The  registrant  is  filing  restated  1994-1997  financial  statements.   These
restatements  reflect changes discussed in Note 7 to the consolidated  financial
statements.



                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                  FORM 10-QSB/A

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

                  For the Quarterly Period ended June 30, 1998

                           Commission File No. 0-19963

                          TMP LAND MORTGAGE FUND, LTD.
                        A CALIFORNIA LIMITED PARTNERSHIP
             (Exact name of registrant as specified in its charter)

         CALIFORNIA                                33-0451040
(State or other jurisdiction               (IRS Employer Identification No.)
of incorporation or organization)

801 North Parkcenter Drive, Suite 235
      Santa Ana, California                            92705
(Address of principal executive office)             (Zip Code)

                                 (714) 836-5503
              (Registrant's telephone number, including area code)
                         ------------------------------

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

Yes [X ]   No [  ]






                           TMP LAND MORTGAGE FUND, LTD

                                      INDEX


PART IFINANCIAL INFORMATION                                                Page

Item 1.  Consolidated Financial Statements

         Consolidated Balance Sheets as of June 30, 1998 (unaudited)
         and December 31, 1997                                                3

         Consolidated Statements of Operations for the
         Three and Six Months ended June 30, 1998 and
         1997 (unaudited)                                                   4-5

         Consolidated Statements of Cash Flows for the Six Months ended
         June 30, 1998 and 1997 (unaudited)                                 6-7

         Notes to Consolidated Financial Statements (unaudited)            8-11

Item 2.  Management's Discussion and Analysis of Financial
         Condition and Results of Operations                              12-16


PART II  OTHER INFORMATION

Item 1.  Legal Proceedings                                                   17

Item 2.  Changes in Securities                                               17

Item 3.  Defaults Upon Senior Securities                                     17

Item 4.  Submission of Matters to a Vote of Security Holders                 17

Item 5.  Other Information                                                   17

Item 6.  Exhibits and Reports on Form 8-K                                    17

SIGNATURES                                                                   18



                                       2





                         PART I - FINANCIAL INFORMATION

ITEM 1.  Financial Statements
                          TMP Land Mortgage Fund, LTD.
                        A California Limited Partnership

                           Consolidated Balance Sheets

                                                      June 30,
                                                          1998      December 30,
                                                   (unaudited)              1997
                                                   -----------      ------------
                                     Assets
                                     ------

                                                          

Cash                                           $       616,740  $       960,479
Other Receivable                                       433,661          125,337
Prepaid expenses                                        25,019                0
Due from Affiliates (net of unamortized
    discount of $161,445 and $103,136,
    respectively)                                      289,293          182,603
Investment in Unimproved Land (net of
    valuation allowance of  $4,148,274
    and $4,042,856, respectively)                   11,517,266       10,687,386
Investment in Joint Venture                            608,038          607,590
                                                --------------   --------------

         Total Assets                          $    13,490,017  $    12,563,395
                                               ===============  ===============

                        Liabilities and Partners' Capital
                        ---------------------------------

Accounts Payable                               $       143,205  $        74,594
Due to Affiliates                                        5,109           29,294
Due to Manager (Note 1)                                  4,513                0
Property Taxes Payable                               4,677,526        4,206,068
Accrued Expenses (Note 5)                                  800              800
Construction Loan                                       36,158                0
                                                --------------   --------------

         Total Liabilities                           4,831,153        4,310,756
                                                --------------   --------------
Minority Interest                                      459,992          309,533

Partners' Capital

  General Partners                                    (75,575)          (77,771)
  Limited Partners, 20,000 equity
   units authorized; 15,715 units
   outstanding as of March 31, 1998
   and December 31, 1997                            8,238,289         8,020,877
                                                --------------   --------------
     Total Partners' Capital                        8,162,714         7,943,106
                                                --------------   --------------
     Total Liabilities and Partners' Capital   $    13,490,017  $    12,563,395
                                               ===============  ===============




           See Accompanying Notes to Consolidated Financial Statements
                                        3





