is registered on the books and records of the Company as a holder of
Class A Notes.

  "Indebtedness" means any indebtedness, whether or not contingent,
(i) in respect of borrowed money or evidenced by bonds, notes,
debentures or similar instruments or credit (or reimbursement
agreements in respect thereof), (ii) representing the balance
deferred and unpaid of the purchase price of any property, (iii)
representing capital lease obligations; and (iv) representing any
hedging obligations, except, in each case, any such balance that
constitutes an accrued expense or trade payable, if and to the extent
any of the foregoing Indebtedness (other than hedging obligations)
would appear as a liability upon a balance sheet prepared in
accordance with GAAP, and also includes, to the extent not otherwise
included, the guarantee of obligations of other persons that would be
included within this definition.

  "Majority in Interest" or "Majority of Principal Amount" shall mean
a majority of the outstanding unpaid principal amount of all
Outstanding Class A Notes plus all unpaid interest due thereon (as
reflected on the books and records of the Company as voted by the
Holders thereof).

<PAGE> "Maturity Date" means the date on which the unpaid balance of
principal and accrued interest is due and payable on the respective
Class A Note.  The Maturity Date of a Class A Note may be six (6),
twelve (12), twenty-four (24), thirty (30) or sixty (60) months,
other than the Series C Notes shall have a Maturity Date of seventy-two 
(72) months from the date of issuance.

  "Net Income" means, with respect to the Company for any period, the
aggregate of the net Income of the Company for such period, on a
consolidated basis, determined in accordance with GAAP; provided that
the Net Income of any entity that is not a subsidiary of the Company
or that is accounted for by the equity method of accounting shall be
included only to the extent of the amount of dividends or
distributions paid to the referent entity or a wholly-owned
subsidiary of the Company.

  "Net Tangible Assets" means, with respect to the Company, the total
amount of assets of the Company and any subsidiary (less applicable
reserves) on a consolidated basis, as determined in accordance with
GAAP, less intangible assets.  For purposes of computing Net Tangible
Assets, all transactions between the Company and any Affiliates
including ECCU, shall be treated as if the transactions had been
entered into with an unaffiliated third-party to the extent GAAP
would require any different treatment.

  "Other Indebtedness" means any Indebtedness of the Company
outstanding other than any amounts owing with respect to the Class A
Notes and any extension, refinancing, refunding, renewal,
substitution or replacement of any such Indebtedness, but only to the
extent that any such extension, refinancing, refunding, renewal,
substitution or replacement does not exceed the principal amount of
the Indebtedness being extended, refinanced, refunded, renewed,
substituted or replaced (plus the amount of the reasonable fees and
expenses in connection therewith) and that no additional security is
granted in connection with any such extension, refinancing,
refunding, renewal, substitution or replacement.

  "Outstanding Class A Notes" when used with respect to Class A Notes
means, as of the date of determination, all Class A Notes theretofore
issued and delivered by the Company and not paid, prepaid or redeemed
in full pursuant to their terms.

  "Person" means any individual, corporation, partnership, joint
venture, association, joint-stock partnership, trust, unincorporated
organization or government or any agency or political subdivision
thereof.

  "Rate Schedule" means the schedule of interest rates payable on the
Class A Notes as issued from time to time by the Company as a
supplement to the Prospectus.

  "Series 1 Note" means one of the series of up to $5,000,000 of
principal amount (less the aggregate principal amount of all other
series of Class A Notes issued) of Class A Notes which must be issued
within the initial principal amount of at least $1,000, bearing
interest at the rate designated for Series 1 Notes by the Company on
the Rate Schedule effective on the  issuance date of said Note and
having the Maturity Date elected by the Holder.  

<PAGE> "Series 5 Note" means one of the series of up to $5,000,000 of
principal amount (less the aggregate principal amount of all other
series of Class A Notes issued) of Class A Notes which must be issued
within the initial principal amount of at least $5,000, bearing
interest at the rate designated for Series 5 Notes by the Company on
the Rate Schedule effective on the issuance date of said Note and
having the Maturity Date elected by the Holder.  

  "Series 10 Note" means one of the series of up to $5,000,000 of
principal amount (less the aggregate principal amount of all other
series of Class A Notes issued) of Class A Notes which must be issued
within the initial principal amount of at least $10,000, bearing
interest at the rate designated for Series 10 Notes by the Company on
the Rate Schedule effective on the issuance date of said Note and
having the Maturity Date elected by the Holder.  

  "Series 25 Note" means one of the series of up to $5,000,000 of
principal amount (less the aggregate principal amount of all other
series of Class A Notes issued) of Class A Notes which must be issued
within the initial principal amount of at least $25,000, bearing
interest at the rate designated for Series 25 Notes by the Company on
the Rate Schedule effective on the issuance date of said Note and
having the Maturity Date elected by the Holder.  

  "Series 50 Note" means one of the series of up to $5,000,000 of
principal amount (less the aggregate principal amount of all other
series of Class A Notes issued) of Class A Notes which must be issued
within the initial principal amount of at least $50,000, bearing
interest at the rate designated for Series 50 Notes by the Company on
the Rate Schedule effective on the  issuance date of said Note and
having the Maturity Date elected by the Holder.  

  "Series 100 Note" means one of the series of up to $5,000,000 of
principal amount (less the aggregate principal amount of all other
series of Class A Notes issued) of Class A Notes which must be issued
within the initial principal amount of at least $100,000, bearing
interest at the rate designated for Series 100 Notes by the Company
on the Rate Schedule effective on the issuance date of said Note and
having the Maturity Date elected by the Holder.  

  "Series C Note" means one of the series of up to $5,000,000 of
principal amount (less the aggregate principal amount of all other
series of Class A Notes issued) of Class A Notes issued in the
initial principal amount of $10,000 or $25,000 bearing interest at
the variable rate designated by the Company for the Series C Notes on
the Rate Schedule effective on the date of issuance of the Note and
having a Maturity Date of seventy-two (72) months from the date of
issuance.

  "Tangible Adjusted Net Worth" means the Adjusted 
Net Worth of the Company less the Company's intangible assets, if any.

  "Trustee" means the Person or Persons elected as the "Trustee"
pursuant to the terms of this Agreement or a successor thereto once
the latter shall have become such pursuant to the applicable
provisions of this Agreement.

<PAGE> Section B. Acts of Holders

  1. Any request, demand, authorization, direction, notice, consent,
waiver or other action provided by this Agreement to be given or
taken by Holders may be embodied in and evidenced by one or more
substantially concurrent instruments of substantially similar tenor
signed by such Holders in person or by an agent or attorney duly
appointed in writing; and, except as herein otherwise expressly
provided, such action shall become effective when such instrument or
instruments are delivered to the Trustee, and, where it is herein
expressly required, to the Company.  Such instrument or instruments
(and the action embodied therein and evidenced thereby) are herein
sometimes referred to as the "Act" of the Holders signing such
instrument or instruments.

