KSL RECREATION GROUP INC
8-K/A, 1999-03-16
AMUSEMENT & RECREATION SERVICES
Previous: AUDIO BOOK CLUB INC, 8-K/A, 1999-03-16
Next: ENSIGN INVESTORS INC /UT/, 24F-2NT, 1999-03-16



<PAGE>

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

                UNITED STATES SECURITIES AND EXCHANGE COMMISSION


                             WASHINGTON, D.C. 20549


                                   FORM 8-K/A


                                 Current Report
     Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

      Date of Report (Date of earliest event reported): December 29, 1998



                           KSL RECREATION GROUP, INC.
             (Exact name of Registrant as specified in its charter)


                        Commission File Number 333-31025


                 Delaware                              33-0747103
                 --------                              ----------
     (State or other jurisdiction of           (IRS Employer ID Number)
     incorporation or organization)


           56-140 PGA Boulevard
          La Quinta, California                           92253
  ----------------------------------------                -----
  (Address of principal executive offices)             (Zip Code)


                                    760/564-1088
                                    ------------
                (Registrant's telephone number, including area code)

                                        N/A
                                        ---
        (Former name, address and fiscal year, if changed since last report)



                                 Page 1 of 35 pages
                            Exhibit Index is on Page 3


<PAGE>



2.   ACQUISITION OR DISPOSITION OF ASSETS

     On December 29, 1998, KSL Recreation Group, Inc. (the "Company"), through
KSL Grand Wailea Resort, Inc., an indirect wholly-owned subsidiary of the
Company that was incorporated in Delaware on November 19, 1998 ("KSL Resort"),
acquired substantially all of the assets and certain liabilities of The Grand
Wailea Resort Hotel & Spa, a resort hotel and spa located in Maui, Hawaii,
pursuant to an agreement of purchase and sale between International Hotel
Acquisitions, LLC, a Delaware limited liability company, ("Seller"), and KSL
Recreation Corporation, parent of the Company ("Parent") dated November 5, 1998,
as amended ("Agreement"). The Parent, by unanimous consent of the Board of
Directors, approved and assigned the Agreement and all rights, title, interest
and obligations thereunder to KSL Resort on December 10, 1998. There is no
relationship between the Seller and the Company, nor with any associates or
affiliates of the Company.

     The Property is situated on approximately forty acres on the southwest
shore on the island of Maui and features 781 luxury hotel rooms and guest
suites, six restaurants, twenty-two banquet and meeting rooms totaling 81,000
square feet, expansive water feature and pool facilities, a wedding chapel, and
a complete 50,000 square foot European-style spa and fitness center. The Grand
Wailea Resort was opened in 1991 at an estimated development cost of
approximately $700 million.

     The purchase price of the Property, including the real property, 
improvements, and personal property, was approximately $375 million 
(exclusive of closing costs), of which $100 million was paid in cash and $275 
million was paid through assumption of a loan from Norwest Bank of Minnesota 
National Association ("the Loan"). The acquisition was accounted for using 
the purchase method of accounting.

     The Loan is due and payable on November 11, 2002 and bears interest at a
floating rate per annum equal to the sum of LIBOR plus 275 basis points. It is
secured by the assets owned by KSL Resort. It is not guaranteed by the Company
or any other subsidiary of the Company.

     In connection with the transaction, the Company received an equity
contribution from the Parent of $110 million. Such amount was used to fund the
acquisition at closing ($100 million) and fund closing costs and provide working
capital ($10 million).

     KSL Resort has been designated an "Unrestricted Subsidiary" as such term is
defined in (a) the Credit Agreement among the Company, various financial
institutions, Donaldson, Lufkin & Jenrette Securities Corporation, The Bank of
Nova Scotia and BancAmerica Securities, Inc. dated April 30, 1997 and (b) the
Indenture Agreement, dated April 30, 1997, relating to $125 million of 10.25%
Senior Subordinated Notes of the Company due 2007.

     The Company intends to continue to operate the Property as a resort hotel
and spa.

7.   FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND EXHIBITS

     Listed below are the financial statements, pro forma financial information
and exhibits, if any, filed as part of this report:

(a)(1) Financial statements of Grand Wailea Resort Hotel and Spa for the period
       January 1, 1998 to June 14, 1998, and the Years Ended December 31, 1997
       and 1996, and independent auditors' report.

   (2) Financial statements of International Hotel Acquisitions, LLC, for the
       period June 15, 1998 (Date of Inception) to December 28, 1998, and
       independent auditors' report.


                                       2
<PAGE>

(b)(1) Unaudited historical and pro forma condensed consolidated statement
       of operations for the fiscal year ended October 31, 1998.

   (2) Unaudited historical and pro forma condensed consolidated balance
       sheet as of October 31, 1998.

<TABLE>
<CAPTION>

Exhibits
- --------
<S>      <C>
10.1*    Agreement of Purchase and Sale and Joint Escrow Instructions between
         International Hotel Acquisitions, LLC and KSL Recreation Corporation
         dated November 5, 1998.

10.2*    First Amendment to Agreement for Purchase and Sale and Joint Escrow
         Instructions between International Hotel Acquistions, LLC and KSL
         Recreation Corporation dated November 12, 1998.

10.3*    Assignment of Agreement of Purchase and Sale between KSL Recreation
         Corporation and KSL Grand Wailea Resort, Inc. dated December 10, 1998.

10.4*    Second Amendment to Agreement for Purchase and Sale and Joint Escrow
         Instructions between International Hotel Acquisitions, LLC and KSL
         Grand Wailea Resort, Inc., dated December 23, 1998.

10.5**   Amended and Restated Loan Agreement dated as of October 28,1998 by and
         between Credit Suisse First Boston Mortgage Capital LLC and
         International Hotel Acquisitions, LLC.

10.6**   Assumption of and Amendment to Amended and Restated Loan Agreement,
         Amended and Restated Mortgage, Security Agreement, Assignment of Leases
         and Fixture Filing, Amended and Restated Mortgage Note and Other Loan
         Documents between International Hotel Acquisitions, LLC, KSL Grand
         Wailea Resort, Inc., and Norwest Bank Minnesota, National Association.

10.7**   Third Amendment to the Tax Sharing Agreement, dated November 1, 1998 by
         and among KSL Recreation Corporation, KSL Recreation Group, Inc., KSL
         Land Holdings, Inc., KSL Desert Resorts, Inc., Las Casitas Corporation,
         KSL Real Estate Company, KSL Travel, Inc., Casitas Plaza Corporation,
         KSL Golf Holdings, Inc., KSL Fairways Golf Corporation, KSL
         Fairways/Virginia Corporation, KSL Florida Holdings, Inc., KSL Hotel
         Corp., KSL Silver Properties, KSL Florida Development Corp., KSL
         Georgia Holdings, Inc., KSL Lake Lanier, Inc., KSL Land Corporation,
         KSL Citrus Properties, Inc., KSL Development Corporation, KSL Land II
         Corporation, KSL Land III Corporation, KSL Land IV Corporation, Landaq,
         Inc., KSL Grand Traverse Holdings, Inc., KSL Grand Traverse Realty,
         Inc., KSL Grand Traverse Resort, Inc., KSL Water Works, Inc., KSL
         Hawaii Holdings I, Inc., KSL Hawaii Holdings II, Inc., KSL Hawaii
         Holdings III, Inc. KSL Hawaii Holdings IV, Inc. KSL Hawaii Holdings V,
         Inc., KSL Grand Wailea Hospitality Corporation and KSL Grand Wailea
         Resort, Inc.
</TABLE>


*Previously filed.
** Filed herewith


                                       3
<PAGE>


SIGNATURES

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



                                        KSL RECREATION GROUP, INC.


                                        By: /s/ JOHN K. SAER, JR.
                                           --------------------------
                                             John K. Saer, Jr.
                                             Vice President, Chief Financial
                                             Officer and Treasurer


Date: March 16, 1999


                                       4
<PAGE>


UNAUDITED HISTORICAL AND PRO FORMA CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS

         The following unaudited pro forma statement of operations and balance
sheet (collectively, the Pro Forma Financial Statements) have been derived
through the application of pro forma adjustments to the Company's historical
consolidated financial statements. The Pro Forma Financial Statements have been
prepared to reflect the Grand Wailea acquisition.

         The unaudited pro forma statement of operations for the year ended 
October 31, 1998 gives effect to the Grand Wailea acquisition as if such 
acquisition had occurred at the beginning of the period presented. The 
unaudited pro forma balance sheet as of October 31, 1998 gives effect to the 
Grand Wailea acquisition as if such transaction had occurred on October 31, 
1998.
         The Pro Forma Financial Statements do not purport to present the actual
results of operations or financial position that would have occurred had the 
acquisition occurred on the dates specified, nor do they purport to be 
indicative of the results of operations or financial condition the Company 
may achieve in the future. No effect has been given for operating or 
synergistic benefits that may be realized through a combination of the 
entities. The Pro Forma Financial Statements are based on certain assumptions 
and adjustments described in the notes hereto and should be read in 
conjunction therewith.

         The Pro Forma Financial Statements should be read in conjunction with
the information included in this report on Form 8-K and the historical
consolidated financial statements of the Company and notes thereto contained in
the Company's Form 10-K for the year ended October 31, 1998.



                                        5
<PAGE>


KSL RECREATION GROUP, INC.
UNAUDITED HISTORICAL AND PRO FORMA
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS 
FOR THE YEAR ENDED OCTOBER 31,1998 
(IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)

<TABLE>
<CAPTION>
                                                 INTERNATIONAL
                                COMPANY       HOTEL ACQUISITIONS          GRAND WAILEA        PRO FORMA
                              HISTORICAL         JUNE 15, 1998        RESORT HOTEL AND SPA   ADJUSTMENTS
                              YEAR ENDED         TO DECEMBER           JANUARY 1, 1998 TO      INCREASE         PRO FORMA
                           OCTOBER 31, 1998       28, 1998 (A)          JUNE 14, 1998 (B)     (DECREASE)         COMPANY
                           ----------------      -------------         ------------------     ------------       -------
<S>                          <C>                  <C>                    <C>                  <C>             <C>
REVENUES                     $   296,270          $    44,744            $     46,957         $         -     $   387,971

EXPENSES                         256,157               42,028                  45,005              (7,181)(C)     331,928
                                                                                                   (3,038)(D)
                                                                                                   (1,043)(E)             
                             -----------          -----------            ------------         -----------     -----------
INCOME FROM
  OPERATIONS                      40,113                2,716                   1,952              11,262          56,043

OTHER INCOME
  (EXPENSE), net                 (33,125)             (11,573)                    216              (9,956)(F)     (54,438)
                             -----------          -----------            ------------         -----------     -----------

INCOME (LOSS) BEFORE
  MINORITY INTEREST
  AND INCOME TAXES                 6,988               (8,857)                  2,168               1,306           1,605

MINORITY INTERESTS IN
  LOSS OF SUBSIDIARY                 129                    -                       -                   -             129
                             -----------          -----------            ------------         -----------     -----------

INCOME (LOSS) BEFORE
  INCOME TAXES                     7,117               (8,857)                  2,168               1,306           1,734

INCOME TAX EXPENSE
   (BENEFIT)                      (6,997)                   -                       -                   -          (6,997)
                             -----------          -----------            ------------         -----------     -----------

NET INCOME (LOSS)            $    14,114          $    (8,857)           $      2,168         $     1,306     $     8,731
                             -----------          -----------            ------------         -----------     -----------
                             -----------          -----------            ------------         -----------     -----------

BASIC AND DILUTED
  EARNINGS (LOSS)
  PER SHARE                  $    14,114          $    (8,857)           $      2,168         $     1,306     $     8,731
                             -----------          -----------            ------------         -----------     -----------
                             -----------          -----------            ------------         -----------     -----------
WEIGHTED AVERAGE
  NUMBER OF SHARES                 1,000                1,000                   1,000               1,000           1,000

</TABLE>

                See accompanying notes to unaudited historical
                     and pro forma condensed consolidated 
                             financial statements.

                                       6
<PAGE>

KSL RECREATION GROUP, INC.
UNAUDITED HISTORICAL AND PRO FORMA CONDENSED CONSOLIDATED
BALANCE SHEET AS OF OCTOBER 31, 1998
(IN THOUSANDS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                                                   INTERNATIONAL
                                                    COMPANY            HOTEL              PRO FORMA
                                                  HISTORICAL        ACQUISITIONS         ADJUSTMENTS
                                                  AT OCTOBER        AT DECEMBER            INCREASE        PRO FORMA
                                                   31, 1998           28, 1998          (DECREASE) (G)      COMPANY
                                                  ---------          ----------         --------------      -------
<S>                                              <C>                 <C>                <C>               <C>
ASSETS                                                                                                               
                                                                                                                     
CURRENT ASSETS:                                                                                                      
Cash and cash equivalents                        $   5,248           $   2,962             $  4,283 (H)   $    12,493
Restricted cash                                      1,743               6,521                   --             8,264
Trade receivables, net of allowance for                                                                              
  doubtful receivables                              21,276               3,559                   --            24,835
Inventories                                         10,085               1,725                   --            11,810
Current portion of notes receivable                  2,387                  --                   --             2,387
Prepaid expenses and other current assets            5,235               1,960               (1,882)(I)         5,313
                                                 ---------           ---------             --------       -----------
                                                                                                                     
    TOTAL CURRENT ASSETS                            45,974              16,727                2,401            65,102
                                                                                                                     
REAL ESTATE UNDER DEVELOPMENT                        7,184                  --                   --             7,184
PROPERTY AND EQUIPMENT, net of accumulated                                                                           
  depreciation                                     508,812             303,202                  540(J)        812,554
NOTE RECEIVABLE FROM AFFILIATE                      23,450                  --                   --            23,450
NOTES RECEIVABLE, less current portion               5,389                  --                   --             5,389
RESTRICTED CASH, less current portion                   91               8,314                   --             8,405
EXCESS OF COST OVER NET ASSETS OF                                                                                    
  ACQUIRED ENTITIES, net of accumulated                                                                              
  amortization                                     112,521              41,517               29,647(J)        183,685
OTHER ASSETS, net                                   34,172                  --                2,607(J)         36,779
                                                 ---------           ---------             --------       -----------

                                                 $ 737,593           $ 369,760             $ 35,195       $ 1,142,548
                                                 ---------           ---------             --------       -----------
                                                 ---------           ---------             --------       -----------
</TABLE>

                See accompanying notes to unaudited historical
                     and pro forma condensed consolidated 
                             financial statements.