                         PART I - FINANCIAL INFORMATION

ITEM 1.  Financial Statements

                          TMP Land Mortgage Fund, LTD.
                        A California Limited Partnership

                      Consolidated Statements of Operations
                                   (Unaudited)

                                                          Three Months Ended
                                                       June 30,         June 30,
                                                           1998             1997
                                                           ----             ----
Income
- ------
                                                           

  Interest Income                               $         9,786  $       12,751
  Joint Venture Income                                        0          45,124
  Gain or Loss on Investments                           295,098         (33,837)
  Other Income                                              600             900
                                                 --------------   -------------
         Total Income                                   305,484          24,938
                                                 --------------   -------------

Expenses
- --------

   Loss on Decline in Market Value of Property            4,495           4,761
   Discount on Due from Affiliates                       73,268               0
  Operating Expenses                                      5,441               0
  Outside Services                                       10,023               0
  Joint Venture Expense                                       0           6,110
                                                 --------------   -------------
         Total Expenses                                  93,227          10,871
                                                 --------------   -------------
  Net Income before Minority Interest                   212,257          14,067

  Minority Interest                                         (90)           (671)
                                                 --------------   -------------

  Net Income                                    $       212,167  $       13,396
                                                ===============  ==============

Allocation of Net Income

  General Partners                              $         2,122  $          133
                                                ===============  ==============

  Limited Partners                              $       210,045  $       13,263
                                                ===============  ==============

  Limited Partners, per unit                    $         13.37  $         0.84
                                                ===============  ==============




           See Accompanying Notes to Consolidated Financial Statements
                                        4





                         PART I - FINANCIAL INFORMATION

ITEM 1.  Financial Statements

                          TMP Land Mortgage Fund, LTD.
                        A California Limited Partnership

                      Consolidated Statements of Operations
                                   (Unaudited)

                                                           Six Months Ended
                                                       June 30,        June 30,
                                                           1998            1997
                                                           ----            ----
Income
- ------
                                                          

  Interest Income                               $       24,294  $        21,422
  Gain or Loss on Investments                          268,596          (44,923)
  Joint Venture Income                                  50,000          550,048
  Other Income                                           1,800            1,800
                                                 -------------    -------------

         Total Income                                  344,690          528,347
                                                 -------------    -------------


Expenses
- --------

  Loss on Decline in Market Value of Property           13,245            4,761
  Discount on Due from Affiliates                       73,268                0
  Operating Expenses                                    26,941                0
  Outside Services                                      10,023           12,480
  California Franchise Taxes                             1,600            1,600
  Joint Venture Expense                                      0            9,279
                                                 -------------    -------------
         Total Expenses                                125,077           28,120
                                                 -------------    -------------
  Net Income before Minority Interest                  219,613          500,027

  Minority Interest in Investments                          (5)            (885)
                                                 -------------    -------------

  Net Income                                    $      219,608  $       499,342
                                                ==============  ===============

Allocation of Net Income

  General Partners                              $        2,196  $         4,993
                                                ==============  ===============

  Limited Partners                              $      217,412  $       494,349
                                                ==============  ===============

  Limited Partners, per unit                    $        13.83  $         31.46
                                                ==============  ===============




           See Accompanying Notes to Consolidated Financial Statements
                                       5





                         PART I - FINANCIAL INFORMATION

ITEM 1.  Financial Statements

                          TMP Land Mortgage Fund, LTD.
                        A California Limited Partnership

                      Consolidated Statements of Cash Flows
                                   (Unaudited)
                                                       Six Months Ended
                                                    June 30,          June 30,
                                                        1998              1997
                                                    -------           -------
                                                          