  2. The ownership of the Class A Notes shall be conclusively proven
by the books and records of the Company.

  3. Any request, demand, authorization, direction, notice, consent,
waiver or other action by the Holder of any Class A Note shall bind
every future Holder of the same Class A Note and the Holder of every
Class A Note issued upon the transfer thereof or in exchange therefor
or in lieu thereof, in respect of anything done or suffered to be
done by the Trustee or the Company in reliance thereon, whether or
not notation of such action is made upon such Class A  Note.

Section C.  Notices to Trustee and the Company

  Any request, demand, authorization, direction, notice, consent,
waiver or Act of Holders or other document provided or permitted by
this Agreement to be made upon, given or furnished to, or filed with:

  1. The Trustee by any Holder or by the Company shall be sufficient
for every purpose hereunder if given in writing by personal service
or mailed by certified mail, return receipt requested, addressed to
the Trustee at the address provided to the Holder by the Trustee in
writing, or

  2. The Company by the Trustee or by any Holder shall be sufficient
for every purpose hereunder if given in writing by personal service
or mailed by certified mail, return receipt requested, addressed to
the Company at 1150 N. Magnolia Avenue, Suite 290, Anaheim,
California 92801, Attention: John C. Garmo, President, or at any
other address previously furnished in writing to the Trustee by the
Company.

Section D.  Notices to Holders

  Where this Agreement provides for publication of notice to Holders
of any event, such notice shall be sufficiently given (unless
otherwise herein expressly provided) if in writing and mailed, 
first-class postage prepaid, to each Holder of such Class A Notes, at the
address of such Holder as it appears in the books and records of the
Company, not later than the latest date, and not earlier than the
earliest date, prescribed for the first publication of such notice.



<PAGE> Section E.  Effect of Headings and Table of Contents

  The Article and Section headings herein are for convenience only
and shall not affect the construction hereof.

Section F.  Successors and Assigns

  All covenants and agreements in this Agreement by the Company shall
bind its successors and assigns, whether so expressed or not.

Section G.  Severability

  In case any provision in this Agreement shall be invalid, illegal
or unenforceable, the validity, legality and enforceability of the
remaining provisions shall not in any way be affected or impaired
thereby.

Section H.  Benefits of Agreement

  Nothing in this Agreement or in the Class A Notes, expressed or
implied, shall give to any Person, other than the parties hereto and
their successors hereunder, any benefit or any legal or equitable
right, remedy or claim under this Agreement.

Section I.  Governing Law

  This Agreement and all rights and obligations of the undersigned
hereof shall be governed, construed and interpreted in accordance
with the laws of the State of California without regard to conflict
of law principles.

Section J.  Persons Deemed Owners

  The Company, the Trustee and any agent of the Company or the
Trustee may treat the Person in whose name any Note is registered as
the owner of such Class A Note for the purpose of receiving payment
of principal of or interest on said Class A Note and for all other
purposes whatsoever, whether or not such Class A Note is overdue.

ARTICLE II

CONTINUING COVENANTS OF THE COMPANY

Section A.  Continuing Covenants of the Company

  1. Limitation on Restricted Payment.  While any Class A Note is
outstanding, the Company shall not, and will not permit any
subsidiary to, directly or indirectly: (i) declare or pay any
dividend or make any distribution on account of the stock of the
Company or any subsidiary (other than dividends or distributions
payable (x) in capital stock of the Company or such subsidiary or (y)
to the Company or any wholly-owned subsidiary; (ii) purchase, redeem
or otherwise acquire or retire for value any capital stock of the
Company or any wholly-owned subsidiary; (iii) voluntarily purchase,
redeem or otherwise acquire or retire for value, prior to the
scheduled maturity of any mandatory sinking fund payments thereon or
the stated maturity thereof, any Indebtedness of the Company that is
subordinated in right of payment to the Class A Notes (all such
<PAGE> payments and other actions set forth in clauses (i) through
(iii) above being collectively referred to as "Restricted Payments")
unless, at the time of such Restricted Payment:

     (a) no Default or Event of Default shall have occurred and be
continuing or would occur as a consequence thereof;

     (b) such Restricted Payment, together with the aggregate of all
other Restricted Payments made by the Company or any subsidiary, does
not exceed the sum of:

        (i) 50% of the Net Income of the Company for the period
(taken as one accounting period) from fiscal year end 1995 to the end
of the Company's most recently ended full fiscal quarter for which
financial statements are available at the time of such Restricted
Payment (or, if such Net Income for such period is a deficit, 100% of
such deficit), plus

        (ii) 100% of the aggregate net cash proceeds received by the
Company from the issue or sale of capital stock of the Company (other
than capital stock sold to a subsidiary of the Company), debt
securities or capital stock convertible into capital stock of the
Company upon such conversion, or any funds advanced or loaned to the
Company by ECCU under its subordinated line of credit, plus

        (iii) 100% of the cash, if any, contributed to the capital of
the Company, as additional paid in capital by any stockholder of the
Company.

     (c) The foregoing notwithstanding, the provisions of
subsection(b)(i), (ii) and (iii) above shall not prohibit the
following Restricted Payments:

        (i) the payment of any dividend within sixty (60) days after
the date of declaration thereof, if at said date of declaration such
payment would have complied with the foregoing provisions; or

        (ii) (x) the redemption, repurchase, retirement or other
acquisition of any capital stock of the Company, (y) the purchase,
redemption or other acquisition or retirement for value prior to the
scheduled maturity of any mandatory sinking fund payments or stated
maturity of Indebtedness of the Company is subordinated in right of
payment to the Holders of the Class A Notes, or (z) the making of any
investment in the Company or any subsidiary of the Company in each
case of (x), (y) and (z) in exchange for, or out of the proceeds of
the substantially concurrent sale (other than to the Company) of,
capital stock of the Company.

  2. Limitation on Incurrence of Indebtedness.  While any Class A
Note is outstanding, the Company shall not, and will not permit any
subsidiary to, directly or indirectly, create, incur, issue, assume,
guaranty or otherwise become, directly or indirectly, liable with
respect to (collectively, "incur") any Indebtedness; provided,
however, that the Company may incur Indebtedness (and the Company may
acquire an entity that becomes a subsidiary that has Indebtedness
outstanding at the time such entity becomes a subsidiary), if the
Fixed Charge Coverage Ratio of the Company, determined on a    
<PAGE> consolidated basis, for the Company's most recently ended four
full fiscal quarters for which financial statements are available
immediately preceding the date on which such additional Indebtedness
is incurred would have been at least 1.25 to 1.0, determined on a pro
forma basis (including a pro forma application of the net proceeds
therefrom to a repayment of any Indebtedness), as if the additional
Indebtedness had been incurred at the beginning of such four-quarter
period.