                                       7
<PAGE>

KSL RECREATION GROUP, INC.
UNAUDITED HISTORICAL AND PRO FORMA CONDENSED CONSOLIDATED
BALANCE SHEET AS OF OCTOBER 31, 1998 (CONTINUED)
(IN THOUSANDS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                                                   INTERNATIONAL
                                                   COMPANY            HOTEL              PRO FORMA
                                                 HISTORICAL        ACQUISITIONS         ADJUSTMENTS
                                                 AT OCTOBER         AT DECEMBER           INCREASE        PRO FORMA
                                                  31, 1998           28, 1998          (DECREASE) (G)      COMPANY
                                                 ---------          ----------         --------------      -------
<S>                                              <C>                 <C>                <C>               <C>
LIABILITIES AND STOCKHOLDER'S EQUITY                                                                    

CURRENT LIABILITIES:
Accounts payable                                 $   9,615          $   2,660            $      --       $    12,275
Accrued liabilities                                 20,504              1,662               (1,662)(I)        20,504
Accrued interest payable                               945              1,825                   --             2,770
Current portion of long-term debt                    1,044                 --                   --             1,044
Current portion of obligations under                                                                                
 capital leases                                      2,802                 64                   --             2,866
Deferred income, customer deposits and other         8,878              6,790                   --            15,668
                                                 ---------          ---------            ---------       -----------
                                                                                                                    
    TOTAL CURRENT LIABILITIES                       43,788             13,001               (1,662)           55,127
                                                                                                                    
LONG-TERM DEBT, less current portion               403,950            357,000              (82,000)(K)       678,950
OBLIGATIONS UNDER CAPITAL LEASES,                                                                                   
  less current portion                              34,416                302                                 34,718
OTHER LIABILITIES                                    1,414                 --                   --             1,414
MEMBER DEPOSITS                                     63,024              8,314                   --            71,338
DEFERRED INCOME TAXES                                8,578                 --                   --             8,578
MINORITY INTERESTS IN EQUITY OF SUBSIDIARY             118                 --                   --               118
                                                                                                                    
STOCKHOLDER'S EQUITY:                                                                                               
Common stock, $.01 par value, 1,000 shares                                                                          
  authorized and outstanding                            --                                                          
Additional paid-in capital                         197,535                 --              110,000(L)        307,535
Accumulated deficit                                (15,230)            (8,857)               8,857(M)       (15,230)
                                                 ---------          ---------            ---------       -----------
                                                                                                                    
    Total stockholder's equity                     182,305             (8,857)             118,857           292,305
                                                 ---------          ---------            ---------       -----------
                                                                                                                    
                                                 $ 737,593          $ 369,760            $  35,195       $ 1,142,548
                                                 ---------          ---------            ---------       -----------
                                                 ---------          ---------            ---------       -----------
</TABLE>

                See accompanying notes to unaudited historical
                     and pro forma condensed consolidated 
                             financial statements.


                                       8
<PAGE>


KSL RECREATION GROUP, INC.
NOTES TO UNAUDITED HISTORICAL AND PRO FORMA
CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS
(DOLLARS IN THOUSANDS)


(A)    Reflects the results of operations of International Hotel Acquisitions,
       LLC (which acquired Grand Wailea Resort Hotel and Spa on June 15, 1998)
       (IHA) for the period from June 15, 1998 (date of inception) to 
       December 28, 1998.

(B)    Reflects the results of operations of the Grand Wailea Resort Hotel
       and Spa (which was acquired by IHA on June 15, 1998) (GWR) for the period
       from January 1, 1998 to June 14, 1998. The Company does not believe that 
       such amounts, combined with IHA's statement of operations for the period
       from June 15, 1998 to December 28, 1998, would have been materially 
       different had the results of operations for the periods presented been 
       adjusted to reflect the results of operations consistent with the 
       Company's fiscal period.

(C)    Reflects the net results of a decrease in depreciation expense of $8,788
       and an increase in amortization of excess cost over net assets of 
       acquired entities of $1,607 assuming the Grand Wailea acquisition by 
       the Company (and the resulting purchase price allocation) occurred as 
       of the first day of the period presented.

(D)    Reflects the elimination of management fees paid by IHA and GWR to 
       affiliates.

(E)    Reflects the elimination of expenses associated with an operating 
       lease and housing subsidy which were discontinued effective with 
       the Grand Wailea acquisition by the Company.

(F)    Reflects the assumed additional interest expense that would have been 
       incurred had the acquisition by the Company occurred as of the first 
       day of the period. Amount includes additional interest expense of 
       $21,313 based upon assumed debt of $275,000 at 7.75%, net of the 
       elimination of net interest expense of $11,357 recorded by IHA during 
       the period presented. 

(G)    Represents the net effect of the purchase of the Grand Wailea Resort &
       Spa by the Company as if the acquisition had occurred on October 31, 1998
       under the purchase method of accounting. The purchase price and related
       acquisition costs were allocated based upon the fair market value of the
       acquired assets. Excess of cost over fair value of the net assets
       acquired is recorded in goodwill.

(H)    Reflects the assumed additional cash resulting from the cash used for 
       the Grand Wailea acquisition, net of cash acquired and cash received 
       from the contribution of capital by the Parent of $110,000 as if the 
       acquisition had occurred as of October 31, 1998.

(I)    Reflects the elimination of amounts included in the balance sheet of 
       IHA not acquired by the Company.

(J)    Reflects the net results of the elimination of IHA's balance, if any, as
       of December 28, 1998 and the capitalization of the asset acquired by the
       Company (see note (G)).

(K)    Reflects the net results of the elimination of IHA's long-term debt of 
       $357,000 and the recording of the Company's $275,000 long-term debt as if
       the acquisition had occurred as of October 31, 1998.

(L)    Reflects the contribution of capital by the Parent of $110,000 as if the 
       acquisition had occurred as of October 31, 1998.

(M)    Reflects the elimination of the accumulated deficit of IHA.


                                        9
<PAGE>


GRAND WAILEA RESORT
HOTEL AND SPA

FINANCIAL STATEMENTS FOR THE
PERIOD FROM JANUARY 1, 1998 TO
JUNE 14, 1998, AND THE YEARS ENDED
DECEMBER 31, 1997, AND 1996, AND
INDEPENDENT AUDITORS' REPORT


                                       10
<PAGE>


INDEPENDENT AUDITORS' REPORT


KSL Grand Wailea Resort, Inc.:


We have audited the accompanying balance sheets of Grand Wailea Resort Hotel and
Spa (the Company) as of June 14, 1998 and December 31, 1997, and the related
statements of operations, capital, and cash flows for the period from January 1,
1998 to June 14, 1998, and the years ended December 31, 1997 and 1996. 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 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.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Grand Wailea Resort Hotel and
Spa as of June 14, 1998 and December 31, 1997, and the results of its operations
and its cash flows for the period from January 1, 1998 to June 14, 1998, and the
years ended December 31, 1997 and 1996, in conformity with generally accepted
accounting principles.

As discussed in Note 1 to the financial statements, the Company sold
substantially all its assets and certain liabilities in June 1998.

As more fully described in Note 1, the Company was part of Grand Wailea Company
(GWC) (a Hawaii limited partnership) and had no separate legal status or
existence during the periods presented. The Company had various transactions
with GWC, including various expense allocations, that are material in amount.
The financial statements of the Company have been prepared from separate records
maintained by the Company, as well as from the records of GWC, and may not be
indicative of the conditions that would have existed if the Company had operated
as an independent entity.

DELOITTE & TOUCHE LLP

Costa Mesa, California
March 12, 1999


                                       11
<PAGE>


GRAND WAILEA RESORT HOTEL AND SPA

STATEMENTS OF OPERATIONS
FOR THE PERIOD FROM JANUARY 1, 1998 TO JUNE 14, 1998,
AND THE YEARS ENDED DECEMBER 31, 1997 AND 1996
- --------------------------------------------------------------------------------
(IN THOUSANDS)

<TABLE>
<CAPTION>


                                  FOR THE        FOR THE YEAR ENDED
                                PERIOD FROM          DECEMBER 31,
                              JANUARY 1, 1998   ----------------------
                             TO JUNE 14, 1998     1997           1996
<S>                            <C>             <C>           <C>
REVENUES:
Rooms                             $ 26,353     $ 52,285      $ 53,063
Food and beverage                   14,101       27,074        27,512
Spa                                  3,059        5,722         5,718
Other                                3,444        6,682         5,910
                                  --------     --------      --------

  Total revenues                    46,957       91,763        92,203

EXPENSES:
Payroll and benefits                16,698       33,190        34,822
Other expenses                      12,772       27,462        31,098
Depreciation                        13,964       27,695        27,503
Management fees (Note 5)             1,571        3,073         3,143
                                  --------     --------      --------

  Total operating expenses          45,005       91,420        96,566
                                  --------     --------      --------

INCOME (LOSS) FROM OPERATIONS        1,952          343        (4,363)

INTEREST INCOME                        216          381           479
                                  --------     --------      --------

NET INCOME (LOSS)                 $  2,168     $    724      $ (3,884)
                                  --------     --------      --------
                                  --------     --------      --------
</TABLE>


       See independent auditors' report and accompanying notes 
                      to financial statements.


                                       12
<PAGE>


BALANCE SHEETS
AS OF JUNE 14, 1998 AND DECEMBER 31, 1997
- --------------------------------------------------------------------------------
(IN THOUSANDS)

<TABLE>
<CAPTION>


                                                                    JUNE 14,    DECEMBER 31,
                                                                      1998          1997
<S>                                                                 <C>          <C>
ASSETS

CURRENT ASSETS:
Cash and cash equivalents                                           $   --       $  3,002
Restricted cash                                                         --          3,882
Trade receivables, net of allowance for doubtful receivables of
  $29 and $34, respectively                                            6,948        4,545
Inventories (Note 3)                                                     674          629
Workers' compensation fund deposit (Note 1)                              835        1,202
Prepaid expenses and other current assets                                281          551
                                                                    --------     --------

    Total current assets                                               8,738       13,811

PROPERTY AND EQUIPMENT, net (Note 4)                                 367,243      380,304

CASH HELD IN TRUST AND OTHER                                           9,147        8,501
                                                                    --------     --------

                                                                    $385,128     $402,616
                                                                    --------     --------
                                                                    --------     --------

LIABILITIES AND CAPITAL

CURRENT LIABILITIES:
Accounts payable                                                    $  1,455     $  1,487
Accrued liabilities                                                    4,632        4,404
Customer deposits                                                      5,464        6,233
                                                                    --------     --------

    Total current liabilities                                         11,551       12,124

MEMBER DEPOSITS                                                        9,142        8,496

COMMITMENTS AND CONTINGENCIES (Notes 5, 6, and 7)

CAPITAL (Note 2)                                                     364,435      381,996
                                                                    --------     --------

                                                                    $385,128     $402,616
                                                                    --------     --------
                                                                    --------     --------
</TABLE>


       See independent auditors' report and accompanying notes 
                      to financial statements.


                                       13
<PAGE>



STATEMENTS OF CAPITAL
FOR THE PERIOD FROM JANUARY 1, 1998 TO JUNE 14, 1998,
AND THE YEARS ENDED DECEMBER 31, 1997 AND 1996
- --------------------------------------------------------------------------------
(IN THOUSANDS)

<TABLE>


<S>                                                            <C>
BALANCE, January 1, 1996                                       $ 435,871

Net change arising from intercompany transactions (Note 2)       (21,183)

Net loss                                                          (3,884)
                                                               ---------

BALANCE, December 31, 1996                                       410,804

Net change arising from intercompany transactions (Note 2)       (29,532)

Net income                                                           724
                                                               ---------

BALANCE, December 31, 1997                                       381,996

Net change arising from intercompany transactions (Note 2)       (19,729)

Net income                                                         2,168
                                                               ---------

BALANCE, June 14, 1998                                         $ 364,435
                                                               ---------
                                                               ---------
</TABLE>



         See independent auditors' report and accompanying notes 
                        to financial statements.


                                     14
<PAGE>



STATEMENTS OF CASH FLOWS
FOR THE PERIOD FROM JANUARY 1, 1998 TO JUNE 14, 1998,
AND THE YEARS ENDED DECEMBER 31, 1997 AND 1996
- --------------------------------------------------------------------------------
(IN THOUSANDS)

<TABLE>
<CAPTION>


                                                            FOR THE
                                                          PERIOD FROM       FOR THE YEAR ENDED
                                                        JANUARY 1, 1998         DECEMBER 31,
                                                          TO JUNE 14,    -----------------------
                                                             1998          1997            1996
<S>                                                       <C>            <C>           <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)                                          $  2,168      $    724     $ (3,884)
Adjustments to reconcile net income (loss) to net cash
  provided by operating activities:
  Depreciation                                               13,964        27,695        27,503
  Changes in operating assets and liabilities:
    Restricted cash                                           3,882         2,947        (2,246)
    Trade receivables                                        (2,403)         (600)        2,557
    Inventories                                                 (45)          144           176
    Workers' compensation fund deposit                          367           (16)         (300)
    Prepaid expenses and other current assets                   270           333          (352)
    Cash held in trust and other assets                        (646)         (218)       (7,118)
    Accounts payable                                            (32)         (787)          (60)
    Accrued liabilities                                         228          (507)         (238)
    Customer deposits                                          (769)         (612)        1,393
    Member deposits                                             646           220         7,305
                                                           --------      --------      --------

      Net cash provided by operating activities              17,630        29,323        24,736

CASH FLOWS FROM INVESTING ACTIVITY -
  Purchases of property and equipment                          (903)       (2,327)         (291)

CASH FLOWS FROM FINANCING ACTIVITY -
  Net changes arising from intercompany transactions        (19,729)      (29,532)      (21,183)
                                                           --------      --------      --------

NET (DECREASE) INCREASE IN CASH AND CASH
  EQUIVALENTS                                                (3,002)       (2,536)        3,262

CASH AND CASH EQUIVALENTS, beginning of period                3,002         5,538         2,276
                                                           --------      --------      --------

CASH AND CASH EQUIVALENTS, end of period                   $   -         $  3,002      $  5,538
                                                           --------      --------      --------
                                                           --------      --------      --------
</TABLE>


           See independent auditors' report and accompanying notes 
                          to financial statements.


                                     15
<PAGE>


NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM JANUARY 1, 1998 TO JUNE 14, 1998, 
AND THE YEARS ENDED DECEMBER 31, 1997 AND 1996
- --------------------------------------------------------------------------------
(DOLLARS IN THOUSANDS)


1.   ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     ORGANIZATION - Grand Wailea Resort Hotel and Spa (the Company) is engaged
     in the operation and management of the Grand Wailea Resort Hotel and Spa
     (the Resort), a 781-room luxury hotel in Wailea, Maui, State of Hawaii. The
     resort features banquet and meeting rooms, restaurants, an expansive water
     feature, pool facilities, a wedding chapel and a European-style spa and
     fitness center.

     The Company was part of Grand Wailea Company (GWC), a Hawaii limited
     partnership, which was formed in March 1987. GWC and its affiliates
     developed, constructed and operated the Resort through June 14, 1998.

     GWC was in default with certain terms of its long-term debt agreement as of
     June 14, 1998. Effective June 15, 1998, GWC's long-term debt, including
     related accrued interest and loan fees payable, was sold by the respective
     lenders to an unrelated third party. Also, effective June 15, 1998, GWC and
     the unrelated third party entered into agreements whereby all debt was
     discharged and the deed to the Resort tendered in lieu of foreclosure. As a
     result of the deed in lieu of foreclosure agreement, the assets and certain
     liabilities of the Company were acquired, effective June 15, 1998, by
     International Hotel Acquisitions, LLC (IHA), an unrelated third party, for
     approximately $357,000. The accompanying financial statements of the
     Company do not reflect the financial position or results of operations of
     IHA for any period presented nor any impact to GWC resulting from this
     transaction (Note 2).

     BASIS OF PRESENTATION - In the normal course of business, the operations of
     the Company had various transactions with GWC that were material in amount.
     The accompanying financial statements of the Company have been prepared
     from the separate records maintained by the Company and GWC. The financial
     statements also reflect the impact of key assumptions regarding the 
     allocation of certain expense items to the Company and certain balance 
     sheet accounts where separate records were not maintained. The net change 
     arising from intercompany transactions between GWC and the Company are 
     included in the accompanying statements of capital (Note 2). The 
     accompanying financial statements of the operations of the Company may not
     necessarily be indicative of the conditions that would have existed if the
     operations of the Company had operated as an independent entity.