Cash Flows From Operating Activities
  Net Income (Loss)                             $  219,608      $     499,342
  Adjustments to Reconcile Net Income to
    Net Cash Used in Operating Activities:
      Loss on Decline in Market Value
      of Property                                   13,245              4,761
      (Gain) or Loss on Investments               (268,596)            44,923
      Gain on Sale of Investment                         0           (550,048)
      Amortization of discount on
      Due from Affiliates                          (14,958)            (9,969)
      Discount on Due from Affiliates               73,268                  0
      Minority Interest in Income of Subsidiary          5                885
      Changes in assets and liabilities:
      Increase (Decrease) in Accounts Payable       68,611                 (4)
      Increase in Prepaid Assets                   (25,019)                 0
      Increase in Accrued Expenses                       0               (800)
      Increase in Other Receivable                (308,324)          (148,083)
      Increase in Due from Affiliates             (165,000)            79,548
      Decrease in Due to Affiliates                (24,185)                 0
      Increase in Due to Manager                     4,513                  0
                                                 ---------       ------------
         Net Cash Used in Operating Activities    (426,837)           (79,445)

Cash Flows from Investing Activities:
  Proceeds from Sale of Investment                       0          1,725,096
  Increase in Land Development Costs             (332,973)          (201,890)
  Increase in Minority Interest                    150,459             44,974
  Increase in Carrying Costs of Property          (38,694)           (71,590)
  Decrease (Increase) in Investment
  in Joint Ventures                               268,148            (213,763)
                                                 --------         -----------
      Net Cash Provided by Investing Activities    46,940           1,282,827
                                                 --------         ----------
Cash Flows from Financing Activities:
  Proceeds from Construction Loan                  36,158                    0
  Distributions to Partners                             0          (1,000,045)
                                                 --------        ------------
         Net Cash Used in Financing Activities     36,158          (1,000,045)
                                                 --------        ------------
Net Increase (Decrease) in Cash                  (343,739)            203,337

Cash, Beginning of Period                         960,479             361,515
                                                 --------        ------------
Cash, End of Period                             $ 616,740       $     564,852
                                                =========       =============




          See Accompanying Notes to Consolidated Financial Statements
                                        6



                         PART I - FINANCIAL INFORMATION

ITEM 1.  Financial Statements
                          TMP Land Mortgage Fund, LTD.
                        A California Limited Partnership

                Consolidated Statements of Cash Flows, continued
                                   (Unaudited)

Supplemental Schedule of Non-Cash Investing and Financing Activities:

Non-cash investing and financing activities during the six months ended June 30,
1998 consists of the  Partnership  capitalizing  property  taxes for  foreclosed
properties  of  $703,388  as well as  carrying  costs of  $38,694.  A  valuation
allowance  of  $13,245  was  recorded  to reduce the net  carrying  value of the
properties to their fair market values.

                                       7




                          TMP Land Mortgage Fund, LTD.
                        A California Limited Partnership

                   Notes to Consolidated Financial Statements
                                   (Unaudited)

The accompanying  unaudited interim financial statements include all adjustments
(consisting solely of normal recurring adjustments) which are, in the opinion of
management,   necessary  to  present  fairly  the  financial   position  of  the
Partnership  as of June 30,  1998 and the  results of its  operations,  and cash
flows for the period then ended in accordance with generally accepted accounting
principles for interim financial information.

NOTE 1 - The Partnership and its Significant Accounting Policies

TMP Land Mortgage Fund, Ltd. (the  Partnership) was organized in accordance with
the provisions of the California Uniform Limited Partnership Act for the purpose
of acquiring,  developing and operating real property.  The General  Partners in
the Partnership are William O. Passo, Anthony W. Thompson,  Scott E. McDaniel of
TMP Properties, a California General Partnership and TMP Investments Inc.

On March 12,  1998,  the General  Partners of the  Partnership  entered  into an
agreement (the  Agreement) with PacWest Inland Empire,  LLC (PacWest),  Delaware
limited  liability  company,  whereby  PacWest paid the General  Partners of the
Partnership and ten other related partnerships,  a total of $300,000; and agreed
to pay up to a total of $300,000 for any deficit  capital  accounts for these 11
partnerships  in  exchange  for the  rights to  distributions  from the  General
Partners; referred to as a "distribution fee" as defined by the Agreement.