  Notwithstanding the foregoing, indebtedness may be incurred by the
Company as follows: (i) Indebtedness evidenced by the Class A Notes;
(ii) Indebtedness existing at June 30, 1996; (iii) Indebtedness
incurred in the ordinary course of business for the funding of
mortgage loans which includes warehouse lines of credit and gestation
or repurchase facilities; (iv) Indebtedness in respect of
performance, completion, guarantee, surety and similar bonds,
banker's acceptances or letters of credit provided by the Company in
the ordinary course of business; and (v) Other Indebtedness not to
exceed $500,000 outstanding at any time.

  3. Merger, Consolidation or Sale of Assets.  While any Class A Note
is outstanding, the Company shall not consolidate or merge with or
into any other person or entity (whether or not the Company is the
surviving corporation) or sell, assign, transfer, lease, convey or
otherwise dispose of all or substantially all of its properties or
assets (excepting loans held for sale in the normal course of the
Company's mortgage banking operations) in one or more related
transactions to, another corporation, person or entity, unless (i)
the Company is the surviving corporation of such consolidation or
merger; and (ii) immediately after such transaction no Default or
Event of Default exists.

  4. Maintenance of Tangible Adjusted Net Worth.  In the
event that, while any Class A Note is outstanding, within 55 days
after the end of any fiscal quarter (100 days after the end of any
fiscal year) as of the end of which the Company's Tangible
Adjusted Net Worth is less than $2,000,000 (the "Minimum
Tangible Adjusted Net Worth"), the Company shall notify the
Holders of such event and shall within sixty (60) days thereafter
restore its Tangible Adjusted Net Worth to an amount greater
than the Minimum Tangible Adjusted Net Worth.

  5. Books and Records.  The Company shall keep proper books of
record and account, in which full and correct entries shall be made
of all dealings or transactions of or in relation to the Class A
Notes and the business and affairs of the Company in accordance with
generally accepted accounting principles.  The Company shall furnish
to the Trustee any and all information related to the Class A Notes
as the Trustee may reasonably request and which is in the Company's
possession.

<PAGE> ARTICLE III

REMEDIES

Section A.  Events of Default

  Each of the following constitutes an Event of default under the
Class A Notes: (i) default for thirty (30) days in the payment when
due of interest or penalty on any Class A Note; (ii) default for
thirty (30) days in the payment when due of principal of any Class A
Note; (iii) if not cured in a timely manner, failure by the Company
to observe or perform any of the covenants or agreements in the Class
A Notes or set forth under Article II hereof required to be performed
by it; or (iv) if not cured in a timely manner, default under the
instruments governing any Other Indebtedness or any mortgage,
indenture or instrument under which there may be issued or by which
there may be secured or evidenced any Other Indebtedness for money
borrowed by the Company whether such Other Indebtedness or guarantee
now exists, or is hereafter created which default (a) is caused by a
failure to pay when due principal or interest on such Other
Indebtedness within the grace period provided in such Other
Indebtedness and which continues beyond any applicable grace period
(a "Payment default") or (b) results in the acceleration of such
Other Indebtedness prior to its express maturity, provided in each
case the principal amount of any such Other Indebtedness, together
with the principal amount of any other such Other Indebtedness under
which there has been a Payment default or the maturity of which has
been so accelerated, aggregates $250,000 or more.

  In order to cure payment Default, the Company must mail to the
Holder, direct deposit or credit if that option is selected, the
amount of the nonpayment plus a late payment penalty equal to simple
interest on the amount unpaid at the rate of 10% per annum, measured
from the date the payment should have been mailed, deposited or
credited pursuant to the terms of the Class A Notes until the date it
actually is mailed, deposited or credited.

Section B.  Appointment of Trustee and Commencement of Operation of
the Trust

  If an Event of Default occurs and is continuing, then and in every
such case the Holders of not less than a Majority in Principal Amount
of the Outstanding Class A Notes by written and signed ballot or
other written and signed consent may, within thirty (30) days of such
event of Default, appoint a Trustee.  Upon delivery of the properly
executed written instrument evidencing the appointment of the Trustee
and the latter's acceptance of such appointment by due execution of
this specific and exact form of Agreement, the operation of this
Trust shall commence and the power and rights of the Trustee
hereunder shall begin.

Section C.  Covenant to Pay Trustee Amounts Due on Class A Notes and
Right of Trustee and Holders of Judgment

  The Company covenants that, if an Event of Default has occurred and
is continuing, the Company will, upon written request of the Trustee,
cure such default and pay forthwith for the benefit of the Holders
the whole amount then due, any penalties which may be due and, in
<PAGE> addition thereto, such further amount as shall be sufficient
to cover the costs and expenses of collection, including the
reasonable compensation, expenses, disbursements and advances of the
Trustee, its agents and counsel and all other amounts due to the
Trustee hereunder.  If the Company fails to cure such defaults and
pay such amounts forthwith upon such demand, the Trustee, in its own
name and as trustee of an express trust,  shall be entitled to sue
for and recover judgment against the Company and any other obligor on
the Class A Notes for the amount so due and unpaid pursuant to the
terms of the Class A Notes.

  If any Event of Default occurs and is continuing, the Trustee or
the Holders of not less than a Majority in Principal Amount of the
then Outstanding Class A Notes may declare all the Class A Notes to
be due and payable immediately and take any action allowed by law to
collect such amounts.  Notwithstanding the foregoing, in the case of
an Event of Default arising from certain events of bankruptcy or
insolvency with respect to the Company, all Outstanding Class A Notes
will become due and payable without further action or notice.

  The Trustee may withhold from the Holders notice of any Default or
Event of Default if it believes that withholding notice is in their
interest except a Default or Event of Default relating to the payment
of principal, interest or penalties.

Section D.  Application of Money Collected

  Any money collected by the Trustee pursuant to this Article,
together with any other sums then held by the Trustee hereunder,
shall be applied in the following order, at the date or dates fixed
by the Trustee and, in case of the distribution of such money on
account of principal or interest upon presentation of the Class A
Notes, and the notation thereof of the payment if only partially paid
and upon surrender thereof if fully paid:

     (i) First: To the payment of all unpaid amounts due to the
Trustee hereunder;

     (ii) Second: To the payment of the whole amount then due and
unpaid on the Outstanding Class A Notes, for principal and interest
and any penalties which may be due under the terms of the Class A
Notes, in respect of which or for the benefit of which such money has
been collected; and in case such proceeds shall be insufficient to
pay in full the whole amount so due and unpaid on such Class A Notes,
then to the payment of such principal and interest and without any
preference or priority, ratably according to the aggregate amount so
due; and

     (iii) Third: To the payment of the remainder, if any, to the
Company or to whosoever may be lawfully entitled to receive the same
or as a court of competent jurisdiction may direct.