     CASH EQUIVALENTS - The Company considers all highly-liquid investments with
     original maturities of three months or less to be cash equivalents.

     RESTRICTED CASH - Certain cash balances are restricted primarily to uses
     for capital and related expenditures under agreements entered into by GWC
     and third parties.

     INVENTORIES - Inventories are stated primarily at the lower of cost,
     determined on the first-in, first-out method, or market.


                                       16
<PAGE>


     PROPERTY AND EQUIPMENT - Property and equipment is recorded at cost.
     Depreciation is computed using the straight-line method over the estimated
     useful lives of the related assets. Generally, the estimated useful lives
     are 15 to 40 years for buildings and improvements and 3 to 10 years for
     furniture, fixtures and equipment. Improvements are capitalized while
     maintenance and repairs are charged to expense as incurred.

     LONG-LIVED ASSETS - Management reviews real estate and other long-lived
     assets for possible impairment whenever events or circumstances indicate
     the carrying amount of an asset may not be recoverable. If there is an
     indication of impairment, management prepares an estimate of future cash
     flows (undiscounted and without interest charges) expected to result from
     the use of the asset and its eventual disposition. If these cash flows are
     less than the carrying amount of the asset, an impairment loss is
     recognized to write down the asset to its estimated fair value. The fair
     value is estimated at the present value of future cash flows discounted at
     a rate commensurate with management's estimate of the business risks. Real
     estate assets, if any, for which management has committed to a plan to
     dispose of the assets, whether by sale or abandonment, are reported at the
     lower of carrying amount or fair value less cost to sell. Preparation of
     estimated expected future cash flows is inherently subjective and is based
     on management's best estimate of assumptions concerning expected future
     conditions. No impairment of any long-lived assets was recognized during
     any period presented.

     MEMBER DEPOSITS - Member deposits represent the required deposits for
     certain membership plans which entitle the member to the usage of various
     facilities and services at discounted rates. Member deposits are
     refundable, without interest, under certain criteria and circumstances. The
     member deposit amount collected is deposited into an interest-bearing trust
     account, maintained by a third party, and included in cash held in trust in
     the accompanying balance sheets.

     INCOME TAXES - No provision or credit for federal and state income taxes
     has been included in the accompanying financial statements since payment or
     benefit of such taxes is included in the income tax returns of the
     individual partners of GWC.

     REVENUE RECOGNITION - Revenues are recognized at the time of sale or
     rendering of service.

     FAIR VALUE OF FINANCIAL INSTRUMENTS - The carrying amounts of cash and cash
     equivalents, trade receivables, other receivables, accounts payable and
     accrued liabilities approximate their fair values because of the short
     maturity of these financial instruments.

     Member deposits represent liabilities with no defined maturities and are
     payable on demand, subject to certain conditions and, accordingly,
     approximate fair value.


                                       17
<PAGE>



     USE OF ESTIMATES - The preparation of financial statements in conformity
     with generally accepted accounting principles necessarily requires
     management to make estimates and assumptions that affect the reported
     amounts of assets and liabilities and disclosure of contingent assets and
     liabilities at the date of the financial statements and the reported
     amounts of revenues and expenses during the reporting periods. Actual
     results could differ from these estimates.

     The Company is insured under a paid loss program for workers' compensation
     liability and is insured under an alternate program for medical insurance
     liability. Under the programs, the ultimate premiums are computed based on
     actual claims experience for the policy year, with minimum and maximum
     levels determined under the program. Estimated workers' compensation and
     medical insurance reserves, which aggregate approximately $1,672 and $1,734
     as of June 14, 1998 and December 31, 1997, respectively, are included in
     accrued liabilities in the accompanying balance sheets. In connection with
     the workers' compensation agreement, the Company maintains a loss fund and
     collateral deposit supporting the costs and other estimated unpaid claims.
     The workers' compensation fund deposit is included in current assets in the
     accompanying balance sheets.

     ACCOUNTING PRONOUNCEMENTS - During 1997, the Financial Accounting Standards
     Board (FASB) issued Statement of Financial Accounting Standards (SFAS) 
     No. 130, REPORTING COMPREHENSIVE INCOME, which established standards for 
     the reporting and displaying of comprehensive income. Comprehensive income
     is defined as all changes in a company's net assets except changes 
     resulting from transactions with shareholders. It differs from net income 
     in that certain items currently recorded to equity would be a part of 
     comprehensive income. Comprehensive income must be reported in a financial
     statement with the cumulative total presented as a component of equity. 
     This statement is effective for fiscal years beginning after December 15, 
     1997. Adoption of SFAS No. 130 for the period ended June 14, 1998 had no 
     impact on the Company's financial statements.

     In June 1998 the FASB issued SFAS No. 133, ACCOUNTING FOR DERIVATIVE
     INSTRUMENTS AND HEDGING ACTIVITIES, which is effective for fiscal periods
     beginning after June 15, 1999. This statement establishes accounting and
     reporting standards for derivative instruments, including certain
     derivative instruments embedded in other contracts, and for hedging
     activities. It requires that an entity recognizes all derivatives as either
     assets or liabilities in the statement of financial position and measure
     those instruments at fair value. The Company believes that adoption of SFAS
     No. 133 will not have a material impact on the Company's financial
     statements.


2.   ASSUMPTIONS RELATED TO THE FINANCIAL STATEMENTS OF THE COMPANY

     The accompanying financial statements as of June 14, 1998 and December 31,
     1997, and for the period from January 1, 1998 to June 14, 1998, and the
     years ended December 31, 1997 and 1996, reflect the assets, liabilities,
     revenues and expenses that were directly related to the continuing
     operations of the Company. 


                                       18
<PAGE>


     GWC's historical cost basis of the assets and liabilities has been carried 
     over to the Company. In cases involving liabilities and expenses not 
     specifically identifiable to the Company, certain allocations were made to 
     reflect the ongoing operations of the Company. These allocations were
     based on a variety of factors which management believes provide a reliable
     basis for the accompanying financial statements and include the following:

     -    Cash on hand and cash in bank accounts maintained by the Resort are
          included as part of these historical financial statements. No other
          cash balances of GWC are recorded as part of these financial
          statements.

     -    Capital balances include the aggregate effect of intercompany
          transactions as of the balance sheet date, including (i) the aggregate
          intercompany allocations of costs and expenses incurred by the Company
          and paid by GWC, (ii) cash generated by the Company and collected by
          GWC, and (iii) the aggregate results of Company operations. Capital
          balances arising from intercompany transactions also include all
          amounts, such as workers' compensation expenses that are legal
          obligations of GWC, but have been charged to the Company.

     -    The Company bears no expense related to long-term debt, which risk is
          retained by GWC. Accordingly, the Company's financial statements
          include only liabilities for which it continues to be responsible.


3.   INVENTORIES

     Inventories consist of the following:


<TABLE>
<CAPTION>

                                                      JUNE 14,      DECEMBER 31,
                                                        1998            1997
<S>                                                   <C>           <C>
Merchandise                                            $ 127           $ 129
Food and beverage                                        311             182
China, silver, glassware, and linen                      192             263
Supplies and other                                        44              55
                                                       -----           -----
                                                       $ 674           $ 629
                                                       -----           -----
                                                       -----           -----
</TABLE>


                                       19
<PAGE>


4.   PROPERTY AND EQUIPMENT

     Property and equipment consist of the following:

<TABLE>
<CAPTION>

                                                  JUNE 14,    DECEMBER 31,
                                                    1998          1997
<S>                                              <C>          <C>
       Land and land improvements                $  43,448     $  43,448
       Buildings                                   384,488       384,488
       Furniture, fixtures and equipment           128,250       127,347
                                                 ---------     ---------

                                                   556,186       555,283
       Less accumulated depreciation              (188,943)     (174,979)
                                                 ---------     ---------


         Property and equipment, net             $ 367,243     $ 380,304
                                                 ---------     ---------
                                                 ---------     ---------
</TABLE>


     The Company's assets are part of the collateral to the approximately 
     $500,000 long-term debt of GWC (Note 1).


5.   RELATED-PARTY TRANSACTIONS

     In 1995, the Company entered into a distribution agreement with an
     affiliate of a general partner of GWC whereby the Company agreed to
     purchase a minimum of 60% of its purchasing requirements for certain
     products specified in the agreement. The terms of the agreement define the
     purchase price of the specified products. The agreement also provides for a
     monthly fee of $40, plus 5% of purchases in excess of $300. Fees incurred
     for the period from January 1, 1998 to June 14, 1998, and the years ended
     December 31, 1997 and 1996, approximated $221, $480, and $490,
     respectively. The agreement was terminated on June 15, 1998.

     The Company is committed to pay a pro rata share of any deficiency in
     employees' housing rental income to an affiliate of a general partner of
     GWC. The affiliate owns and operates apartments for which the Company also
     pays a subsidy to the affiliate for each apartment occupied by Company
     employees. The Company incurred fees of approximately $218, $460, and $350,
     for the period from January 1, 1998 to June 14, 1998, and the years ended
     December 31, 1997 and 1996, respectively.

     The Company records management fee expense related to separate agreements
     with affiliates of a general partner of GWC. Management fees are generally
     based on 3.5% of net sales, as defined in the agreement, except for
     revenues of certain food and beverage operations for which management fees
     are based on 3.5% of gross monthly revenues, as defined in the agreement.


                                       20
<PAGE>



6.   LEASES

     The Company leases a parcel of land adjacent to the Resort and certain art
     work from an affiliate under operating lease agreements. The lease
     agreements expire in November 2001 and August 2011, respectively. The lease
     rent is adjusted annually to reflect estimated fair market value. Total
     rent expense under these leases approximated $289, $630, and $630, for the
     period from January 1, 1998 to June 14, 1998, and the years ended December
     31, 1997 and 1996, respectively.

     Future minimum annual rental commitments under these and other operating
     leases as of June 14, 1998 are as follows:

<TABLE>
<S>                                                                   <C>
       Years ended June 14:
        1999                                                          $  657
        2000                                                             630
        2001                                                             630
        2002                                                             549
        2003                                                             480
        Thereafter                                                     3,940
                                                                      ------

                                                                      $6,886
                                                                      ------
                                                                      ------
</TABLE>

     The Company leases commercial space at the Resort to various parties under
     operating leases expiring through 2003. Future minimum rental commitments
     to be received under noncancelable operating leases are as follows:

<TABLE>
<S>                                                                   <C>
       Years ended June 14:
        1999                                                          $1,070
        2000                                                           1,114
        2001                                                           1,080
        2002                                                             498
        2003                                                             129
                                                                      ------

                                                                      $3,891
                                                                      ------
                                                                      ------
</TABLE>

     The future minimum rental commitments do not include contingent rents 
     that may be received on the basis of a percentage of the tenant's gross 
     sales. The Company recorded rental income of approximately $685, $1,367, 
     and $1,361 for the period from January 1, 1998 to June 14, 1998, and the 
     years ended December 31, 1997 and 1996, respectively.


                                       21
<PAGE>


7.   COMMITMENTS AND CONTINGENCIES

     The Company is a party to various litigation matters which are incidental
     to its business. Although the results of the litigation cannot be predicted
     with certainty, management believes that the final outcome of such matters
     will not have a material adverse effect on the Company's financial
     statements.


8.   SUBSEQUENT EVENTS

     On December 29, 1998, IHA sold substantially all its assets and certain 
     liabilities, including the assets and certain liabilities related to the
     Resort, to a wholly-owned subsidiary of KSL Recreation Group, Inc. for 
     approximately $375,000.

                                   * * * * * *


                                       22
<PAGE>


INTERNATIONAL HOTEL
ACQUISITIONS, LLC

FINANCIAL STATEMENTS FOR THE
PERIOD FROM JUNE 15, 1998
(DATE OF INCEPTION) TO
DECEMBER 28, 1998, AND
INDEPENDENT AUDITORS' REPORT


                                       23
<PAGE>


INDEPENDENT AUDITORS' REPORT


KSL Grand Wailea Resort, Inc.:


We have audited the accompanying balance sheet of International Hotel
Acquisitions, LLC (a Delaware limited liability company) (the Company) as of
December 28, 1998, and the related statements of operations, owners' deficit,
and cash flows for the period from June 15, 1998 (date of inception) to December
28, 1998. 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 International Hotel
Acquisitions, LLC as of December 28, 1998, and the results of its operations and
its cash flows for the period from June 15, 1998 (date of inception) to December
28, 1998 in conformity with generally accepted accounting principles.

As discussed in Note 7 to the financial statements, the Company sold
substantially all its assets and certain liabilities on December 29, 1998.

DELOITTE & TOUCHE LLP

Costa Mesa, California
March 12, 1999


                                       24
<PAGE>

STATEMENT OF OPERATIONS
FOR THE PERIOD FROM JUNE 15, 1998 (DATE OF INCEPTION) TO DECEMBER 28, 1998
- --------------------------------------------------------------------------------
(IN THOUSANDS)


<TABLE>
<S>                                                                   <C>
REVENUES:
Rooms                                                                 $ 27,806
Food and beverage                                                       10,594
Spa                                                                      3,176
Other                                                                    3,168
                                                                      --------

  Total revenues                                                        44,744

EXPENSES:
Payroll and benefits                                                    17,419
Other expenses                                                          14,248
Depreciation and amortization                                            8,894
Management fees (Note 5)                                                 1,467
                                                                      --------

  Total operating expenses                                              42,028
                                                                      --------

INCOME FROM OPERATIONS                                                   2,716

OTHER INCOME (EXPENSE):
Interest income                                                            289
Interest expense                                                       (11,862)
                                                                      --------

  Other expense, net                                                   (11,573)
                                                                      --------

NET LOSS                                                              $ (8,857)
                                                                      --------
                                                                      --------
</TABLE>



See accompanying notes to financial statements.


                                       25
<PAGE>

BALANCE SHEET
AS OF DECEMBER 28, 1998
- --------------------------------------------------------------------------------
(IN THOUSANDS)


<TABLE>

<S>                                                                   <C>
ASSETS

CURRENT ASSETS:
Cash and cash equivalents                                             $  2,962
Restricted cash                                                          6,521
Trade receivables, net of allowance for doubtful receivables of $91      3,559
Inventories (Note 2)                                                     1,725
Prepaid expenses and other current assets                                1,960
                                                                      --------

     Total current assets                                               16,727

PROPERTY AND EQUIPMENT, net (Notes 3, 4, and 7)                        303,202

EXCESS OF COST OVER NET ASSETS OF ACQUIRED
  BUSINESS, net of accumulated amortization of $1,575                   41,517

CASH HELD IN TRUST                                                       8,314
                                                                      --------

                                                                      $369,760
                                                                      --------
                                                                      --------
</TABLE>


See accompanying notes to financial statements.