PacWest entered into a management, administrative and consulting agreement as of
April 1, 1998,  with the  General  Partners  of the  Partnership  to provide the
Partnership with overall  management,  administrative  and consulting  services.
PacWest currently contracts with Preferred Partnership Services,  Inc. and other
entities to perform certain of the financial,  accounting and investor  relation
services for the  Partnership.  As of June 30, 1998 the Partnership owes PacWest
$4,513  relating to this  agreement.  PacWest has also agreed to provide certain
liquidity to the Partnership as discussed in the MD&A section of this report.

The following is a summary of the Partnership significant accounting policies.

Basis of Presentation - The Partnership prepares its financial statements on the
- ---------------------
accrual basis of accounting.

Principles of Consolidation - The consolidated  financial statements include the
- ---------------------------
accounts  of the  Partnership  and its  majority-owned  investments,  TMP  Homes
Remington,  LLC (Remington) and TMP Homes  Flowerfield-Sun City, LLC (Sun City).
All significant  intercompany  accounts and transactions have been eliminated in
consolidation.


                                       8



                          TMP Land Mortgage Fund, LTD.
                        A California Limited Partnership

                   Notes to Consolidated Financial Statements
                                   (Unaudited)

NOTE 1 - The Partnership and its Significant Accounting Policies, Continued

Income  Taxes - The entity is treated as a  partnership  for income tax purposes
- -------------
and any  income or loss is passed  through  and  taxable at the  partner  level.
Accordingly, no provision for federal income taxes is provided.

NOTE 2 - Allocation of Profits, Losses and Cash Distributions

Profit,  losses, and cash distributions are allocated ninety-nine percent to the
limited  partners  and one  percent to the  general  partners  until the limited
partners  have received an amount equal to their  capital  contributions  plus a
cumulative,  non-compounded  return of eight  percent  per annum  based on their
adjusted capital account balances, at which time, remaining profits,  losses and
cash distributions are allocated seventy-six percent to the limited partners and
twenty-four  percent  to  the  general  partners.  Distributions  of  cash  from
operations, if any, are made monthly within 30 days after the end of the month.

NOTE 3 - Investment in Unimproved Land

The  Partnership  had made twelve land loans as of June 30,  1998.  Three of the
loans had been repaid in full, and nine of the loans had  defaulted.  On all the
defaults  which had  occurred,  the  Partnership  foreclosed  on the  properties
securing the loans.

NOTE 4 - Investments

The  Partnership  has  a 75%  membership  interest  in  Flowerfield,  which  was
organized for the purpose of acquiring, owning and developing certain parcels of
land into single family home developments in San Jacinto, California. The equity
method is used to account for the Partnership's share of Flowerfield's  earnings
or losses  which is not  materially  different  than the  consolidation  of this
majority owned investment.

The  Partnership  has a 20% interest in Peppertree,  which was formed to acquire
and develop certain property in San Diego,  California.  The  Partnership's  20%
interest  is stated at its cost of  $500,000.  During  1998,  Peppertree  sold a
parcel of land for a total sales price of $5,455,000.  The Partnership  recorded
$50,000  for their  portion  of the gain on the sale of this  property  which is
included in other income on the consolidated statements of operations.

NOTE 5 - Property Taxes Payable

As of June 30, 1998, the Partnership owed  approximately  $4,400,000 in property
taxes  payable  on the  PR  Equities  properties.  This  includes  approximately
$3,600,000 of Mello-Roos tax. In addition, the


                                       9



                          TMP Land Mortgage Fund, LTD.
                        A California Limited Partnership

                   Notes to Consolidated Financial Statements
                                   (Unaudited)

NOTE 5 - Property Taxes Payable, continued

Partnership  owed  approximately   $270,000  in  property  taxes  on  the  other
Partnership properties.  If the property taxes remain delinquent for five years,
the County can foreclose on the property.