<PAGE> Section E.  Trustee May File Proofs of Claim

  In case of the pendency of any receivership, insolvency,
liquidation, bankruptcy, reorganization, arrangement, adjustment,
composition or other judicial proceeding relative to the Company or
any other obligor upon the Class A Notes or the property of the
Company or of such other obligor or their creditors, the Trustee
(irrespective of whether the principal of the Class A Notes shall
then be due and payable, as therein expressed or by declaration or
otherwise, and irrespective of whether the Trustee shall have made
any demand on the Company for the payment of overdue principal or
interest) shall be entitled and empowered, by intervention in such
proceeding or otherwise,

     (i)  To file and prove a claim for the whole amount of
principal, interest and penalty owing and unpaid in respect of the
Outstanding Class A Notes and to file such other papers or documents
as may be necessary or advisable in order to have the claims of the
Trustee (including to the extent permitted by law any claim for the
reasonable compensation, expenses, disbursements and advances of the
Trustee, its agents and counsel) and of the Holders allowed in such
judicial proceeding, and

     (ii)To collect and receive any monies or other property
payable or deliverable on any such claims and to distribute the same;
and any custodian, receiver, assignee, trustee, liquidator,
sequestrator or other similar official in any such judicial
proceeding is hereby authorized by each Holder to make such payments
to the Trustee, and in the event that the Trustee shall consent to
the making of such payments directly to the Holders, to pay to the
Trustee any amount due to it for the reasonable compensation,
expenses, disbursements and advances of the Trustee, its agents and
counsel, and any other amounts due the Trustee under this Agreement.

  Nothing herein contained shall be deemed to authorize the Trustee
to authorize or consent to or accept or adopt on behalf of any Holder
any plan or reorganization, arrangement, adjustment or composition
affecting the Class A Notes or the rights of any Holder thereof, or
to authorize the Trustee to vote in respect of the claim of any
Holder.

Section F.  Trustee May Enforce Claims Without Possession of Class A
Notes

  All rights of action and claims under this Agreement or documents
related thereto, may be prosecuted and enforced by the Trustee
without the possession of any of the Class A Notes or the production
thereof in any proceeding relating thereto, and any such proceeding
instituted by the Trustee shall be brought in its own name as trustee
of an express trust.  Any recovery of judgment shall, after provision
for the payment of the reasonable compensation, expenses,
disbursements and advances of the Trustee, its agents and counsel and
all other amounts due to the Trustee hereunder, be for the ratable
benefit of the Holders of the Class A Notes (based on the aggregate
amount of unpaid principal and interest due each such Holder on such
date) in respect of which such judgment has been recovered.


<PAGE> Section G.  Limitation on Suits

  DURING THE PERIOD OF THE OPERATION OF THIS AGREEMENT, NO HOLDER
SHALL HAVE ANY RIGHT TO INSTITUTE OR CONTINUE ANY PROCEEDING or
judicial action pursuant to Article II and III above or otherwise,
under or with respect to this Agreement or the Class A Notes, or for
the appointment of a receiver or trustee or for any other remedy
hereunder, unless all of the following have occurred:

     (i) Such Holder has previously given written notice to the
Trustee of a continuing Event of Default;

     (ii) The Holders of not less than a Majority in Principal
Amount of the Outstanding Class A Notes shall have made written
request to the Trustee to institute proceedings in respect of such
Event of Default in its own name as Trustee hereunder;

     (iii) Such Holder has offered to the Trustee indemnity
reasonably acceptable to the Trustee against the costs, expenses and
liabilities to be incurred in compliance with such request and
provided security therefor reasonably acceptable to the Trustee;

     (iv) The Trustee for 60 days after its receipt of such
notice, request and offer of indemnity has failed to institute any
such proceeding; and

     (v) No written direction inconsistent with such written
request has been given to the Trustee during such 60-day period by
the Holders of a Majority in Principal Amount of the Outstanding
Class A Notes;it being understood and intended that no one or more
Holders of Class A Notes shall have any right in any manner whatever
by virtue of, or pursuant to any provision of this Agreement to
affect, disturb or prejudice the rights created under this Agreement
or the rights of any other Holders of Class A Notes, or to obtain or
to seek to obtain priority or preference over any other Holders or to
enforce any right under this Agreement, except in the manner herein
provided and for the equal and ratable benefit of all Outstanding
Class A Note Holders.  No Holder shall have the right and each Holder
hereby waives the right to sue individually except in accordance with
the provisions of this Agreement.

Section H.  Rights to Settle or Compromise

  A Trustee may not make any settlement or compromise concerning the
rights of Holders, including in regard to payments of principal or
interest, unless it is approved in a separate vote by a  Majority in
Interest of the Holders.  Any settlement or compromise so approved
would be binding upon all the Holders.

Section I.  Rights and Remedies Cumulative

  Except insofar as same shall contradict the express terms of this
Agreement, no right or remedy herein conferred upon or reserved to
the Trustee or to the Holders is intended to be exclusive of any
other right or remedy, and every right and remedy shall, to the
extent permitted by law and the terms of this Agreement, be
cumulative and in addition to every other right and remedy given
<PAGE> hereunder or now or hereafter existing at law or in equity or
otherwise.

Section J.  Delay or Omission not Waiver

  No delay or omission of the Trustee or of any Holder of any Class A
Note to exercise any right or remedy accruing upon an Event of
Default shall impair any such right or remedy or constitute a waiver
of any such Event of Default or an acquiescence therein.  Every right
and remedy given by this Agreement or by law to the Trustee or to the
Holders may be exercised from time to time, and as often as may be
deemed expedient, by the Trustee or by the Holders, as the case may
be.

Section K.  Waiver of Past Defaults

  Before any judgment or decree for payment of money due has been
obtained by the trustee as provided in this Article, the Holders of
not less than a Majority in Principal Amount of the Outstanding Class
A Notes may, by Act of such Holders delivered to the Trustee and the
Company, on behalf of the Holders of all the Notes waive any past
default hereunder and its consequences and settle or compromise any
claim related to the payment of principal and interest on the
Outstanding Class A Notes, provided the terms of such settlement or
compromise have been made known to all Holders of Outstanding Class A
Notes and the approval of the Majority in Interest has been made in a
signed written document.  If and only if required by law, the Trustee
may provide a procedure for any Holder so desiring to remove itself
from the group settlement and to allow the Holder opting out of the
group settlement to proceed to enforce its rights individually and as
it sees fit.

  Upon any such waiver, such default shall cease to exist, and any
Event of Default arising therefrom shall be deemed to have been
cured, for every purpose of this Agreement; but no such waiver shall
extend to any subsequent or other default or impair any right
consequent thereon.

Section L.  Notice of Defaults

  As soon as practicable after the occurrence of any Event of Default
hereunder, the Company shall transmit notice thereof by mail to all
Holders of Class A Notes, as their names and addresses appear on the
books and records of the Company.

ARTICLE IV

THE TRUSTEE

Section A.  Certain Duties and Responsibilities

  1. The Trustee shall, in the exercise of the rights and powers
vested in it by this Agreement, use the same degree of care and skill
in its exercise as a reasonable person would exercise or use.