                                       26
<PAGE>

BALANCE SHEET
AS OF DECEMBER 28, 1998 (CONTINUED)
- --------------------------------------------------------------------------------
(IN THOUSANDS)


<TABLE>

<S>                                                                   <C>
LIABILITIES AND OWNERS' DEFICIT

CURRENT LIABILITIES:
Accounts payable                                                      $   2,660
Accrued liabilities                                                       1,662
Accrued interest payable                                                  1,825
Customer deposits and other                                               6,854
                                                                      ---------

  Total current liabilities                                              13,001

LONG-TERM DEBT (Note 4)                                                 357,000

OBLIGATIONS UNDER CAPITAL LEASES, less current
  portion of $64 (Note 5)                                                   302

MEMBER DEPOSITS                                                           8,314

COMMITMENTS AND CONTINGENCIES (Notes 5, 6, and 7)

OWNERS' DEFICIT                                                          (8,857)
                                                                      ---------

                                                                      $ 369,760
                                                                      ---------
                                                                      ---------
</TABLE>


See accompanying notes to financial statements.


                                       27
<PAGE>


STATEMENT OF OWNERS' DEFICIT
FOR THE PERIOD FROM JUNE 15, 1998 (DATE OF INCEPTION) TO DECEMBER 28, 1998
- --------------------------------------------------------------------------------
(IN THOUSANDS)

<TABLE>
<CAPTION>


                                                HOTEL      SC IHA
                                             OPERATIONS,   CORP.
                                                 INC       (LLC)      TOTAL
<S>                                          <C>         <C>        <C>
BALANCE, June 15, 1998                        $  -       $   -      $  -

Net loss                                       (7,086)    (1,771)    (8,857)
                                              -------    -------    -------

BALANCE, December 28, 1998                    $(7,086)   $(1,771)   $(8,857)
                                              -------    -------    -------
                                              -------    -------    -------
</TABLE>


See accompanying notes to financial statements.


                                       28
<PAGE>



STATEMENT OF CASH FLOWS
FOR THE PERIOD FROM JUNE 15, 1998 (DATE OF INCEPTION) TO DECEMBER 28, 1998
- --------------------------------------------------------------------------------
(IN THOUSANDS)


<TABLE>

CASH FLOWS FROM OPERATING ACTIVITIES:
<S>                                                                                <C>
Net loss                                                                           $ (8,857)
Adjustments to reconcile net loss to net cash used in operating activities:
  Depreciation and amortization                                                       8,894
  Changes in operating assets and liabilities, net of effects from acquisition
    of business:
    Restricted cash                                                                  (6,521)
    Trade receivables                                                                (3,099)
    Inventories                                                                        (112)
    Prepaid expenses and other current assets                                           142
    Cash held in trust                                                                  828
    Accounts payable                                                                  2,351
    Accrued liabilities                                                                (415)
    Accrued interest payable                                                          1,825
    Customer deposits and other                                                       1,341
    Member deposits                                                                    (828)
                                                                                   --------

      Net cash used in operating activities                                          (4,451)

CASH FLOWS FROM INVESTING ACTIVITIES:
Acquisition of business                                                            (349,085)
Purchases of property and equipment                                                    (502)
                                                                                   --------

      Net cash used in investing activities                                        (349,587)

CASH FLOWS FROM FINANCING ACTIVITY -
  Proceeds from debt issuance                                                       357,000
                                                                                   --------

NET INCREASE IN CASH AND CASH EQUIVALENTS                                             2,962

CASH AND CASH EQUIVALENTS, beginning of period                                           --
                                                                                   --------

CASH AND CASH EQUIVALENTS, end of period                                           $  2,962
                                                                                   --------
                                                                                   --------

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Interest paid                                                                      $ 10,037
                                                                                   --------
                                                                                   --------

NONCASH INVESTING AND FINANCING ACTIVITIES -
  Obligations under capital leases                                                 $    366
                                                                                   --------
                                                                                   --------
</TABLE>


See accompanying notes to financial statements.


                                       29
<PAGE>


NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM JUNE 15, 1998 (DATE OF INCEPTION) TO DECEMBER 28, 1998
- --------------------------------------------------------------------------------
(DOLLARS IN THOUSANDS)


1.   ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     International Hotel Acquisitions, LLC (a Delaware limited liability
     company) (the Company) was formed to acquire and operate the Grand Wailea
     Resort Hotel and Spa (the Resort). The Resort is a 781-room luxury hotel
     located in Wailea, Maui, State of Hawaii. The Resort features banquet and
     meeting rooms, restaurants, an expansive water feature, pool facilities, a
     wedding chapel, and a European-style spa and fitness center.

     The owners of the Company and their respective interests are as follows:

<TABLE>
<S>                                                       <C>
              Hotel Operations, Inc.                      80%
              SC IHA Corp., LLC                           20%
</TABLE>

     In June 1998, Grand Wailea Company (GWC), an unaffiliated party, was in
     default with certain terms of its long-term debt agreement. Effective June
     15, 1998, GWC's long-term debt, including related accrued interest and loan
     fees payable, were sold by the respective lenders. GWC also entered into
     agreements whereby all debt was discharged and the deed to the Resort
     tendered in lieu of foreclosure. As a result of the deed in lieu of
     foreclosure agreement, the Company acquired the assets and certain
     liabilities of the Resort on June 15, 1998, for approximately $357,000,
     including closing costs, which amount was financed under a mortgage
     obligation.

     The acquisition has been accounted for as a purchase and the results of
     operations of the Resort have been included in the accompanying financial
     statements since the date of acquisition. The cost of the acquisition has
     been allocated based on independent appraisals and analyses prepared by
     management. The excess of the purchase price over the fair value of the
     acquired business (goodwill) of approximately $43,092 has been capitalized
     and is being amortized on a straight-line basis over 15 years.

     CASH EQUIVALENTS - The Company considers all highly-liquid investments with
     original maturities of three months or less to be cash equivalents.

     RESTRICTED CASH - Certain cash balances are restricted primarily to uses
     for debt service, capital expenditures, real estate taxes, and insurance
     payments. The funds are maintained in interest-bearing accounts by a third
     party.

     INVENTORIES - Inventories are stated primarily at the lower of cost,
     determined on the first-in, first-out method, or market.

     PROPERTY AND EQUIPMENT - Property and equipment is recorded at cost.
     Depreciation is computed using the straight-line method over the estimated
     useful lives of the related assets. Generally, the estimated useful lives
     are 15 to 40 years for buildings and improvements and 3 to 10 years for
     furniture, fixtures and equipment. 


                                       30
<PAGE>

     Improvements are capitalized while maintenance and repairs are charged 
     to expense as incurred. Assets under capital leases are amortized using 
     the straight-line method over the shorter of the lease term or estimated 
     useful lives of the assets. Depreciation of assets under capital leases 
     is included in depreciation and amortization expense in the accompanying 
     statement of operations.

     LONG-LIVED ASSETS - Management reviews real estate and other long-lived
     assets, including certain identifiable intangibles, for possible impairment
     whenever events or circumstances indicate the carrying amount of an asset
     may not be recoverable. If there is an indication of impairment, management
     prepares an estimate of future cash flows (undiscounted and without
     interest charges) expected to result from the use of the asset and its
     eventual disposition. If these cash flows are less than the carrying amount
     of the asset, an impairment loss is recognized to write down the asset to
     its estimated fair value. The fair value is estimated at the present value
     of future cash flows discounted at a rate commensurate with management's
     estimate of the business risks. Real estate assets, if any, for which
     management has committed to a plan to dispose of the assets, whether by
     sale or abandonment, are reported at the lower of carrying amount or fair
     value less cost to sell. Preparation of estimated expected future cash
     flows is inherently subjective and is based on management's best estimate
     of assumptions concerning expected future conditions. No impairment of any
     long-lived assets was recognized during the period.

     EXCESS OF COST OVER NET ASSETS OF ACQUIRED BUSINESS - The excess of the
     cost over the fair value of acquired business (goodwill) is capitalized and
     amortized on a straight-line basis over 15 years. Amortization expense
     related to goodwill was approximately $1,575 for the period ended December
     28, 1998. The Company periodically evaluates the recoverability of goodwill
     by comparing the carrying value of goodwill to undiscounted estimated
     future cash flows from related operations.

     MEMBER DEPOSITS - Member deposits represent the required deposits for
     certain membership plans which entitle the member to the usage of various
     facilities and services at discounted rates. Member deposits are
     refundable, without interest, under certain criteria and circumstances. The
     member deposit amounts collected are deposited in an interest-bearing trust
     account, maintained by a third party, and included in cash held in trust in
     the accompanying balance sheet. Under the terms of the membership
     agreement, interest income earned on trust cash balances accrues to the
     benefit of the Company.

     INCOME TAXES - As a limited liability company, the Company is subject only
     to a Hawaii minimum franchise tax and minor fees based on gross revenues;
     such taxes and fees were not material during the period. The income tax
     effects of the Company's activities are recognized in the tax returns of
     the individual owners.

     REVENUE RECOGNITION - Revenues are recognized at the time of sale or
     rendering of service.


                                       31
<PAGE>


     FAIR VALUE OF FINANCIAL INSTRUMENTS - The carrying amounts of cash and cash
     equivalents, trade receivables, other receivables, accounts payable and
     accrued liabilities approximate their fair values because of the short
     maturity of these financial instruments. Based on the borrowing rates
     currently available to the Company for debt with similar terms and
     maturities, the fair value of notes payable and obligations under capital
     leases approximate the carrying value of these liabilities.

     Member deposits represent liabilities with no defined maturities and are
     payable on demand, subject to certain conditions and, accordingly,
     approximate fair value.

     USE OF ESTIMATES - The preparation of financial statements in conformity
     with generally accepted accounting principles necessarily requires
     management to make estimates and assumptions that affect the reported
     amounts of assets and liabilities and disclosure of contingent assets and
     liabilities at the date of the financial statements and the reported
     amounts of revenues and expenses during the reporting periods. Actual
     results could differ from these estimates.

     ACCOUNTING PRONOUNCEMENTS - In June 1997, the Financial Accounting 
     Standards Board (FASB) issued Statement of Financial Acounting Standards 
     (SFAS) No. 130, REPORTING COMPREHENSIVE INCOME, which is effective for 
     annual periods beginning after December 15, 1997. This statement 
     requires that all items that are required to be recognized under 
     accounting standards as comprehensive income be reported in a financial 
     statement that is displayed with the same prominence as other items 
     reported in a financial statement. The adoption of SFAS No. 130 did not 
     have a material impact on the Company's financial statements. Net loss, 
     as included in the acompanying statement of operations, equals 
     comprehensive loss as the Company does not have any other items of 
     comprehensive income for the period ended December 28, 1998.

     In June 1998, the FASB issued SFAS No. 133, ACCOUNTING FOR DERIVATIVE 
     INSTRUMENTS AND HEDGING ACTIVITIES, which is effective for fiscal 
     periods beginning after June 15, 1999. This statement establishes 
     accounting and reporting standards for derivative instruments, including 
     certain derivative instruments embedded in other contracts, and for 
     hedging activities. It requires that an entity recognizes all 
     derivatives as either assets or liabilities in the statement of 
     financial positions and measure those instruments at fair value.

2.   INVENTORIES

     Inventories consist of the following at December 28, 1998:


<TABLE>
<S>                                                                     <C>
       Merchandise                                                      $  138
       Food and beverage                                                   333
       China, silver, glassware, and linen                               1,200
       Supplies and other                                                   54
                                                                        ------

                                                                        $1,725
                                                                        ------
                                                                        ------
</TABLE>


                                       32
<PAGE>




3.   PROPERTY AND EQUIPMENT

     Property and equipment consist of the following at December 28, 1998:

<TABLE>

<S>                                                                   <C>
       Land and land improvements                                     $ 29,000
       Buildings                                                       234,500
       Furniture, fixtures and equipment                                47,021
                                                                      --------

                                                                       310,521
       Less accumulated depreciation                                    (7,319)
                                                                      --------

        Property and equipment, net                                   $303,202
                                                                      --------
                                                                      --------
</TABLE>


4.   LONG-TERM DEBT

     Long-term debt consists of the following at December 28, 1998:

<TABLE>

<S>                                                                                         <C>
       First mortgage note payable to bank collateralized by the assets of the Resort,
        interest only payable monthly at LIBOR plus 2.75% (8.31% at
        December 28, 1998).  The note matures in November 2002.                             $275,000

       Second subordinated mortgage note payable to bank collateralized by the assets
        of the Resort, interest only payable monthly at LIBOR plus 8.50% (14.06% at
        December 28, 1998). The note matures in November 2002.
                                                                                              25,000

       Third subordinated mortgage note payable to bank collateralized by the assets of
        the Resort, interest only payable monthly at LIBOR (5.56% at December 28,
        1998). The note matures in November 2002.
                                                                                              57,000
                                                                                            --------

        Total long-term debt                                                                $357,000
                                                                                            --------
                                                                                            --------
</TABLE>


     The mortgage note payable was originally one note for $357,000, with
     interest payable at LIBOR only, from Credit Suisse First Boston Mortgage
     Capital, LLC, (CSFBMC) an affiliate of an owner. On October 28, 1998, the
     original agreement was amended into the three notes described above.
     However, the parties agreed that while the first and second mortgage notes
     were held by CSFBMC, interest would accrue at LIBOR only. Effective
     November 11, 1998, the first mortgage note was no longer


                                       33
<PAGE>



     held by CSFBMC and the Company began incurring the additional 2.75% 
     interest rate. The first mortgage note payable is subject to a prepayment 
     penalty based on a yield maintenance calculation if paid prior to November
     2001.

     In October 1998, the Company entered into an interest rate cap agreement 
     with a third party whereby the interest rate incurred by the Company on 
     its long-term debt would not exceed 8.5%. In the event the base interest 
     rate (LIBOR) pursuant to the terms of the long-term debt exceeds 8.5%, 
     the third party would pay the interest amount in excess of 8.5%. The 
     agreement expires in November 2000.

     In connection with the December 29, 1998 transaction (Note 7), the first
     mortgage note was assumed by the buyer and the remaining notes were paid in
     full from the sale proceeds.

5.   LEASES AND OTHER AGREEMENTS

     Upon acquisition of the Resort, the Company entered into a one-year
     operating lease with GWC for certain artwork located at the Resort. Total
     rent expense under this lease agreement approximated $245 for the period
     ended December 28, 1998. In addition, the Company received an option to buy
     the artwork for approximately $5,000, which option was exercised
     simultaneously with the December 29, 1998, transaction (Note 7).

     In December 1998, the Company entered into a lease agreement for 
     certain computer equipment of approximately $366 that is classified as a 
     capital lease. The terms of the agreement require minimum payments of 
     approximately $8 per month through December 2003. As of December 28, 
     1998, future minimum lease payments of approximately $96, $96, $96, $96 
     and $69 (which includes approximately $87 in aggregate interest) are 
     payable in 1999, 2000, 2001 2002 and 2003, respectively.

     The Company leases commercial space at the Resort to various parties under
     operating leases expiring through 2003. Future minimum rental commitments
     to be received under noncancelable operating leases are as follows:

<TABLE>

<S>                                                                    <C>
       Year ending December 31:
        1999                                                            $1,135
        2000                                                             1,101
        2001                                                               875
        2002                                                               219
        2003                                                                29
                                                                        ------

                                                                        $3,359
                                                                        ------
                                                                        ------
</TABLE>

     Future minimum rental commitments do not include contingent rents that 
     may be received on the basis of a percentage of the tenant's gross sales.
     The Company recorded rental income of approximately $658 during the period
     ended December 28, 1998.


                                       34
<PAGE>



     Pursuant to a management agreement with GWC, the Company records management
     fee expense based on 2.5% of gross receipts (excluding weddings revenue),
     as defined in the agreement, and 15% of wedding revenues, as defined in the
     agreement.