NOTE 6 - Related Party Transactions

During 1996,  the  Partnership  deeded a parcel of land and adnvaced funds to an
affiliate,  Mortgage  Income  Plus and  recorded a  receivable  for the total of
$285,739.  Since the terms of the transaction call for a five-year interest free
note receivable,  the Partnership  recorded the note receivable at a discount of
12%. The  Partnership is amortizing this discount over a five-year  period.  The
total  amortization  into  income for the six months  ending  June 30,  1998 was
$11,234.

During the six months ended June 30, 1998 the Partnership  loaned $165,000 to an
affiliate,  Mortgage Income Plus.  Since the terms of the transaction call for a
five-year  interest  free note  receivable,  the  Partnership  recorded the note
receivable at a discount of 12%. The  Partnership  is  amortizing  this discount
over a five-year period. The total discount recorded during the six months ended
June 30, 1998 was $73,268, and the amortization into income was $3,724.

NOTE 7 - Restatement and reissuance of 1994-1997 Financial Statements

In 1992,  the  Partnership  made two loans  totaling  $3,500,000 to PR Equities,
Ltd., a California  Limited  Partnership.  The loans were secured by first trust
deeds on residential property located in San Jacinto,  California.  In 1994, the
Partnership  foreclosed on the properties  securing these loans and continues to
own  these  properties.   In  accordance  with  generally  accepted   accounting
principles,  assets acquired through foreclosure should be recorded at the lower
of cost or fair value less costs of  disposal  at the date of  foreclosure.  The
1994-1997 financial  statements  originally issued reported this property at the
amount of the  outstanding  mortgage  balances due on these loans at the time of
foreclosure,  which did not  represent  their fair value less costs of disposal.
Management  has  subsequently  determined  that a valuation  allowance for these
properties  should have been established for  approximately  $3.8 million at the
date of foreclosure in 1994. The valuation  allowance  should have been adjusted
each year  thereafter  such that the only  value  for  these  properties  is the
capitalized direct carrying costs that represent the total accumulated  property
taxes and Mello-Roos bond  assessments.  Therefore,  the consolidated  financial
statements  for 1994  through  1996 have been  restated to record the  valuation
allowance and to adjust these properties to their fair value for those years.

In addition, management has determined that the amount of property taxes payable
as  recorded  in  June,  1994,  and  subsequent  periods,  were  understated  by
approximately $368,000.  Accordingly,  the consolidated financial statements for
those  periods have been  restated  for this  understatement  by  adjusting  the
carrying  value of the land and the property  taxes  payable in the  appropriate
fiscal years.


                                       10



                          TMP Land Mortgage Fund, LTD.
                        A California Limited Partnership

                   Notes to Consolidated Financial Statements
                                   (Unaudited)

NOTE 7 - Restatement and reissuance of 1994-1997 Financial Statements, continued

In accordance  with  generally  accepted  accounting  principles,  the financial
statements of  majority-owned  investments are required to be consolidated.  The
1995,  1996 and 1997  financial  statements  originally  issued did not properly
account for the  consolidation  of all significant  majority-owned  investments.
Therefore,  the financial  statements of these material  majority owned entities
have been  consolidated  with the financial  statements of the Partnership's and
have  been  restated  for  fiscal  years  1995,  1996  and 1997 to  reflect  the
consolidation  and related minority  interests of $310,000 for Remington and Sun
City as of December 31, 1997 and $460,000 at June 30, 1998.

In November,  1996, the Partnership entered into a non-interest bearing note for
$286,000. In accordance with generally accepted accounting principles,  the note
should have been discounted at the date of execution and interest  accreted over
the period of the note for $127,000.  The consolidated financial statements have
been restated for this discount and accretion of interest.



                                       11



                          TMP Land Mortgage Fund, LTD.
                        A California Limited Partnership

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

The  following   discussion   and  analysis   provides   information   that  the
Partnership's management believes is relevant to an assessment and understanding
of the  Partnership's  results  of  operations  and  financial  condition.  This
discussion  should be read in  conjunction  with the  financial  statements  and
footnotes which appear elsewhere in this report.