  2. No provision of this Agreement shall be construed to relieve the
Trustee from liability for its own grossly negligent action, its
<PAGE> own grossly negligent failure to act, or its own willful
misconduct, except that:

     a. The Trustee shall not be liable with respect to any action
taken or omitted to be taken by it in good faith in accordance with
the direction of the Holders of a Majority in Principal Amount of the
Outstanding Class A Notes relating to the time, method and place of
conducting any proceeding for any remedy available to the Trustee, or
exercising any trust or power conferred upon the Trustee, under this
Agreement;

     b. No provision of this Agreement shall require the Trustee to
advance, expend or risk its own funds or otherwise incur any
financial liability in the performance of any of its duties
hereunder, or in the exercise of any of its rights or powers;

     c. The Trustee shall be presumed to have acted without
negligence if it acted, or omitted to act, in good faith and in
reliance upon an opinion of counsel obtained by it.

Section B.  Certain Rights of Trustee

  Except as otherwise provided below:

  1. The Trustee may consult with counsel, accountants and other
experts and the advice or opinion of such counsel, accountants and
other experts shall be full and complete authorization and protection
in respect of any action taken, suffered or omitted by the Trustee
hereunder in good faith and in reliance thereon and the Trustee shall
have the right at any time to seek instructions from a court of
competent jurisdiction;

  2. The trustee shall be under no obligation to exercise any of the
rights or powers vested in it by this Agreement at the request or
direction of any of the Holders pursuant to this Agreement, unless
such Holders shall have offered to the Trustee security or indemnity
reasonably acceptable to the Trustee against the costs, expenses and
liabilities which might be incurred by it in compliance with such
request or direction;

  3. The Trustee may execute any of the powers hereunder or perform
any duties hereunder either directly or by or through agents or
attorneys and the Trustee shall not be responsible for any misconduct
or negligence on the part of any agent or attorney appointed by it
hereunder with the care required below; and

  4. Anything to the contrary contained herein notwithstanding, the
Trustee shall have no duty to take any action whatsoever if it
believes in good faith that the taking of such action may expose the
Trustee to personal liability.

Section C.  May Hold Class A Notes

  The Trustee in its individual or any other capacity may become the
owner or pledgee of Class A Notes and may otherwise deal with the
Company with the same rights it would have if it were not Trustee.


<PAGE> Section D.  Compensation, Reimbursement and Security Therefor

  The Company agrees:

  1. To pay to the Trustee from time to time reasonable compensation
for all services rendered by it hereunder;

  2. To reimburse the Trustee upon its request for all reasonable
expenses, disbursements and advances incurred or made by the Trustee
in accordance with any provision of this Agreement, including
reasonable fees and expenses of counsel for the Trustee, except as
such expense, disbursement or advance may be attributable to the
Trustee's gross negligence or bad faith;

  3. To indemnify the Trustee for, and to hold it harmless against
any loss, liability or expense incurred without gross negligence or
bad faith on its part, arising out of or in connection with the
acceptance or administration of this trust, including the costs and
expenses of defending itself against any claim or liability in
connection with the exercise or performance of any of its powers or
duties hereunder.

Section E.  Trustee Eligibility

  The Trustee may not be an Affiliate of the Company.

Section F.  Termination of Trust and Removal of Trustee, Appointment
of Successor

  1. Upon the moment all Defaults or Events of Defaults are cured or
deemed cured pursuant to this Agreement, the appointment of the
Trustee and the operation of the Trust will terminate and the powers
and the rights of the Trustee hereunder shall cease forthwith.

  2. No resignation or removal of the Trustee and no appointment of a
successor Trustee pursuant to this Article shall become effective
until the acceptance of appointment by the successor Trustee as
provided herein.

  3. The Trustee may resign as Trustee hereunder at any time by
giving written notice thereof to the Company and the Holders.  Upon
delivery of an instrument of acceptance by a successor Trustee duly
appointed by a Majority in Interest of the Holders the resignation
will become effective.

  4. The Trustee may be removed as Trustee hereunder at any time by
Act of the Holders of a Majority in Principal Amount of the Class A
Notes, delivered to the Trustee and to the Company.

  5. If at any time:

     a. The Trustee shall cease to be eligible as Trustee and shall
fail to resign after written request therefor by the Company or by
any Holder, or

     b. The Trustee shall be adjudged incompetent, bankrupt or
insolvent or a receiver of the Trustee or of its property shall be
appointed or any public officer shall take charge or control of the
<PAGE> Trustee or of its property or affairs for the purpose of
rehabilitation, conservation or liquidation;

then in any such case, any Holder may, on behalf of himself and all
others similarly situated, petition any court of competent
jurisdiction for the removal of the Trustee and the appointment of a
successor Trustee.

Section A.  Acceptance of Appointment by Successor

  Every successor Trustee appointed hereunder shall execute,
acknowledge and deliver to the Company and to the retiring Trustee an
instrument accepting such appointment, and thereupon the resignation
or removal of the retiring Trustee shall become effective and such
successor Trustee, without any further act, deed or conveyance, shall
become vested with all the rights, powers and duties of the retiring
Trustee under this Agreement.

  No successor Trustee shall accept its appointment unless at the
time of such acceptance such successor Trustee shall be qualified and
eligible under this Article.

ARTICLE V

HOLDER'S LISTS AND REPORTS BY TRUSTEE AND THE COMPANY

Section A.  The Company to Furnish Trustee Lists of Holders

  The Company will furnish or cause to be furnished to the Trustee
not more than five (5) days after its appointment and acceptance as
Trustee, and at such other times as the Trustee may reasonably
request in writing, within ten (10) business days after receipt by
the Company of any such request, a list in such form as the Trustee
may reasonably request containing all the information in the
possession or control of the Company, or any of its paying agents, as
to the names and addresses of the Holders of Class A Notes, obtained
since the date as of which the next previous list, if any, was
furnished, and the status of the amount of principal and interest
paid or outstanding in respect of each Class A Notes.

ARTICLE VI

SUPPLEMENTAL AGREEMENTS

Section A.  Supplement Agreement Without Consent of Holders

  Without the consent of the Holder of any Class A Note, the Company,
when authorized by a board resolution, and the Trustee may from time
to time enter into one or more agreements supplemental hereto, in
form satisfactory to the Trustee, for any of the following purposes:

  1. To add to the conditions, limitations and restrictions on the
authorized amount or purposes of issue, authentication and delivery
of Class A Notes, as herein set forth, additional conditions,   
<PAGE> limitations and restrictions thereafter to be observed;
provided that any such modification does not adversely affect the
rights and interests of the Holders.