     Pursuant to a separate asset management agreement with a third party, the
     Company also records management fee expense of $20 per month and reimburses
     the third party for certain expenses. The agreement also provides for a fee
     payable to the third party upon sale of the Resort based on .05% of the
     sales price.


6.   COMMITMENTS AND CONTINGENCIES

     The Company is a party to various litigation matters which are incidental
     to its business. Although the results of the litigation cannot be predicted
     with certainty, management believes that the final outcome of such matters
     will not have a material adverse effect on the Company's financial
     statements.


7.   SUBSEQUENT EVENTS

     On December 29, 1998, the Company sold substantially all its assets, 
     including the artwork of approximately $5,000 (Note 5), and certain 
     liabilities of the Resort, to a wholly-owned subsidiary of KSL 
     Recreation Group, Inc. for approximately $375,000.


                                   * * * * * *


                                       35

<PAGE>
                              AMENDED AND RESTATED
                                 LOAN AGREEMENT


                          Dated as of October 28, 1998


                                 By and Between


                 CREDIT SUISSE FIRST BOSTON MORTGAGE CAPITAL LLC


                                       AND


                      INTERNATIONAL HOTEL ACQUISITIONS, LLC


                              LOCATION OF PROPERTY:

                          Honuala, District of Makawao
                   Island and County of Maui, State of Hawaii

<PAGE>


                                      - i -

<TABLE>
<CAPTION>
                                TABLE OF CONTENTS
                                                                            PAGE
<S>                                                                         <C>
Section 1   PARTICULAR TERMS; DEFINITIONS......................................1

Section 2   THE LOAN..........................................................17

     2.1      Intentionally Omitted...........................................17

     2.2      Loan Term.......................................................17

     2.3      Interest Rate...................................................17

     2.3.1    Rate During Term................................................17

     2.3.2    Calculation of Interest.........................................17

     2.4      Payments........................................................17

     2.4.1    Interest........................................................17

     2.4.2    Repayment of Outstanding Principal Balance......................17

     2.4.3    General.........................................................17

     2.5      Funding Losses; Change in Law, Etc..............................18

     2.6      Prepayment......................................................20

     2.7      Default Interest; Late Charge...................................21

     2.8      Excess Interest.................................................21

     2.9      Loan Taxes......................................................22

     2.10     Servicing.......................................................24

     2.11     Loan Term Reduction.............................................24

Section 3   CERTAIN REPRESENTATIONS AND WARRANTIES OF BORROWER................24

     3.1      Borrower Organization...........................................24

     3.2      Borrower Address................................................25

     3.3      Borrower's Organizational Documents.............................25

     3.4      Member's Organizational Documents...............................25

     3.5      Hotel Uses......................................................25

     3.6      No Condemnation.................................................25

     3.7      No Casualty.....................................................25

     3.8      Purchase Options................................................26

     3.9      Litigation......................................................26

     3.10     No Conflict with Law or Agreements..............................26

     3.11     Personal Property...............................................26

     3.12     Leases..........................................................26

     3.13     Environmental...................................................27

     3.14     Financial Statements............................................28

<PAGE>

     3.15     No Insolvency...................................................28

     3.16     Fraudulent Conveyance...........................................28

     3.17     Broker..........................................................29

     3.18     Fiscal Year.....................................................29

     3.19     No Other Financing..............................................29

     3.20     ERISA...........................................................29

     3.21     FIRPTA..........................................................29

     3.22     PUHCA...........................................................30

     3.23     No Margin Stock.................................................30

     3.24     Investment Company Act..........................................30

     3.25     Taxes...........................................................30

     3.26     Full and Accurate Disclosure....................................30

     3.27     Contracts.......................................................30

Section 4   CERTAIN COVENANTS OF BORROWER.....................................31

     4.1      Payment and Performance of Obligations..........................31

     4.2      Transfers.......................................................31

     4.3      Liens...........................................................32

     4.4      Indebtedness....................................................32

     4.5      Compliance with Restrictive Covenants, Etc......................33

     4.6      Leases..........................................................34

     4.7      Delivery of Notices.............................................36

     4.8      ERISA...........................................................37

     4.9      Agreements with Affiliates......................................38

     4.10     After Acquired Property.........................................38

     4.11     Books and Records...............................................38

     4.12     Delivery of Estoppel Certificates...............................38

     4.13     Management, Etc.................................................39

     4.13.1   Management......................................................39

<PAGE>

     4.13.2   Management Termination..........................................40

     4.14     Financial Statements; Audit Rights..............................40

     4.14.1   Statements to be Delivered......................................40

     4.14.2   Time for Delivery...............................................41

     4.15     Maintenance of Non-Taxable Status...............................41

     4.16     Lender's Attorneys' Fees and Expenses...........................41

     4.17     Environmental...................................................42

     4.18     Report Updates..................................................43

     4.19     Lender Access to Premises.......................................44

     4.20     Delivery of Documents Regarding Ownership.......................44

     4.21     Use of Premises.................................................44

     4.22     Insurance.......................................................45

     4.23     Contracts.......................................................45

     4.24     Intentionally Omitted...........................................45

     4.25     Intentionally Omitted...........................................45

     4.26     Franchise Provisions............................................45

     4.27     Interest Rate Cap Agreement.....................................45

     4.27.1   Purchase and Maintenance of Interest Rate Cap...................45

     4.27.2   Transfer or Release of Interest Rate Cap Agreement
               Upon Permitted Assumption of Loan..............................46

Section 5   EVENTS OF DEFAULT.................................................46

     5.1      Events of Default; Defaults.....................................46

     5.1.1    Non-Payment.....................................................46

     5.1.2    Affirmative Covenants...........................................46

     5.1.3    Negative Covenants..............................................46

     5.1.4    Representations.................................................47

     5.1.5    Other Loan Documents............................................47

     5.1.6    Intentionally Omitted...........................................47

     5.1.7    Reserves; Deposits..............................................47

<PAGE>

     5.1.8    Transfers.......................................................47

     5.1.9    Liens...........................................................47

     5.1.10   Involuntary Bankruptcy, Etc.....................................47

     5.1.11   Voluntary Bankruptcy, Etc.......................................47

     5.1.12   Intentionally Omitted...........................................48

     5.1.13   Intentionally Omitted...........................................48

     5.1.14   ERISA...........................................................48

     5.1.15   Intentionally Omitted...........................................48

     5.1.16   Other Conditions for Acceleration...............................48

     5.1.17   Misapplication of Receipts......................................48

     5.2      Rights upon Event of Default....................................48

     5.3      Waiver of Stay, Extension and Moratorium Laws, Appraisal  and
               Valuation, Redemption and Marshalling..........................49

     5.4      Preferences.....................................................50

Section 6   GENERAL PROVISIONS................................................50

     6.1      Rights Cumulative; Waivers......................................50

     6.2      Lender's Action for its Own Protection Only.....................51

     6.3      No Third Party Beneficiaries....................................52

     6.4      Payment of Expenses, Etc........................................52

     6.4.1    Payment of Expenses.............................................52

     6.4.2    Advances Secured................................................53

     6.5      Indemnification.................................................53

     6.6      Notices.........................................................55

     6.7      No Oral Modification............................................56

     6.8      Assignment by Lender............................................57

     6.8.1    Assignment......................................................57

     6.8.2    Participations..................................................57

     6.8.3    Assignment and Acceptance.......................................57

     6.8.4    Other Business..................................................57

<PAGE>

     6.8.5    Privity of Contract.............................................58

     6.8.6    Availability of Records.........................................58

     6.9      Severability....................................................58

     6.10     No Assignment by Borrower.......................................58

     6.11     Governing Law...................................................58

     6.12     Successors and/or Assigns.......................................58

     6.13     Entire Agreement................................................59

     6.14     Liability.......................................................59

     6.15     Counterparts; Headings..........................................59

     6.16     Time of the Essence.............................................59

     6.17     Consents........................................................59

     6.18     No Partnership..................................................60

     6.19     Waiver of Jury Trial............................................60

     6.20     Limited Recourse................................................60

     6.21     Intentionally Omitted...........................................62

     6.22     Jurisdiction, Venue, Service of Process.........................62

     6.23     Intentionally Omitted...........................................62

     6.24     Rule of Construction............................................62

     6.25     Further Assurances..............................................63

     6.26     Recitals........................................................64

     6.27     Sale of Loan and Securitization.................................64

     6.27.1   Rating Agency Requirements......................................64

     6.27.2   Securitization Indemnification..................................65

     6.28     Amendment and Restatement of Original Loan Agreement............67

Section 7   SPECIAL PROVISIONS................................................67

     7.1      Tax and Insurance Escrow........................................67

     7.1.1    Tax and Insurance Deposits......................................67

     7.1.2    Payment of Taxes and Insurance Premiums.........................67

     7.1.3    Application upon Event of Default...............................68

<PAGE>

     7.1.4    Reliance........................................................68

     7.1.5    Borrower's Obligations..........................................68

     7.1.6    No Third Party Beneficiary......................................68

     7.2      Mortgage Subaccounts............................................69

     7.2.1    FF&E Reserve Subaccount.........................................69

     7.3      Intentionally Omitted...........................................70

     7.4      Application of Receipts.........................................70

     7.4.1    Deposits into Clearing Account..................................70

     7.4.2    Application of Receipts.........................................70

     7.4.3   Quarterly DCR Tests..............................................72

Section 8   SINGLE PURPOSE ENTITY/SEPARATENESS................................72

     8.1      Representations, Warranties and Covenants.......................72

Section 9   REFINANCING THE LOAN; LOAN ASSUMPTION.............................75

     9.1      Intentionally Omitted...........................................75

     9.2      Intentionally Omitted...........................................75

     9.3      Assumption of Loan..............................................75

     9.3.1    General Conditions to All Assumptions...........................71

     9.3.2    Conditions Upon Second Assumption...............................76

     9.3.3    Loan to Value and DCR...........................................77

     9.3.4    Termination of Right to Loan Term Reduction.....................77
</TABLE>

<PAGE>


                       AMENDED AND RESTATED LOAN AGREEMENT

     THIS AMENDED AND RESTATED  LOAN  AGREEMENT (as amended from time to time in
accordance with the terms hereof and in effect, this "Agreement"),  entered into
as of October 28, 1998,  by and between  CREDIT  SUISSE  FIRST  BOSTON  MORTGAGE
CAPITAL  LLC,  a  Delaware  limited  liability  company  having an address at 11
Madison  Avenue,  New  York,  New York  10010,  its  successors  and/or  assigns
("Lender"),  and  INTERNATIONAL  HOTEL  ACQUISITIONS,  LLC, a  Delaware  limited
liability  company  having an address at c/o Hotel  Operations  Inc., 11 Madison
Avenue, New York, New York 11010 ("Borrower").

                              W I T N E S S E T H:

     WHEREAS, Borrower is the owner of the fee estate in a certain tract of land
known as the "Grand  Wailea Hotel" in Honuala,  District of Makawao,  Island and
County of Maui, State of Hawaii,  as more  particularly  described in Schedule A
annexed  hereto (the "Land"),  and the building and other  improvements  located
thereon (collectively, the "Improvements");

     WHEREAS,  on or about June 15, 1998,  Lender made a loan to Borrower in the
original   principal  amount  of  Three  Hundred  Fifty  Seven  Million  Dollars
($357,000,000)  (the  "Original  Loan")  pursuant to the terms and conditions of
that certain  Assumption  Agreement and Consolidated,  Amended and Restated Loan
Agreement  (the "Original Loan  Agreement")  and the other "Loan  Documents" (as
defined in the Original Loan Agreement,  and herein collectively  referred to as
the "Original Loan Documents"), the proceeds of which Original Loan were used by
Borrower to acquire the Land and the Improvements; and

     WHEREAS,  Borrower  and Lender  have  agreed to reduce  the  portion of the
Original  Loan  secured  by the  "Mortgage"  (as  defined in the  Original  Loan
Agreement)  to Two Hundred  Seventy  Five  Million  Dollars  ($275,000,000)  (as
reduced,  the "Loan") and to amend and restate in their  entirety  the  Original
Loan Agreement and the other  Original Loan Documents as herein  provided and as
provided in the "Loan  Documents" (as defined below),  with the remainder of the
Original  Loan to be evidenced by the  "Mezzanine  Loan  Documents"  (as defined
below);

     NOW,  THEREFORE,  in consideration of the above premises and for other good
and  valuable  consideration,  the  receipt  and  adequacy  of which are  hereby
acknowledged,  Lender and Borrower hereby agree as follows: 

                                   Section 1
                         PARTICULAR TERMS; DEFINITIONS

     For all  purposes of this  Agreement,  the  following  terms shall have the
respective  meanings  hereinafter  specified,  such definitions to be applicable
equally to the singular and plural forms of such terms:

     "ACM" shall mean asbestos-containing materials.

     "Affiliate"  shall mean, with respect to a specified  Person,  (i) a Person
who, directly or indirectly  through one or more  intermediaries,  controls,  is
controlled by or is under common  control with, the specified  Person,  (ii) any
Person who is an officer,  director,  partner, manager, employee, or trustee of,
or serves in a similar  capacity  with  respect to, the  specified  Person or of
which the specified Person is an officer,  partner,  manager or trustee, or with
respect to which the specified  Person serves in a similar  capacity,  (iii) any
Person who, directly or indirectly,  has an Ownership  Interest in the specified
Person, (iv) any Person in which the specified Person has an Ownership Interest,
(v) the spouse,  issue, or parent of the specified  Person,  and (vi) any Person
which would  constitute an Affiliate of any such Person described in clauses (i)
through (v) above.

     "Affirmative  Covenant"  shall mean a promise or  covenant by any Person to
perform, act, suffer, permit or consent to.

     "Agreement"   shall  have  the  meaning   ascribed  to  such  term  in  the
introductory paragraph hereof.

<PAGE>

     "Annualized Net Operating Income" means the difference  between (i) the sum
of  all  Receipts   generated  during  the  twelve  (12)  full  calendar  months
immediately  preceding any  Determination  Date  (including  any calendar  month
ending on a  Determination  Date) less (ii) all Expenses  paid during the twelve
(12)  full  calendar  months  immediately   preceding  such  Determination  Date
(including any calendar month ending on a Determination Date).

     "Approved   Accountant"  shall  mean  such  independent   certified  public
accountant of nationally  recognized standing selected by the Person required to
deliver the applicable  Financial Statements and other reports specified herein,
which Approved Accountant shall be approved by Lender.

     "Approved  Budget" shall have the meaning  ascribed to such term in Section
4.14.1(d) hereof.

     "Approved  Contracts" shall mean the Contracts listed on Schedule B annexed
hereto and any other  Contract  entered into after the date hereof in accordance
with Section 4.23 hereof.

     "Approved  Leases"  shall mean the  Leases set forth on  Schedule C annexed
hereto  and all  Leases  entered  into  after  the  date of  this  Agreement  in
accordance with Section 4.6 hereof.

     "Assignees"  shall have the meaning  ascribed to such term in Section 6.8.1
hereof.

     "Assignment  of Leases  and  Rents"  shall mean that  certain  Amended  and
Restated  Assignment of Leases and Rents,  dated as of the date hereof,  made by
Borrower in favor of Lender,  relating to the Loan, as the same may hereafter be
amended or modified from time to time.

     "Bankruptcy Code" shall mean Title 11 of the United States Code, 11 U.S.C.
ss.ss.101 et seq., as amended.