This  discussion and analysis  contains  forward-looking  statements  within the
meaning of Section 21E of the Securities Exchange Act of 1934 and Section 27A of
the  Securities Act of 1933,  which are subject to the "safe harbor"  created by
that  section.  Words  such as  "expects,"  "anticipates,"  "intends,"  "plans,"
"believes,"  "seeks,"  "estimates" and similar expressions or variations of such
works are  intended  to  identify  forward-looking  statements,  but are not the
exclusive  means  of  identifying  forward-looking  statements  in this  Report.
Additionally,  statements  concerning  future  matters  such  as  the  features,
benefits and advantages of the Partnerships  properties  regarding  matters that
are not historical are forward-looking  statements.  Such statements are subject
to certain risks and uncertainties  and the Partnership's  actual future results
could differ materially from those projected in the forward-looking  statements.
The Partnership assumes no obligation to update the forward-looking  statements.
Readers are urged to review and consider carefully the various  disclosures made
by the Partnership in this Report,  which attempts to advise interested  parties
of the risks and factors that may affect the Partnership's  business,  financial
condition and results of operations.

See  restatement  and  resissuance  of  financial  statements  in  Note 7 to the
Partnership's consolidated financial statements.

TMP Land Mortgage  Fund,  Ltd., is a California  Limited  Partnership  formed in
April 1992, of which TMP Investments,  Inc., a California  corporation,  and TMP
Properties,  a California  general  partnership,  are the General  Partners (the
"General  Partners").  The Partnership was formed principally to make short-term
loans to  unaffiliated  parties  secured  by  first  trust  deeds on  unimproved
properties,  primarily in the Inland Empire area of Southern  California  and in
some  instances,  in other areas of  Southern  California,  and to provide  cash
distributions  to the Limited  partners,  primarily from interest  earned on the
mortgage  loans.  The  Partnership  is not a mutual  fund or any  other  type of
investment  company  within the meaning  of, and is not  subject to  regulations
under, the Investment Company Act of 1940.

As of June 30, 1998, the Partnership had received and accepted  subscriptions of
15,715  units,  representing  total  subscription  proceeds  in  the  amount  of
$15,715,000.  All  proceeds  had been  committed  to the  twelve  mortgage  loan
investments  made by the  Partnership and to working  capital  reserves.  During
1992, the Partnership funded five mortgage loans. Four loans were funded in 1993
and three loans were funded in 1994.

As a consequence  of adverse  changes in market  conditions  and other  factors,
three of the loans were repaid and nine of the loans were foreclosed upon. As of
June 30,  1998,  the  following  activity  occurred on the  properties  that the
Partnership owns:

                                       12



                          TMP Land Mortgage Fund, LTD.
                        A California Limited Partnership

ITEM 2. Management's  Discussion and Analysis of Financial Condition and Results
        of Operations, Continued

PR Equities Loan/San Jacinto #1 and #2

The Partnership  foreclosed on the property that secured these loans during 1994
and now owns the property.  The current outstanding  payments due as a result of
the regular tax and Mello-Roos tax assessments  against the  partnership's  lots
taken back in foreclosure is over $4,400,000. This debt, plus the continuing tax
accrual  makes the property  unsaleable in the current real estate  market.  The
city of San Jacinto  received  the overall  appraisal of the  properties  in the
Community  Facilities  District during the first week of July 1999. The low land
values reflected in the appraisal  confirmed the General  Partners' opinion that
the bonds should be restructured,  with the overall bonded  indebtedness and the
annual debt service reduced.

The city was forced by the terms of the bonds to schedule a sale of the property
for  delinquent  bond  assessments.  The buyer would be required to pay the full
unpaid assessment,  penalties, and interest as well as assume the full amount of
the remaining assessment. The sale occurred in April 1997 but there was no buyer
for the properties; therefore, the Partnership continues to own these parcels.

During the third  quarter of 1997,  the bonds were  purchased at a deep discount
and the General  Partners  believe that the land will  ultimately  be foreclosed
upon by the new bondholder(s).