<PAGE> 2.To evidence the succession of another corporation or entity
to the Company and the assumption by any such successor of the
covenants of the Company contained herein; or

  3. To add to the covenants of the Company for the benefit of the
Holders or to surrender any right or power herein conferred upon the
Company; or

  4. To cure any ambiguity, to amend any provision herein which may
be inconsistent with any other provision herein or to make any other
provisions, with respect to matters or questions arising under this
Agreement, which shall not be inconsistent with the provisions of
this Agreement, provided such action shall not adversely affect the
rights and interests of the Holders.

Section B.  Supplemental Agreements with Consent of Holders

  With the consent of the Holders of not less than a Majority in
Principal Amount affected by such agreement or supplemental
agreement, by Act of such Holders delivered to the Company and the
Trustee, the Company and the Trustee may enter into an agreement or
agreements supplemental hereto for the purpose of adding any
provisions to or changing in any manner or eliminating any of the
provisions of this Agreement or of modifying in any manner the rights
of the Holders of the Class A Notes under this Agreement.  Such
agreement or supplemental agreement may, with the consent of a
Majority in Interest of the Holders of each Outstanding Class A Note
affected thereby, effect a compromise or settlement affecting the
term, interest rate and other terms of all the Class A Notes;
provided that any such compromise or settlement must be ratable and
proportionate in effect on all Outstanding Class A Note Holders based
on the aggregate amount of principal and interest and penalty
payments due them under the terms of their respective Class A Notes
as of the date of settlement.

  The Trustee may in its discretion determine whether or not any
Class A Notes would be affected by any supplemental agreement and any
such determination shall be conclusive upon the Holders of all Class
A Notes, whether theretofore or thereafter authenticated and
delivered hereunder.  The Trustee shall not be liable for any such
determination made in good faith.

  It shall not be necessary for any Act of Holders under this section
to approve the particular form of any proposed supplemental
agreement, but it shall be sufficient if such Act shall approve the
substance thereof.

Section C.  Effect of Supplemental Agreements

  Upon the execution of any supplemental agreements under this
Article, this Agreement shall be modified in accordance therewith and
such supplemental agreement shall form a part of this Agreement for
all purposes; and every Holder of Class A Notes theretofore or 
thereafter authenticated and delivered hereunder shall be bound
thereby.



<PAGE>ARTICLE VII

DEFEASANCE

Section A.  Payment of Indebtedness, Satisfaction and Discharge of
Agreement.

  Whenever the Company has paid or caused to be paid all amounts then
currently due and payable pursuant to the terms of the Class A Notes
then this Agreement and the rights and interests created hereby shall
cease and become null and void (except as to any surviving rights of
transfer or exchange of Class A Notes herein or therein provided for
and except as otherwise stated in the next paragraph) and the Trustee
then acting as such hereunder shall, at the expense of the Company,
execute and deliver such instruments of satisfaction and discharge as
may be necessary.

  Notwithstanding anything to the contrary herein contained, the
obligations of the Company to pay or reimburse the Trustee as
provided herein shall survive the termination, satisfaction and
discharge of this Agreement.

ARTICLE VIII

MISCELLANEOUS

Section A.  Counterparts

  This Agreement may be executed in several counterparts, all of
which together shall constitute one agreement binding on all parties
hereto, notwithstanding that all the parties have not signed the same
counterpart.  The Holders have consented hereto and are bound hereto
by executing an agreement to be bound hereby contained in the
subscription document related to the offering of the Class A Notes.

  IN WITNESS WHEREOF, the parties hereto have caused this Agreement
to be duly executed as of the day and year first above written.

     MINISTRY PARTNERS INVESTMENT CORPORATION, 
     a California corporation

     By:______________________________________

     TRUSTEE

     By:______________________________________

     
     _________________________________________
     Print Name

     Date:____________________________________



<PAGE> 


No dealer, salesperson or other individual has been authorized to give any 
information or make any representations other than those contained in this 
Prospectus and, if given or made, such information or representations must 
not be relied upon as having been authorized by the Company.  This 
Prospectus does not constitute an offer by the Company to sell, or a 
solicitation of an offer to buy, the securities offered hereby in any 
jurisdiction where, or to any person to whom, it is unlawful to make an 
offer or solicitation.  Neither the delivery of this Prospectus nor any 
sale made hereunder shall, under any circumstances, create an implication 
that there has been any change in the affairs of the Company since the 
date hereof or that the information contained herein is correct or complete 
as of any time subsequent to the date hereof.



MINISTRY PARTNERS INVESTMENT CORPORATION


$5,000,000

Unsecured Promissory Notes





                 

P R O S P E C T U S
                 












   May     ___, 1997





<PAGE>PART II

INFORMATION NOT REQUIRED IN THE PROSPECTUS

Item 24.          Indemnification of Directors and Officers.

  Registrant's Articles of Incorporation authorize Registrant to
indemnify its agents (including its officers and directors to the
fullest extent permitted under the California General Corporation
Law).  Registrant's Bylaws generally allow for indemnification of
directors and officers against certain loss from proceedings
including threatened, pending or completed investigative,
administrative civil and criminal proceedings, provided such persons
acted in good faith and in a manner the person reasonably believed to
be in the best interests of Registrant or that the person had
reasonable cause to believe to be lawful.

Item 25.        Other Expenses of Issuance and Distribution.

  The following is an itemized statement of expenses incurred in
connection with this Registration Statement.  All such expenses will
be paid by the Company.

Securities and Exchange Commission Registration Fee    $1,724.00
Accounting and Legal Fees and Expenses                $50,000.00
Printing                                               $2,500.00
Miscellaneous Expenses                                 $2,500.00

           TOTAL                                      $56,724.00

All of the above items except the registration fee are estimates.

Item 26.            Recent Sales of Unregistered Securities.

  In a private placement offering, which commenced in 1992,
Registrant sold a class of subordinated notes and a class of
collateralized notes in a private placement offering to a total of 35
persons.  This offering was terminated in 1996.  In this offering,
Registrant had sold a total of approximately $2,906,428 principal
amount of these notes, of which approximately $1,983,796 was
outstanding on April 20, 1996.  These notes were purchased by
institutions and individuals associated with the evangelical
Christian community.  These notes were offered directly by Registrant
through  certain of its officers and directors who were not specially
compensated for these services and no third-party broker-dealers or
underwriters participated in connection with this Offering.  These
notes were issued for cash at a price equal to their principal
amount.  The private placement offering was made pursuant to the
exemption set forth in Section 506 of Regulation D under the
Securities Act of 1933 (the "1933 Act").

  Pursuant to permits dated June 23, 1994 and June 26, 1995 issued by
the California Department of Corporation, Registrant has offered and
sold a class of senior notes to California residents only.  This
offering was terminated in April 1996.  A total of approximately
$1,336,787 in principal amount of these notes were sold to 38
persons.  This offering is being made pursuant to the exemption set
forth in Section 3(a)(11) of the 1933 Act.  This offering is made
<PAGE> directly by Registrant through certain of its directors and
officers who are not additionally compensated for these services and
no third-party broker-dealers or underwriters participated in this
Offering.  These notes were issued at par for cash consideration.  