     "Base Rate" shall mean the rate per annum equal to the sum of the  Interest
Rate Spread plus the then  applicable  Treasury  Rate during the period prior to
and including the Scheduled Maturity Date.

     "Best  knowledge"  or  "knowledge"  shall  mean,  for the  purpose  of this
Agreement and the other Loan  Documents,  the actual  knowledge of the Person in
question. If any entity with respect to which this term would be applicable is a
corporation,  knowledge  of such entity  shall refer to actual  knowledge of its
officers or directors.  If any such entity is a  partnership,  knowledge of such
entity shall refer to actual  knowledge of each of its partners who participates
in the  management of such  partnership  (directly or  indirectly).  If any such
entity is a limited liability  company,  knowledge of such entity shall refer to
actual knowledge of its sole member or managing member(s), as applicable.

     "Borrower" shall have the meaning ascribed to such term in the introductory
paragraph hereof.

     "Buyer" shall have the meaning ascribed to such term in Section 9.3 hereof.

     "Capital  Adequacy  Events" shall have the meaning ascribed to such term in
Section 2.5(d) hereof.

<PAGE>

     "Cash  Collateral  Account" shall have the meaning ascribed to such term in
the Cash Management Agreement.

     "Cash  Management  Agreement"  shall mean that certain Amended and Restated
Cash Management  Agreement,  dated as of the date hereof,  between  Borrower and
Lender, as the same may be amended or modified from time to time.

     "CERCLA" shall mean the Comprehensive Environmental Response, Compensation
and Liability Act (42 U.S.C. ss. 9601, et seq.), as the same may be amended from
time to time.

     "Certificates" means the securities issued in connection with a
Securitization of the Loan.

     "Claim"  shall have the  meaning  ascribed  to such term in Section  6.5(b)
hereof.

     "Clearing Account" shall have the meaning ascribed to such term in the Cash
Management Agreement.

     "Closing  Date"  shall  mean the time of  execution  and  delivery  of this
Agreement by Borrower to Lender.

     "Collateral"  shall mean all collateral pledged to Lender in respect of the
Loan hereunder or under any of the other Loan Documents.

     "Collection  Period"  shall have the  meaning  ascribed to such term in the
Cash Management Agreement.

     "Code" shall mean the Internal  Revenue Code of 1986,  as amended from time
to time.

     "Contract" shall mean (i) any management, brokerage or leasing agreement or
(ii) any cleaning,  maintenance,  service or other  contract or agreement of any
kind (other than Leases) of a material nature (materiality for these purposes to
include  contracts in excess of Ten Thousand  Dollars  ($10,000) or which extend
beyond one year  (unless  cancelable  on thirty (30) days or less  notice)),  in
either case relating to the  ownership,  leasing,  management,  use,  operation,
maintenance, repair or restoration of the Premises, whether written or oral.

     "Control" (and the correlative  terms  "controlled  by" and  "controlling")
shall mean,  with respect to a specified  Person,  the  possession,  directly or
indirectly,  of the power to direct or cause the direction of the  management or
policies of such  Person,  whether  through  ownership of voting  securities  or
partnership or other ownership  interests,  by contract or otherwise;  provided,
however, that, without limiting the generality of the foregoing,  (i) any Person
(including  family  members of such Person) which owns,  directly or indirectly,
securities  representing  twenty  percent (20%) or more of the value or ordinary
voting power of a corporation or twenty percent (20%) or more of the partnership
or membership  or other  Ownership  Interests  (based upon value or vote) of any
other  Person is deemed to control  such  corporation  or other  Person,  (ii) a
general partner shall always be deemed to control any partnership of which it is
a general partner,  and (iii) a manager or member-manager of a limited liability
company shall always be deemed to control any limited liability company of which
it is a manager or member-manager, as the case may be.

<PAGE>

     "DCR" shall mean the ratio of (i) Annualized Net Operating Income as of any
Determination  Date to (ii)  the  payments  of  interest  that  would be due and
payable on the Outstanding  Principal Balance as of such  Determination Date and
for the following twelve (12) month period,  assuming a monthly constant payment
of interest  based on the LIBOR  Interest  Rate in effect as of the date of such
calculation.

     "DCR Lock Box Event"  shall have the meaning set forth in Section  7.4.2(b)
hereof.

     "DCR Lock Box  Threshold"  shall  have the  meaning  set  forth in  Section
7.4.2(b) hereof.

     "Default"  shall have the  meaning  ascribed  to such term in  Section  5.1
hereof.

     "Default Rate" shall have the meaning  ascribed to such term in Section 2.7
hereof.  In no event shall the Default  Rate  exceed the maximum  interest  rate
permitted under applicable law.

     "Deposit  Bank"  shall have the  meaning  ascribed to such term in the Cash
Management Agreement.

     "Designated Officer" shall mean (i) if Borrower is a corporation, the chief
financial  officer of such corporation or such other officer of such corporation
as is fully  familiar with the financial  affairs of Borrower and is approved by
Lender,  (ii) if Borrower is a partnership,  such officer of Borrower's managing
general partner as satisfies the first sentence of this definition,  or (iii) if
Borrower is a limited liability company,  such officer of Borrower's sole member
or managing  member,  as  applicable,  as satisfies  the first  sentence of this
definition.

     "Designee"  shall have the meaning  ascribed  to such term in Section  6.23
hereof.

     "Determination  Date" shall mean each date as of which a  determination  of
DCR is required to be made pursuant to Sections 7.4.3 or 9.3.3 hereof.

     "Disbursement Instructions" shall have the meaning ascribed to such term in
the Cash Management Agreement.

     "Disbursement Period" shall mean a period of thirty (30) calendar days.

     "Disclosure  Document"  shall  have the  meaning  ascribed  to such term in
Section 6.27.2 hereof.

     "Discount  Amount" shall mean,  with respect to any prepayment of the Loan,
the amount equal to the product of (i) the principal  amount of such prepayment,
(ii) the Interest  Rate  Spread,  and (iii) a fraction,  the  numerator of which
shall  equal  the  actual  number of days  from and  including  the date of such
prepayment through but excluding the Yield Maintenance Termination Date, and the
denominator of which is 360.

     "Disqualified  Person"  shall  have the  meaning  ascribed  to such term in
Section 3.20 hereof.

     "Dollar" or "$" shall mean lawful money of the United States of America.

<PAGE>

     "Domestic  Business  Day" shall mean any day except a  Saturday,  Sunday or
other day on which commercial banks are required or permitted by law to close in
New York City.

     "Engineering Consultant" shall mean Wimberly Allison Tong & Goo.

     "Engineer's Report" shall mean the report prepared by the Engineering
Consultant.

     "Environmental Consultant" shall mean Dames & Moore.

     "Environmental  Costs"  shall  mean  "Indemnified  Costs"  as such  term is
defined in the Environmental Indemnification Agreement.

     "Environmental  Indemnification  Agreement" shall mean that certain Amended
and  Restated  Environmental  Indemnification  Agreement,  dated  as of the date
hereof,  made by Borrower  to Lender,  as the same may  hereafter  be amended or
modified from time to time.

     "Environmental  Laws" shall mean  CERCLA;  The  Resource  Conservation  and
Recovery  Act,  42  U.S.C.   ss.  6901,  et  seq.;   The  Hazardous   Substances
Transportation  Act, 49 U.S.C.  ss.  5101,  et seq.;  The  Emergency  Planning &
Community  Right-to-Know  Act of 1986, 42 U.S.C.  ss. 11001,  et seq.; The Toxic
Substances Control Act, 15 U.S.C. ss. 2601 et seq.; The Clean Air Act, 42 U.S.C.
ss.  7401 et seq.;  The Clean Water Act,  33 U.S.C.  ss. 1251 et seq.;  The Safe
Drinking  Water Act, 42 U.S.C.  ss. 201 et seq.;  as any of the foregoing may be
amended  from time to time;  and any  other  federal,  state  and local  laws or
regulations,  codes, statutes, orders, decrees, guidance documents, judgments or
injunctions, now or hereafter issued, promulgated,  amended, approved or entered
thereunder,  relating  to  pollution,  contamination,  community  right  to know
notification,  clean up or  protection  of the  environment,  or  pertaining  to
health,  industrial  hygiene  or safety,  including,  without  limitation,  laws
relating  to  emissions,   discharges,   releases  or  threatened   releases  of
pollutants, contaminants, chemicals or industrial, toxic or hazardous substances
or wastes into the  environment  (including,  without  limitation,  ambient air,
surface water,  ground water,  land surface or subsurface  strata,  buildings or
facilities) or otherwise relating to the manufacture,  processing, distribution,
use,  treatment,   storage,  disposal,  transport  or  handling  of  pollutants,
contaminants, chemicals or industrial, toxic or hazardous substances or wastes.

     "Environmental  Matter" shall mean any matter arising out of,  relating to,
or resulting  from  pollution,  contamination  or protection of the  environment
(including natural resources), and any matters relating to emission,  discharge,
release or threatened release, of Hazardous  Substances into the air (indoor and
outdoor),  surface  water,  groundwater,   soil,  land  surface  or  subsurface,
buildings or facilities or otherwise  arising out of,  relating to, or resulting
from  the  manufacture,   processing,  distribution,  use,  treatment,  storage,
disposal,  transport,  handling,  release or  threatened  release  of  Hazardous
Substances in violation of any Environmental Law.

     "Environmental  Report"  shall mean the Phase I and Phase II  environmental
reports prepared by the Environmental Consultant.

     "ERISA" shall mean the Employee  Retirement Income Security Act of 1974, as
amended, and the regulations promulgated thereunder from time to time.

<PAGE>

     "Eurodollar  Business  Day" shall mean any  Domestic  Business Day on which
commercial  banks are open for  international  business  (including  dealings in
dollar deposits) in London, England.

     "Event of Default" shall have the meaning  ascribed to such term in Section
5.1 hereof.

     "Excess  Interest" shall have the meaning  ascribed to such term in Section
2.8 hereof.

     "Exchange  Act" shall  have the  meaning  ascribed  to such term in Section
6.27.2 hereof.

     "Excluded  Revenue  Items" shall have the meaning  ascribed to such term in
the definition of "Receipts" set forth below.

     "Expenses" shall mean all actual and customary  operating  expenses and all
other  unanticipated  or  non-recurring  expenses  by Borrower or (if and to the
extent pursuant to the Management  Agreement)  Manager for or in connection with
the  ownership,  use,  management,  operation or disposition of the Premises (as
adjusted by Lender to reflect, inter alia, timing of the payment of expenses and
such  other  factors  as Lender  shall  reasonably  determine  to be  relevant),
including,   without   limitation  (i)  recurring   expenses  (e.g.  capital  or
non-capital improvements,  fixtures,  furnishings and/or equipment replacements,
and such others as determined  by Lender),  but excluding any of the same to the
extent paid for out of any of the  Mortgage  Subaccounts  or paid from equity of
the Borrower  (whether as new equity  contributed  by the equity  holders of the
Borrower or from the  Remaining  Receipts  retained by the Borrower  pursuant to
Section  7.4),  (ii) Taxes  (whether  paid directly by Borrower or escrowed with
Lender in accordance with Section 7.1 hereof), (iii) Insurance Premiums (whether
paid directly by Borrower or escrowed with Lender in accordance with Section 7.1
hereof),  (iv) management fees due under the Management  Agreement (whether paid
or not) in an amount not to exceed four percent (4.0%) of Receipts, (v) the FF&E
Reserve Payments,  and (vi) general,  administrative and legal expenses incurred
in connection with any of the foregoing.

     "FF&E Payment Date" shall have the meaning ascribed to such term in Section
7.2.1 hereof.

     "FF&E Replacements" shall have the meaning ascribed to such term in Section
7.2.1 hereof.

     "FF&E  Reserve  Payment"  shall have the  meaning  ascribed to such term in
Section 7.2.1 hereof.

     "FF&E Reserve  Subaccount"  shall have the meaning ascribed to such term in
the Cash Management Agreement.

     "FF&E Reserve Payment Credit" shall have the meaning  ascribed to such term
in Section 7.2.1 hereof.

     "Financial  Statements"  shall  mean the  financial  statements  and  other
documentation required to be delivered pursuant to Section 4.14 hereof.

     "First  Boston"  shall have the  meaning  ascribed  to such term in Section
6.27.2 hereof.

<PAGE>

     "First  Boston  Group"  shall  have the  meaning  ascribed  to such term in
Section 6.27.2 hereof.

     "First  Mezzanine  Lender"  shall have the  meaning set forth in Schedule D
hereof.

     "Funding  Losses"  shall have the meaning  ascribed to such term in Section
2.5(a) hereof.

     "Funding  Party"  shall  mean any bank or other  entity,  if any,  which is
indirectly or directly  funding  Lender with respect to the Loan, in whole or in
part,  including,  without  limitation,  any direct or indirect  assignee of, or
participant in, the Loan.

     "Governmental Authority" shall mean the United States, the State of Hawaii,
the City where the Land is located, and any political  subdivision of any of the
foregoing,  and any agency,  department,  commission,  board,  court,  bureau or
instrumentality of any of them.

     "Hazardous  Substances" shall mean asbestos,  ACM, PCBs,  urea-formaldehyde
and urea-formaldehyde foam insulation, nuclear fuel or waste, petroleum products
and  any  hazardous  waste,  toxic  substance,   related   components,   related
constituents,  pollutant or  contaminant,  including,  without  limitation,  any
substance defined or treated as a "hazardous  substance",  "extremely  hazardous
substance"  or  "toxic   substance"  (or  comparable  term)  in  any  applicable
Environmental Law and any other material.

     "Improvements" shall have the meaning ascribed to such term in the Recitals
hereof.

     "Indebtedness"  shall mean any and all liabilities and obligations owing by
any  Person  to  any  Person,  including  principal,  interest,  charges,  fees,
reimbursements and expenses,  however evidenced,  whether as principal,  surety,
endorser,  guarantor or otherwise,  direct or indirect,  absolute or contingent,
joint  or  several,  due  or  not  due,  primary  or  secondary,  liquidated  or
unliquidated,  secured  or  unsecured,  original,  renewed or  extended,  (i) in
respect of any borrowed money  (whether by loans,  the issuance and sale of debt
securities  or  the  sale  of any  property  to  another  Person  subject  to an
understanding,  agreement, contract or otherwise to repurchase such property) or
for the deferred  purchase  price of any property or services  (other than trade
accounts  payable,  or accrued  expenses,  that are or would be  incurred in the
ordinary course of business of such Person ("Trade Payables") and payable within
ninety  (90)  days),  (ii) as lessee  under any leases  which shall have been or
should be, in accordance with generally accepted accounting principles, recorded
as capital  leases,  (iii) under direct or indirect  guarantees and  obligations
(contingent or otherwise) to purchase or otherwise acquire,  or otherwise assure
any  creditor  against  loss in respect of the  obligations  of others,  (iv) in
respect of letters of credit or similar  instruments issued or accepted by banks
and other financial institutions for the account of such indebted Person, or (v)
in respect of  unfunded  vested  benefits  under  plans  covered by ERISA or any
similar  liabilities  to, for the benefit of, or on behalf of, any  employees of
such indebted Person.

     "Indemnified  Parties" shall mean each of Lender,  the Affiliates of Lender
and  the  Participants  and  their  respective  successors,  assigns,  partners,
members, shareholders, officers, directors, employees, agents and attorneys.