Environmental Development Loan

This land was acquired through  foreclosure from  Environmental  Development and
has been developed into a 181-lot subdivision.  All entitlements on the property
are complete and a  construction  loan is considered  imminent.  Grading  should
commence by mid-June 1998.
Peppertree Loan

In satisfaction of its $1.5 million loan to Peppertree, the Partnership received
the $1.5  million  principal  together  with  $138,000 in accrued  interest  and
charges  in cash on July  1996,  along  with a 20%  joint  venture  interest  in
Peppertree Park, the property being developed as residential  housing. The first
phase of that project has been sold to a prominent  homebuilder and the proceeds
were used to pay off the initial  development  loan.  As future phases are sold,
proceeds should be available to the Partnership, which can be distributed to the
limited partners. It is expected that approximately  $500,000 will ultimately be
received from this joint venture.


                                       13



                          TMP Land Mortgage Fund, LTD.
                        A California Limited Partnership

ITEM 2. Management's  Discussion and Analysis of Financial Condition and Results
        of Operations, Continued

Sunset Crossing

42.48 commercial acres in Banning,  California.  The Partnership's initial goals
for this property involve the preparation of a new site plan which would allow a
lot-line  adjustment  in order to sell the corner of the parcel to a gas station
or fast food user,  and  create  new  interest  for a  Wal-Mart  or other  major
retailer to consider this site. As those efforts achieve  results,  the property
will be offered for sale.  It is not  presently  intended  that the  Partnership
would be involved in developing this property.

Fox Olson Loan #2

10.84 commercial acres, Sun City California.  Formerly owned by Fox-Olsen,  this
property is listed for sale for $1.5 million. TMP has received an offer for $1.2
million and will counter at $1.5 million. It is adjacent to the 45 lots acquired
through  foreclosure  from  Fox-Olsen,  which are being  developed  as a 45-home
sub-division  in a joint  venture  with TMP Homes,  LLC. The project is known as
Flowerfield Sun City. The construction loan is in place and grading commenced in
April 1998.

LaMonte Loan

The Partnership  acquired this 6.5 acre commercial  property through foreclosure
in April 1996.  During  September  1997,  the  property was sold for a profit of
approximately $500,000.

Distributions  to the  investors  began August 1, 1992,  and  continued  monthly
through May 1995. On June 1, 1995, the General Partners suspended  distributions
due to the default and subsequent  foreclosure on several of the mortgage loans.
During 1997, the Partnership made two distributions from the proceeds of the two
1997 property sales.

Results of Operations

Partnership  revenue during the three months period ended June 30, 1998 and 1997
consisted primarily of interest income and joint venture income. During the year
ended December 31, 1997, the Partnership generated  approximately  $3,000,000 of
cash from the sale of the  Hollywood  Studio Club  Apartments  and the `LaMonte"
land. There was no interest received on mortgage loans. Approximately $2,200,000
was distributed to investors from the proceeds of these two sales.



                                       14



                          TMP Land Mortgage Fund, LTD.
                        A California Limited Partnership

ITEM 2. Management's  Discussion and Analysis of Financial Condition and Results
        of Operations, Continued

Liquidity and Capital Resources

Management  believes there is sufficient  cash to meet  anticipated  Partnership
cash needs for the next 12 months. However,  management does not plan to pay the
Mello-Roos  taxes  on  the  PR  Equities  properties  unless  the  bonds  can be
restructured  under more  favorable  terms.  PacWest  has agreed to loan  and/or
secure  a loan  for  the  six TMP  Land  Partnerships  in the  total  amount  of
$2,500,000.   Loan   proceeds   will  be  allocated  to  eleven  (11)  TMP  Land
Partnerships,  based on partnership needs, from recommendations made by PacWest,
and under the approval and/or  direction of the General  Partners.  A portion of
these funds will be made available to the  Partnership,  at 12% simple  interest
over a 24 month period  beginning  April 1, 1998,  secured by the  Partnership's
properties,  as funds are needed in the opinion of the General  Partners.  These
funds are not to exceed 50% of the 1997 appraised value of the  properties,  and
will  primarily  be used  to pay or  on-going  property  maintenance,  pay  down
existing  debt,  back taxes and  appropriate  entitlement  costs.  It is not the
General  Partners'   intention  to  use  any  of  the  PacWest  loans  for  this
Partnership.