  The names and amounts purchased by (i) officers, directors and
affiliates of Registrant, (ii) ministries and church organizations,
and (iii) other significant purchases are set forth in the following
table.  

Schedule of Investments in Prior Offerings 
by Affiliates and Significant Investors(1)

     Investor                       Principal Amount of Note
     C. Light                                      $160,000
     F. Anderson Trust                              107,000
     N. Wolfe                                       145,000
     Family Resource Ministries(2)                  709,975
     Far East Broadcasting Co., Inc.(2)              50,000
     J. Cassady                                     100,000
     Emmanuel Faith Community Church(2)             300,000
     Coast Hills Community Church(2)                 50,000
     Far East Broadcasting Co., Inc.(2)             200,000
     Glen L. Johnson Co., Inc.(2)                    10,000
     Calvary Baptist Church(2)                       75,000
     G. Jones(3)                                     56,000
     A. Black(3)                                     10,000
     M. Jones(3)                                     11,000
     K. Von Rohr(3)                                  50,000
     J. Garmo(3)                                     10,500
     M. Johnson(3)                                   10,000
     M. Norling(3)                                   45,000
  __________________
(1)  For the purposes hereof, a significant investment is $100,000 or
     more (approximately 2.75% or more of the total notes sold).
(2)  Investor is a ministry or church organization
(3)  Investor is officer and/or director of Registrant and/or ECCU or is
     a close family member of such person.

Item 27.                                           Exhibits.

  3.1   Articles of Incorporation of Registrant filed October 22,
        1991.(1)

  3.2   Bylaws of Registrant.(1)

  4.1   Form of Class A Note.(1)

  <PAGE> 4.2 Form of Loan and Standby Trust Agreement.(1)

  4.3   ECCU Class A Note Subordination Agreement.(1)

  4.4 Amendment to Loan and Standby Trust Agreement dated
        February 28, 1997

  5.1   Opinion of Rushall & McGeever.(1)

 10.1  ECCU Loan Agreement and Note.(1)

 23.2 Consent of Brenner, Leavitt & Gray, an Accounting Corporation.

 23.3  Consent of Turner, Warren, Hwang & Conrad

  24.1  Consent of Rushall & McGeever (included in Exhibit 5.1
        hereto).(1)
 
  25.1  Powers of Attorney (included on page II-4 of Registration
        Statement filed on April 24, 1996).
____________________

(1)  Previously filed.


Item 28. Undertakings

  (a)   Rule 415 Offering.  The undersigned Registrant hereby
undertakes:

     (1) To file, during any period in which offers or sales are
        being made of the Securities registered hereby, a post-effective 
        amendment to this Registration Statement:

        (i)To include any prospectus required by Section 10(a)(3) of
           the Securities Act of 1933;

        (ii) To reflect in the Prospectus any facts or events which, 
           individually or together, represent a fundamental change in
           the information in the Registration Statement; and
           notwithstanding the foregoing, any increase or decrease in
           volume of securities offered (if the total dollar value of
           securities offered would not exceed that which was
           registered) and any deviation from the low or high end of the
           estimated maximum offering range may be reflected in the form
           of prospectus filed with the Commission pursuant to Rule
           424(b) if, in the aggregate,the changes in the volume and
           price represent no more than a 20% change in the maximum
           aggregate offering price set forth in the "Calculation of
           Registration Fee" table in the effective Registration
           Statement; and 

        (iii) To include any additional or changed material information 
           on the plan of distribution.

  Provided, however, that the undertakings set forth in paragraphs
(1)(i) and (1)(ii) above do not apply if the Registration Statement
<PAGE> is on Form S-3 or S-8 and the information required in a 
post-effective amendment is incorporated by reference in periodic reports
filed by the Registrant pursuant to the Securities Exchange Act of
1934.

     (2) That, for the purposes of determining any liability under
         the Securities Act of 1933, each such post-effective
         amendment shall be deemed to be a new registration statement
         relating to the securities offered therein, and the offering
         of such securities at that time shall be deemed to be the
         initial bona fide offering thereof.

     (3) To remove from registration by means of a post-effective
         amendment any of the Securities being registered which remain
         unsold at the termination of the offering.

  (b)   Equity offerings of non-reporting small business issuers.  As
Registrant has no duty before the offering to file reports with the
Commission under Section 13(a) or 15(d) of the Exchange Act
registering equity securities for sale in an underwritten offering,
Registrant hereby undertakes to provide to any underwriter at the
closing specified in the underwriting agreement certificates in such
denominations and registered in such names as required by the
underwriter to permit prompt delivery to each purchaser.

  (c)   Indemnification.  Insofar as indemnification for liabilities
arising under the Securities Act may be permitted to directors,
officers and controlling persons of the Registrant pursuant to the
foregoing provisions, or otherwise, the Registrant has been advised
that in the opinion of the Securities and Exchange Commission such 
indemnification is against public policy as expressed in the
Securities Act and is, therefore, unenforceable.  In the event that a
claim for indemnification against such liabilities (other than the
payment by the Registrant of expenses incurred or paid by a director,
officer or controlling person of the Registrant in the successful
defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the
securities being registered, the Registrant will, unless in the
opinion of its counsel the matter has been settled by controlling
precedent, submit to a court of appropriate jurisdiction the question
whether such indemnification by it is against public policy as
expressed in the Securities Act and will be governed by the final
adjudication of such issue.

Item 29. Financial Statements.

  Included in the Prospectus in Part I of this Registration
Statement.



<PAGE>                     SIGNATURES

  In accordance with the requirements of the Securities Act of 1933,
as amended, the Registrant certifies that it has reasonable grounds
to believe that it meets all of the requirements for filing on Form
SB-2 and has authorized this Post-Effective Amendment to its 
Registration Statement to be signed on its behalf by the undersigned,
in City of Anaheim, California, on the    30th day of April     1997.