<PAGE>

     "Insolvent"  shall mean (i) the  inability  of a Person to pay its debts as
they  become due and/or  (ii) the fair value of such  Person's  debts is greater
than the fair value of such Person's assets.

     "Insurance  Premiums"  shall  have the  meaning  ascribed  to such  term in
Section 7.1 hereof.

     "Interest Accrual Period" shall mean, with respect to any Payment Date, the
period commencing on the eleventh (11th) day of the preceding calendar month and
terminating  on the tenth (10th) day of the calendar month in which such Payment
Date occurs; provided,  however, that no Interest Accrual Period shall end later
than the Maturity Date (other than for purposes of  calculating  interest at the
Default  Rate),  and the initial  Interest  Accrual Period shall commence on the
date of this Agreement and shall end on November 10, 1998.

     "Interest  Rate Cap Pledge"  shall mean that  certain  Pledge and  Security
Agreement executed by Borrower,  as pledgor,  in favor of Lender, as pledgee, of
even date herewith,  providing for, among other things, the collateral pledge of
the Interest Rate Cap Agreement referred to in Section 4.27 below.

     "Interest  Rate  Spread"  shall mean,  (i) if Borrower  makes the  election
provided  for in Section 2.11 hereof when and as required  therein,  two hundred
fifty (250) basis points;  and (ii) under all other  circumstances,  two hundred
seventy-five (275) basis points.

     "Land" shall have the meaning ascribed to such term in the Recitals hereof.

     "Law Change" shall have the meaning ascribed to such term in Section 2.9(c)
hereof.

     "Lease" shall mean any lease now or hereafter on or affecting the Premises,
or any part  thereof,  whether  written  or oral,  and all  licenses  and  other
agreements for the use and/or occupancy of the Premises, or any part thereof, as
the same shall have been or shall hereafter be amended.

     "Legal  Requirement" shall mean any law, statute,  ordinance,  order, rule,
regulation,  decree or other  requirement of a Governmental  Authority,  and all
conditions of any Permit.

     "Lender" shall have the meaning  ascribed to such term in the  introductory
paragraph hereof.

     "Lender's  Counsel" shall mean Cox, Castle & Nicholson LLP,  located in Los
Angeles, California, and any other law firm acting as counsel to Lender.

     "Lender's Counsel Fees" shall mean all reasonable fees and disbursements of
Lender's Counsel.

     "Liabilities"  shall  have the  meaning  ascribed  to such term in  Section
6.27.2 hereof.

     "LIBOR" shall mean, with respect to any Interest  Accrual Period,  the rate
per annum (rounded upwards, if necessary,  to the nearest one-sixteenth (1/16th)
of one percent  (1%))  reported,  with respect to the initial  Interest  Accrual
Period, at 11:00 a.m. London time on the date of this Agreement (or if such date
is not a Eurodollar Business Day, the immediately  preceding Eurodollar Business
Day), and thereafter, at 11:00 a.m. London time on the date three (3) Eurodollar

<PAGE>

Business  Days after the tenth  (10th) day of the  calendar  month in which such
Interest Accrual Period commences (such date, the "LIBOR  Determination  Date"),
on Dow Jones Telerate Service Page 3750 (British Bankers Association  Settlement
Rate) as the non-reserve  adjusted London Interbank Offered Rate for U.S. dollar
deposits  having a thirty (30) day term and in an amount of  $1,000,000  or more
(or on such other  page as may  replace  said Page 3750 on that  service or such
other service or services as may be nominated by the British Bankers Association
for the purpose of displaying such rate, all as determined by Lender in its sole
but good  faith  discretion).  In the event that (i) more than one such LIBOR is
provided,  the  average  of such  rates  shall  apply,  or (ii) no such LIBOR is
published,  then  LIBOR  shall be  determined  from  such  comparable  financial
reporting  company  as  Lender  in its  sole  but good  faith  discretion  shall
determine.  LIBOR for any Interest Accrual Period shall be adjusted from time to
time by increasing  the rate thereof to compensate  Lender and any Funding Party
for any aggregate  reserve  requirements  (including,  without  limitation,  all
basic,  supplemental,  marginal and other reserve  requirements  and taking into
account  any  transitional  adjustments  or other  scheduled  changes in reserve
requirements  during any  Interest  Accrual  Period)  which are  required  to be
maintained  by  Lender or such  Funding  Party  with  respect  to  "Eurocurrency
Liabilities" (as presently  defined in Regulation D of the Board of Governors of
the Federal  Reserve  System) of the same term under  Regulation D, or any other
regulations of a Governmental  Authority having jurisdiction over Lender or such
Funding Party of similar effect.

     "LIBOR  Determination Date" shall have the meaning ascribed to such term in
the definition of "LIBOR" above.

     "LIBOR  Interest  Rate"  shall have the  meaning  ascribed to such terms in
Section 2.3 hereof.

     "Liens" shall have the meaning ascribed to such term in Section 4.3 hereof.

     "Loan" shall have the meaning ascribed to such term in the Recitals hereof.

     "Loan Amount" shall mean Two Hundred Seventy Five Million Dollars
($275,000,000).

     "Loan  Documents"  shall mean this Agreement,  the Note, the Mortgage,  the
Assignment of Leases and Rents, the Environmental Indemnification Agreement, the
Cash  Management  Agreement,  the  Manager  Assignment  and  Subordination,  the
Interest  Rate Cap Pledge and any other  document or agreement  now or hereafter
executed  by Borrower  or any other  Person for the benefit of Lender  securing,
evidencing or otherwise relating to the Loan.

     "Loan Taxes" shall have the meaning ascribed to such term in Section 2.9(a)
hereof.

     "Loan Term  Reduction"  shall  have the  meaning  ascribed  to such term in
Section 2.11 hereof.

     "Lock Out Date" shall have the meaning ascribed to such term in Section 2.6
hereof.

     "Major  Decision"  shall mean any  decision of or on behalf of Borrower to:
(i) engage in any  business  or activity  other than as set forth in  Borrower's
Organizational  Documents  in  effect as of the  Closing  Date;  (ii)  incur any
Indebtedness  (other than the Mezzanine  Indebtedness) or assume or guaranty any

<PAGE>

Indebtedness of any other Person,  other than in connection with any business or
activity as set forth in Borrower's Organizational Documents in effect as of the
Closing Date; (iii) voluntarily dissolve or liquidate, in whole or in part; (iv)
consolidate  or merge with or into any other  Person or convey or  transfer  its
properties  and assets  substantially  as an entirety to any other  Person other
than as set forth in  Borrower's  Organizational  Documents  in effect as of the
Closing  Date;  (v)  commence  a  voluntary  case or  other  proceeding  seeking
liquidation,  reorganization or other relief with respect to itself or its debts
under any  bankruptcy,  insolvency  or other  similar  law now or  hereafter  in
effect,  including,  but not  limited  to,  the  Bankruptcy  Code,  or seek  the
appointment of a trustee,  receiver,  liquidator,  custodian,  examiner or other
similar  official of it or any substantial  part of its property,  or consent to
any such  relief  or to the  appointment  of or  taking  possession  by any such
official in an involuntary  case or other  proceeding  commenced  against it, or
make a general assignment for the benefit of creditors, or fail generally to pay
its  debts as they  become  due,  or take any  action  to  authorize  any of the
foregoing; or (vi) amend Borrower's Organizational Documents.

     "Major Lease" shall mean any Lease  described on Schedule C annexed hereto,
which is marked with an  asterisk,  and any other Lease which either (i) is with
an Affiliate of Borrower or (ii) when taken together with all Leases, if any, to
Affiliates of the tenant  thereunder  demises in excess of 10,000 square feet of
the  net  rentable  square  feet  in the  Improvements.  For  purposes  of  this
definition  only, in determining  the net rentable  square footage demised under
any Lease, all space in the  Improvements  which may in the future be demised to
the tenant  under such Lease by reason of such  tenant  exercising  any right or
option  contained  in such Lease  shall be included  in the  calculation  of the
square footage demised under such Lease.

     "Management  Agreement"  shall mean that certain  Incentive Hotel Operating
Agreement dated as of June 15, 1998,  between Borrower and Grand Wailea Company,
for the  management of the  Premises,  as the same may be amended or modified in
accordance  with the terms hereof and any  replacement  thereof  entered into in
accordance with the terms of this Agreement.

     "Manager" shall have the meaning ascribed to such term in Section 4.13.1(a)
hereof. The Manager on the date hereof is Grand Wailea Company.

     "Manager  Assignment and Subordination"  shall have the meaning ascribed to
such term in Section 4.13.1(b) hereof.

     "Material  Adverse Effect" shall mean a material  adverse effect on (i) the
property, business, operations, financial condition, prospects or liabilities of
any Significant  Party, (ii) the ability of any Significant Party to perform its
material  obligations  under  any  of the  Loan  Documents,  including,  without
limitation,  the timely payment of principal of or interest on the Loan or other
amounts  payable  in  connection  therewith  by  any  Significant  Party  liable
therefor,  (iii) the validity or  enforceability of any of the Loan Documents by
or against any Significant  Party,  (iv) the rights and remedies of Lender under
any of the Loan Documents,  or (v) without limiting the foregoing,  the Premises
or any use or occupancy  thereof  and/or the  Collateral and the priority of the
Liens thereon in favor of Lender.

     "Maturity Date" shall mean the day which is the earlier to occur of (i) the
Scheduled  Maturity  Date,  or (ii) the date on which  payment of the Loan shall
have been accelerated pursuant to the terms of this Agreement.

<PAGE>

     "Member" shall mean IHA Holdings LLC, a Delaware limited liability company.

     "Mezzanine Indebtedness" shall mean indebtedness described on Schedule D
hereof.

     "Mezzanine  Indebtedness  Loan  Documents"  shall  mean the loan  documents
executed in connection with the Mezzanine Indebtedness.

     "Mortgage" shall mean that certain Amended and Restated Mortgage,  Security
Agreement, Assignment of Leases and Fixture Filing, dated as of the date hereof,
made by  Borrower  in favor of Lender,  as the same may  hereafter  be  amended,
modified, increased, consolidated or extended from time to time.

     "Mortgage  Subaccounts" shall have the meaning ascribed to such term in the
Cash Management Agreement.

     "Negative  Covenant"  shall mean a promise or covenant by any Person to not
act, perform, suffer, permit or consent to.

     "Note" shall mean that certain  Amended and Restated  Mortgage Note,  dated
the date hereof, made by Borrower to Lender, in the original principal amount of
Two  Hundred  Seventy-Five  Million  Dollars  ($275,000,000),  as the  same  may
hereafter be amended, modified, extended or substituted from time to time.

     "Notices"  shall have the  meaning  ascribed  to such term in  Section  6.6
hereof.

     "Obligated  Party" shall have the meaning  ascribed to such term in Section
5.2(a) hereof.

     "Obligations"  shall  mean  Borrower's  obligation  to pay  the  principal,
interest and any other sums  payable to Lender in respect of the Loan  hereunder
and/or under the Note, the Mortgage or any of the other Loan  Documents,  and to
perform and observe all of the terms,  covenants  and  provisions of each of the
Loan Documents.

     "Officer's  Certificate"  shall mean a certificate  delivered to Lender and
signed by the  President  or a Vice  President  of Borrower (or if, at any time,
Borrower shall be a partnership or limited liability company, by such an officer
of a general  partner,  sole member or managing  member,  as the case may be, of
Borrower,  or if such general partner or member is a limited liability  company,
by such an officer of such general  partner or member,  as the case may be). Any
Officer's Certificate shall be based on the actual knowledge,  upon due inquiry,
of the officer  executing the same and shall contain a statement by such officer
that (i) in the  ordinary  course  of the  performance  of his  duties  he would
normally  obtain  knowledge  of,  or (ii) he has  made  such  inquiry  as in his
judgment is reasonably  sufficient to obtain  knowledge of, the existence of any
condition or event  necessary to make the  statement(s)  otherwise  set forth in
such Officer's Certificate.

     "Organizational  Documents"  shall mean,  with respect to any Person who is
not a natural person,  the certificate or articles of incorporation,  memorandum
of association,  articles of association,  trust agreement, by-laws, partnership
agreement, limited partnership agreement,  certificate of partnership or limited
partnership,  limited  liability  company  articles  of  organization,   limited
liability company operating agreement or any other organizational  document, and
all shareholder agreements,  voting trusts and similar arrangements with respect

<PAGE>

to its  stock,  partnership  interests,  membership  interests  or other  equity
interests.

     "Outstanding Principal Balance" shall mean, as of any date, the outstanding
principal balance of the Loan.

     "Ownership  Interest" shall mean, with respect to any Person,  ownership of
the right to profits and losses of, and/or the right to exercise voting power to
elect  directors,  managers,  operators or other  management of, or otherwise to
affect the direction of management, policies or affairs of, such Person, whether
through  ownership of securities or  partnership,  membership or other interests
therein, by contract or otherwise.

     "Ownership  Period"  shall have the  meaning  ascribed  to such term in the
definition of "Annualized Net Operating Income" set forth above.

     "Participants"  shall  have the  meaning  ascribed  to such term in Section
6.8.2 hereof.

     "Party In Interest" shall have the meaning ascribed to such term in Section
3.20 hereof.

     "Payment Date" shall mean November 11, 1998 and the eleventh  (11th) day of
each month thereafter during the Term.

     "PCBs" shall mean polychlorinated biphenyls.

     "Permit" shall mean all  approvals,  consents,  registrations,  franchises,
permits,  licenses (including,  without limitation liquor licenses),  variances,
certificates  of  occupancy  and other  authorizations  with  regard to  zoning,
landmark,  ecological,   environmental,  air  quality,  subdivision,   planning,
building  or  land  use  required  by  any   Governmental   Authority   for  the
construction,  lawful occupancy and operation of the Improvements and the actual
and contemplated uses thereof.

     "Permitted  Encumbrances"  shall mean the encumbrances listed on Schedule B
of the Title Policy.

     "Person" shall mean any individual,  partnership,  corporation (including a
business trust), limited liability company, joint stock company,  estate, trust,
unincorporated association,  joint venture or other entity or a government or an
agency or political subdivision thereof.

     "Premises" shall mean the Land, the Improvements and all personal  property
and other items described in the granting clauses of the Mortgage, and any other
property  owned and/or leased by Borrower and used or usable in the operation of
the Improvements.

     "Prohibited  Transaction" shall mean a prohibited  transaction as described
under  Section 406 of ERISA or Section 4975 of the Code which is not the subject
of a statutory  exemption  under  Section  408(b) of ERISA or an  administrative
exemption granted pursuant to Section 408(a) of ERISA.

     "Provided  Information"  shall have the  meaning  ascribed  to such term in
Section 6.27.1 hereof.

     "Quarterly  DCR  Test"  shall  have the  meaning  ascribed  to such term in

<PAGE>

Section 7.4.3 hereof.

     "Rating  Agencies"  shall  mean (i) any  nationally-recognized  statistical
rating  organizations  that provide a rating on any of the  Certificates  on the
date of  issuance  of such  Certificates,  or (ii) prior to the  issuance of the
Certificates,  Standard & Poor's  Rating  Group,  a division of The  McGraw-Hill
Corporation, and any other nationally-recognized statistical rating organization
that has been designated by Lender in its sole discretion.