PacWest, at their option, can make additional advances with the agreement of the
General  Partners;  however,  the  aggregate  amount  of cash  loaned to all TMP
partnership is limited to a maximum of $2.5 million.

TMP  Properties  and TMP  Investments,  Inc.  will  remain as General  Partners,
however,  PacWest has acquired the General Partner's  unsubordinated 1% interest
in  the   Partnership   and   assumed   responsibility   for   all   partnership
administration.  PacWest will charge a fee for its administrative services equal
to an amount not to exceed the average reimbursements to the general Partner for
such services over the past five years.

As Partnership properties are sold, cash will be used to first repay any PacWest
loans,   then  other   creditors,   then  to  accrued  but  unpaid   Partnership
indebtedness.

Sale proceeds in excess of the amount necessary to pay Partnership  indebtedness
shall be split as follows:



PacWest           Property                  Partnership
                                      

3%                FlowerField,              97%
                  Remmington
                  and Peppertree

13%               San  Jacinto,             87%
                  Sun City and
                  Sunset Crossing





                                       15


                          TMP Land Mortgage Fund, LTD.
                        A California Limited Partnership

ITEM 2. Management's  Discussion and Analysis of Financial Condition and Results
        of Operations, Continued

Year 2000 Compliance

Many currently  installed  computer  systems and software  products are coded to
accept  only two digit  entries in the date code  field.  Beginning  in the year
2000,  these  date  codes  fields  will need to accept  four  digit  entries  to
distinguish  21st century dates from 20th century dates.  As a result,  computer
systems  and/or  software used by  organizations  may need to upgraded to comply
with the "Y2K"  requirements.  There is significant  uncertainty in the software
and information services industries  concerning the potential effects associated
with such  compliance.  While the  Partnership  believes  that its  systems  are
compatible with Y2K applications, there can be no assurance that all Partnership
systems  will  function  properly  in  all  operating  environments  and  on all
platforms.  The failure to comply with Y2K  requirements by systems not designed
by the  Partnership  may  also  have a  material  adverse  on the  Partnership's
business,  financial  condition and results of  operations.  The  Partnership is
currently  developing and implementing a plan to identify and address  potential
difficulties  associated  with Y2K  issues  and does not  expect to  expend  any
significant funds as a result of these issues.





                                       16




PART II - OTHER INFORMATION

Item 1.  Legal Proceedings

         None.

Item 2.  Changes in Securities and Use of Proceeds

         None.

Item 3.  Defaults Upon Senior Securities

         None.

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

         None.

Item 5.  Other Information

         None.

Item 6.  Exhibits and Reports on Form 8-K

         None.






                                     17



SIGNATURES

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

Date:  JUNE 11, 1999

                          TMP Land Mortgage Fund, Ltd.
                          A California Limited Partnership

                          By: TMP Investments, Inc., as General Partner

                          By:      /S/ WILLIAM O PASSO
                             -------------------------------------------
                                   William O. Passo, President

                          By:      /S/ ANTHONY W THOMPSON
                             -------------------------------------------
                                   Anthony W. Thompson, Exec. VP

                          By:      /S/ RICHARD HUTTON JR
                             -------------------------------------------
                                   Richard Hutton, Jr., Controller



                          By: TMP Properties, a California General
                              Partnership as General Partner

                          By:      /S/ WILLIAM O PASSO
                             -------------------------------------------
                                   William O. Passo, General Partner

                          By:      /S/ ANTHONY W THOMPSON
                             -------------------------------------------
                                   Anthony W. Thompson, General Partner

                          By:       /S/ SCOTT E MCDANIEL
                             ------------------------------------------
                                   Scott E. McDaniel, General Partner






                                       18