                          MINISTRY PARTNERS INVESTMENT CORPORATION

                          By:/s/ Mark G. Holbrook
                          Mark G. Holbrook,
                          Chairman of the Board

  In accordance with the requirements of the Securities Act of 1933,
as amended, this Registration Statement has been signed below by the
following persons in the capacities and on the dates stated:

Signature                         Title                 Date

/s/ Mark G. Holbrook              Chairman of the Board    April 30,    1997
Mark G. Holbrook

/s/ Mark A. Johnson               Chief Financial          April 30,    1997
Mark A. Johnson                   Officer, Director

/s/ Van C. Elliott, by Mark G.    Secretary, Director      April 30,    1997
Holbrook, his attorney-in-fact
Van C. Elliott, by Mark G. 
Holbrook, his attorney-in-fact

/s/ Arthur G. Black, by Mark G.   Director                 April 30,    1997
Holbrook, his attorney-in-fact
Arthur G. Black, by Mark G. 
Holbrook, his attorney-in-fact

/s/ Wallace G. Norling, by Mark   Director                 April 30,    1997 
G.Holbrook, his attorney-in-fact
Wallace G. Norling, by Mark G. 
Holbrook, his attorney-in-fact

/s/ Scott T. Vandeventer, by      Director                 April 30,    1997
Mark G. Holbrook, his 
Attorney-in-fact 
Scott T. Vandeventer, by 
Mark G. Holbrook,
his Attorney-in-fact


          AMENDMENT TO LOAN AND STANDBY TRUST AGREEMENT

     This Amendment to the Loan and Standby Trust Agreement dated
as of October 28, 1996 (the "Loan Agreement", respecting those
certain Class A Notes of Ministry Partners Investment Corporation
(the "Company") is made on this 28th day of February, 1997 by the
parties thereto.

                             PREFACE

     A.   The Loan Agreement was entered into by the Company, the
Holders of the Company's Class A Notes (the "Holders") and any
Trustee who may be subsequently appointed by the Holders and who
adopts and agrees to be bound by the terms and conditions of the
Loan Agreement.

     B.   In order to avoid confusion with general accounting
terms, the Company and the Holders believe that it is advisable
to change the terms "Net Worth" and "Tangible New Worth" as used
in the Loan Agreement to "Adjusted Net Worth" and "Tangible
Adjusted Net Worth", respectively.  Also, an uncertainty has
arisen as to whether the "Net Worth" of the Company as defined in
the Loan Agreement includes the amount of all contracted for
financing expressly subordinated in right to payment on a current
basis to the Class A Notes whether or not such financing has been
funded.  The Company and the Holders intend that all such
committed subordinated financing, whether or not funded, shall be
so included.

     C.   Pursuant to Article VI, Section A of the Loan
Agreement, the Company and the Holders owning all of the
outstanding principal amount of the Class A Notes may by
supplemental agreement amend the Loan Agreement to change the
covenants of the Company set forth therein.

     D.   The Company and the Holders now desire, by this
supplemental agreement, to amend the Loan Agreement as set forth
below.

                            AMENDMENT

          1.   The definition of "Net Worth" set forth in Section
A of Article I of the Loan Agreement is hereby amended and
restated in its entirety to read as follows:

     "Adjusted Net Worth" means the sum of (I) the consolidated
     equity of the common stockholders of the Company and any
     consolidated subsidiary, plus (ii) the respective amounts
     reported on such entity's most recent balance sheet with
     respect to any series of preferred stock, plus (iii) the
     amount of any loan ECCU or any other lender is contractually
     obligated to loan to the Company, but only to the extent 

                          EXHIBIT 4.4
     such loan amount is expressly subordinated in right to 
     payment on current basis to the Class A Notes.  For purposes
     of computing Adjusted Net worth, all transactions between
     the Company and any Affiliates, including ECCU, shall be
     treated as if the transactions had been entered into with an
     unaffiliated third-party to the extent that GAAP would
     require any different treatment."

          2.   The definition of "Tangible Net Worth" set forth
in Section A of Article I of the Loan Agreement is hereby amended
and restated in its entirety to read as follows:

          ""Tangible Adjusted Net Worth" means the Adjusted
          Net Worth of the Company less the Company's
          tangible assets, if any".

          3.   The term "Net Worth" set forth in the Loan
Agreement is hereby changed to "Adjusted Net Worth".

          4.   The term "Tangible Net Worth" set forth in the
Loan Agreement is hereby changed to "Tangible Adjusted Net
Worth".

          5.   Each of the foregoing amendments shall be
effective as of January 1, 1997, the parties hereto expressly
agreeing that the definitions of Adjusted Net Worth and Tangible
Adjusted Net Worth so created hereby shall be effective with
respect to all covenants in the Loan Agreement as of January 1,
1997.

          6.   Except as herein provided, the Loan Agreement
shall remain unmodified and in full force and effect.

          7.   This Amendment may be signed in two or more
counterparts, and the originals of such counterparts together
shall constitute an original document.

     IN WITNESS WHEREOF, the undersigned have executed this First
Amendment as of the day and year hereinabove set forth.

THE COMPANY
MINISTRY PARTNERS INVESTMENT CORPORATION


By:  /s/ John C. Garmo                   
     John C. Garmo, President








                                        PRINCIPAL AMOUNT
CLASS A NOTEHOLDER       DATE           CLASS A NOTE OWNED

/s/ Lucia P. Orr         2/28/1997      $ 25,000.00
Lucia P. Orr

/s/ Doris M. Wagner      2/25/1997      $147,548.31
Doris M. Wagner

/s/ David Olson          2/24/1997      $  6,294.71
David Olson

/s/ Lois Kienel          2/25/1997      $  1,000.00
Lois Kienel

/s/ Helen Collins        2/27/1997      $  2,000.00
Helen Collins

/s/ Bud Schaeffer        2/26/1997      $ 20,000.00
Bud Schaeffer




                                                   BL&G
                                                   Brenner, Leavitt & Gray
                                                   An Accountancy Corporation
                                                                 
                                               21220 Erwin Street
                                 Woodland Hills, California 91367

                               (818) 887-9912*Fax (818) 887-9363 

                                                  160 N. Broadway
                                                 Blythe, CA 92235

                                               Bus (619) 922-5666
                                               Fax (619) 922-4901



We hereby consent to the inclusion of our Auditor's Report for
the fiscal year ended September 30, 1995 and 1994 for Ministry
Partners Investment Corporation in this Registration Statement on
Form SB-2 and to the reference to our Firm under the caption
"Experts" in the Prospectus which is a part of such Registration
Statement.

/s/ Brenner, Leavitt & Gray

BRENNER, LEAVITT & GRAY
Woodland Hills, California
February 21, 1997











                  Certified Public Accountants

                           EXHIBIT 23.2

                  TURNER, WARREN, HWANG & C0NRAD
                     ACCOUNTANCY CORPORATION
                 100 NORTH FIRST STREET SUITE 202
                    BURBANK, CALIFORNIA 991502


GARY W TURNER, CPA                                          (818) 955-9537
JUDITH M WARREN, CPA                                        (310) 435-2826
WALTER Y HWANG, CPA
DAVID A CONRAD, CPA                                         FAX (818) 955-8416





To whom it may concern:

We hereby consent to the inclusion of our Independent Auditors'
Report for the fiscal year ended September 30, 1996 of Ministry
Partners Corporation in this Registration Statement on Form SB-2
and to the reference to our Firm under the caption "Experts" in
the Prospectus which is a part of such Registration Statement.

/s/ Turner, Warren, Hwang & Conrad

TURNER, WARREN, HWANG & CONRAD
ACCOUNTANCY CORPORATION

Burbank, California
February 21, 1997








                          EXHIBIT 23.3


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