     "Receipts" shall mean all receipts,  revenues,  income  (including  service
charges),  fees,  payments and proceeds of sales of every kind received by or on
behalf of Borrower, directly or indirectly, from operating the Premises for that
period,  and services  rendered to, and  rentals,  percentage  rentals and other
fees,  payments and charges  received  from,  tenants,  sub-tenants,  licensees,
concessionaires  and  occupants of  commercial,  hotel,  public and retail space
located in or at the Premises, calculated on a cash basis, whether in cash or on
credit, including, without limitation,  revenues from the rental of rooms, guest
suites,  conference and banquet rooms, food and beverage  facilities,  telephone
services,  laundry,  vending,  television and parking at the Premises,  the fair
market  value of any barter  transaction,  and other fees and charges  resulting
from the  operations of the Premises by or on behalf of Borrower in the ordinary
course of business  (including  without limitation all deposits that are paid to
Borrower  by Persons  becoming  members  (collectively,  the  "Members")  of the
Borrower's  resident  advisors program and/or special advisors  program,  or any
successor  refundable  membership  program  to  either  thereof   (collectively,
"Membership  Deposits")),  and proceeds,  if any, from business  interruption or
other loss of income insurance (net of the costs of collection thereof) and also
including any proceeds received by Borrower in respect of the Interest Rate Cap;
provided, however, that Receipts shall not include: (i) non-recurring income and
non-Premises   related  income  (as  determined  by  Lender  in  its  reasonable
discretion);  (ii) security  deposits  received from any tenant unless and until
the same  are  applied  to rent or any  other of such  tenant's  obligations  in
accordance  with the terms of such  tenant's  Lease;  (iii) any loan proceeds or
proceeds  of  capital  or  equity  contributions  received  by  Borrower;   (iv)
gratuities  or service  charges or other similar  receipts  which are to be paid
over to Premises employees or persons occupying similar positions for performing
similar duties;  (v) proceeds of insurance or other money or credits received in
settlement  for loss,  theft or damage to property  relating to or used in or at
the Premises;  (vi) excise taxes,  sales taxes, use taxes, bed taxes,  admission
taxes,  tourist taxes,  gross receipts taxes,  value added taxes,  entertainment
taxes, or other taxes or similar charges payable to any Governmental  Authority;
(vii) credit or refunds to guests and patrons, if the transaction originally was
included in Receipts; (viii) condemnation awards; (ix) proceeds from the sale of
furniture, fixtures and/or equipment no longer required for the operation of the
Premises; and (x) Membership Deposits that are deposited into a segregated trust
account for the benefit of the Members (the revenue  exclusions in the preceding
clauses (i) through (x), collectively, the "Excluded Revenue Items").

     "Related  Party"  shall have the  meaning  ascribed to such term in Section
6.20 hereof.

     "Remaining  Receipts"  shall  have the  meaning  ascribed  to such  term in
Section 7.4.2(a) or Section 7.4.2(b) hereof.

     "Rent Roll" shall mean a rent roll for the Premises  supplied to Lender, in
such form as  Lender  shall  reasonably  request.  The Rent  Roll must  indicate
whether any tenant is in arrears in the payment of rent or expense reimbursement

<PAGE>

obligations under its Lease, and the duration and amount of any such arrears.

     "Required  Records" shall have the meaning ascribed to such term in Section
6.27.2 hereof.

     "Retained Receipts" shall have the meaning ascribed to such term in Section
7.4.2(b) hereof.

     "RICO" shall have the meaning ascribed to such term in Section 6.20 hereof.

     "Sale" shall have the meaning ascribed to such term in Section 9.3 hereof.

     "Sale Loan-to-Value Ratio" shall mean, as of the date of a sale, the ratio,
expressed as a percentage, of (i) the Outstanding Principal Balance, all accrued
and unpaid interest thereon and all other  obligations of Borrower to Lender, to
(ii) the sale price of the Premises in connection with any Sale.

     "Sale Notice"  shall have the meaning  ascribed to such term in Section 9.3
hereof.

     "Scheduled  Maturity  Date" shall mean (subject to  adjustment  pursuant to
Section 2.11 below) November 11, 2002.

     "Secondary Market Transaction" shall have the meaning ascribed to such term
in Section 6.27.1 hereof.

     "Second  Mezzanine  Lender"  shall have the meaning set forth in Schedule D
hereto.

     "Securities" shall have the meaning ascribed to such term in Section 6.27.1
hereof.

     "Securities  Act" shall have the  meaning  ascribed to such term in Section
6.27.2 hereof.

     "Securitization"  shall have the  meaning  ascribed to such term in Section
6.27.1 hereof.

     "Servicer"  shall have the meaning  ascribed  to such term in Section  2.10
hereof.

     "Servicing  Fee" shall have the  meaning  ascribed  to such term in Section
2.10 hereof.

     "Significant Party" shall mean each of Borrower and Member.

     "Survey" shall mean that survey of the Land,  dated December 14, 1992, last
revised  April 17, 1998,  prepared by Alden S.  Kajioka,  Licensed Land Surveyor
Certificate No. 6605-LS, with Controlpoint Surveying and Engineering, Inc.

     "Tax and Insurance  Deposits" shall have the meaning  ascribed to such term
in Section 7.1.1 hereof.

     "Tax and Insurance  Escrow  Subaccount"  shall have the meaning ascribed to
such term in the Cash Management Agreement.

     "Taxes" shall have the meaning ascribed to such term in the Mortgage.

<PAGE>

     "Term"  shall mean the period  commencing  on the date hereof and ending on
the date on which the entire  Outstanding  Principal  Balance and all other sums
that  shall be due and  payable to Lender  hereunder  and under any of the other
Loan Documents shall be paid in full to Lender.

     "Title Insurer" shall mean First American Title Insurance Company.

     "Title Policy" shall mean that certain title insurance policy,  dated as of
June 15, 1998,  issued by the Title Insurer to Lender under Policy No. CW1566563
in the amount of the Loan (including all endorsements thereto).

     "Trade  Payables"  shall  have the  meaning  ascribed  to such  term in the
definition of "Indebtedness" set forth above.

     "Transfer"  shall have the meaning  ascribed to such term in Section 4.2(a)
hereof.

     "Transfer  Agreement"  shall mean that certain Deed in Lieu Agreement dated
as of May 15, 1998, by and between Grand Wailea Company and the Borrower.

     "Treasury Note" shall have the meaning  ascribed  thereto in the definition
of "Treasury Rate" set forth below.

     "Treasury  Rate" shall mean,  with respect to any Interest  Accrual Period,
the rate per annum (rounded upwards, if necessary,  to the nearest one-sixteenth
(1/16th) of one percent  (1%))  reported,  with respect to the initial  Interest
Accrual Period, at 11:00 a.m. New York time on the date of this Agreement (or if
such date is not a Domestic  Business Day, the  immediately  preceding  Domestic
Business Day), and during any Interest Accrual Period thereafter,  at 11:00 a.m.
New York time on the date on the date three (3) Domestic Business Days after the
tenth (10th) day of the calendar  month in which such Interest  Accrual  Period,
equal to the then current yield to maturity,  on an annual equivalent bond basis
(recalculated to a three hundred sixty (360) day year basis), of a U.S. Treasury
bill, note or bond selected by Lender (a "Treasury  Note") that is then actively
trading in the secondary market and maturing one year following the date of such
determination;  provided,  however,  that if such a  Treasury  Note is not  then
outstanding, the Treasury Rate shall be the per annum rate as of each applicable
determination  date,  equal to the  current  yield  to  maturity,  on an  annual
equivalent  bond basis  (recalculated  to a three  hundred  sixty (360) day year
basis),  of a Treasury  Note that Lender shall,  in each case in its  reasonable
discretion,  determine as being  appropriate  to determine the Treasury Rate. If
two or more issues of such  Treasury  Notes mature on the same day,  then Lender
shall in its  reasonable  discretion  select  one such  issue  for  purposes  of
determining the Treasury Rate.

     "Uniform Commercial Code" shall mean the Uniform Commercial Code of the
State of Hawaii, Hawaii Revised Statutes, Chapter 490.

     "U.S.  Person"  shall mean any Person  that is (i) a citizen or resident of
the United States,  (ii) a  corporation,  partnership or other entity created or
organized  under the laws of the United States or any state thereof or (iii) any
estate or trust  that is  subject  to United  States  federal  income  taxation,
regardless of the source of its income.

     "Underwriter Group" shall have the meaning ascribed to such term in Section
6.27.2 hereof.

<PAGE>

     "Working Capital Reserve" shall mean the working capital reserve maintained
by Borrower and  utilized by the  Management  Company  pursuant to the terms and
conditions of the Management Agreement.

     "Yield  Maintenance  Termination  Date" shall have the meaning  ascribed to
such  term in  Section  2.6(c)  hereof.  


                                   Section 2
                                    THE LOAN

     2.1 Intentionally Omitted.

     2.2 Loan Term.  The Loan shall mature on the Maturity  Date,  at which time
the entire Loan shall be due and payable.

     2.3 Interest Rate.

          2.3.1 Rate  During  Term.Subject  to the  further  provisions  of this
     Agreement,  including,  without  limitation,  Sections  2.5,  2.7 and  2.11
     hereof, the Outstanding  Principal Balance evidenced by the Note shall bear
     interest  throughout the Term at a floating rate per annum equal to the sum
     of LIBOR plus the Interest Rate Spread for any Interest Accrual Period. The
     interest rate referred to in the preceding  sentence,  as it relates to the
     Note, is referred to herein as the "LIBOR Interest Rate."

          2.3.2 Calculation of Interest. All interest payable hereunder shall be
     computed  on the  basis of a  360-day  year for the  actual  number of days
     elapsed. In computing the number of days during which interest accrues, the
     day on which funds are initially  advanced shall be included  regardless of
     the time of day such advance is made, and the day on which funds are repaid
     shall, subject to Section 2.4.3 hereof, be excluded.

     2.4 Payments.

          2.4.1 Interest.  Prior to the Maturity Date,  interest  accruing under
     the Note during each Interest  Accrual  Period shall be payable by Borrower
     monthly in arrears on each Payment Date.

          2.4.2  Repayment  of  Outstanding   Principal   Balance.   The  entire
     Outstanding  Principal  Balance  evidenced  by the Note  together  with all
     accrued and unpaid interest thereon and all other amounts payable hereunder
     or under any of the other Loan  Documents,  shall, to the extent not sooner
     paid pursuant to the terms of the Note and the other Loan Documents, be due
     and payable in full on the Maturity Date.

          2.4.3 General.  All sums payable to Lender hereunder shall be payable,
     without setoff, deduction or counterclaim,  in immediately available funds,
     no later than  12:00  P.M.  New York City time on the date when due by wire
     transfer to the following account: LaSalle National Bank, Chicago, Illinois
     60603,  ABA  No.:  071000505,  Account  Number:  677952707,  Account  Name:
     International Hotel Acquisitions,  LLC, or to such other account or address
     as Lender may from time to time  designate in a written notice to Borrower.
     Payments received by Lender in immediately available funds on any day after
     12:00 P.M. New York City time shall be treated for all purposes of the Loan
     as having been paid and  received by Lender on the next  Domestic  Business
     Day.  Notwithstanding  anything to the contrary contained herein,  when any
     payment is due hereunder or under any of the other Loan  Documents on a day
     which is not a Domestic  Business  Day,  such payment  shall be made on the
     next succeeding Domestic Business Day.

<PAGE>

     2.5 Funding Losses; Change in Law, Etc.

          (a) Borrower  hereby  agrees to pay to Lender any amount  necessary to
     compensate Lender and any Funding Party for any losses or costs (including,
     without  limitation,  the  costs  of  breaking  any  "LIBOR"  contract,  if
     applicable,  or funding losses  determined on the basis of Lender's or such
     Funding   Party's   reinvestment   rate  and  the  interest  rate  thereon)
     (collectively,  "Funding Losses") sustained by Lender or any Funding Party:
     (i) if the Loan, or any portion hereof, is repaid for any reason whatsoever
     on any date other than a Payment Date (including,  without limitation, from
     condemnation or insurance proceeds); and/or (ii) upon the conversion of the
     interest  rate on the  Loan to the Base  Rate in  accordance  with  Section
     2.5(b) hereof.  Payment of Funding Losses hereunder shall be in addition to
     any  obligation  to pay a prepayment  premium  under  Section 2.6 hereof in
     circumstances where such prepayment premium would be due and owing.

          (b) If Lender determines (which  determination shall be conclusive and
     binding upon Borrower,  absent  manifest error) (i) that Dollar deposits in
     an amount approximately equal to the then Outstanding Principal Balance are
     not  generally  available at such time in the London  Interbank  Market for
     deposits  in  Eurodollars,  (ii)  that  reasonable  means do not  exist for
     ascertaining  LIBOR,  or (iii)  that the LIBOR  Interest  Rate  would be in
     excess of the maximum interest rate which Borrower may by law pay, then, in
     any such event, Lender shall so notify Borrower and, as of the date of such
     notification  with respect to an event  described in clause (iii) above, or
     as of the expiration of the applicable Interest Accrual Period with respect
     to an event described in clause (i) or (ii) above, interest shall accrue at
     the Base Rate  until  such time as the  situations  described  above are no
     longer in effect, or as otherwise provided herein.

          (c) If the introduction  of, or any change in, any law,  regulation or
     treaty,  or in the  interpretation  thereof by any  governmental  authority
     charged with the  administration or interpretation  thereof,  shall make it
     unlawful for Lender or any Funding Party to maintain  either LIBOR Interest
     Rate with respect to the Loan, or any portion thereof, or to fund the Loan,
     or any portion  thereof,  in  Eurodollars in the London  Interbank  Market,
     then,  (i) the Loan (or such  portion of the Loan)  shall  thereafter  bear
     interest at the Base Rate  (unless the Default  Rate shall be  applicable),
     and (ii) Borrower shall pay to Lender the amount of Funding Losses (if any)
     incurred in connection with such conversion. The accrual of interest at the
     Base Rate shall  continue until such Payment Date, if any, as the situation
     described in this Section 2.5(c) is no longer in effect.

          (d) If Lender  or a  Funding  Party,  as the case may be,  shall  have
     determined that the applicability of any law, rule, regulation or guideline
     adopted  pursuant  to or arising  out of the July 1988  report of the Basle
     Committee  on  Banking  Regulations  and  Supervisory   Practices  entitled
     "International  Convergence of Capital  Measurement and Capital Standards",
     or the adoption of any other law, rule, regulation or guideline (including,
     but not limited to, any United States law,  rule,  regulation or guideline)
     regarding capital adequacy,  or any change becoming effective in any of the
     foregoing or in the enforcement or  interpretation or administration of any

<PAGE>

     of the  foregoing  by any court or any  domestic  or  foreign  governmental
     authority,  central bank or comparable  agency charged with the enforcement
     or interpretation or administration thereof, or compliance by Lender or its
     holding company or such Funding Party or its holding  company,  as the case
     may be, with any request or directive  regarding  capital adequacy (whether
     or not  having  the force of law) of any such  authority,  central  bank or
     comparable agency, has or would have the effect of materially  reducing the
     rate of return on the capital of Lender,  Lender's  holding  company,  such
     Funding Party or such Funding Party's holding company,  as the case may be,
     to a level below that which  Lender or its  holding  company or the Funding
     Party or its holding  company,  as the case may be, could have achieved but
     for  such  applicability,  adoption,  change  or  compliance  (taking  into
     consideration  Lender's or its holding company's or such Funding Party's or
     its holding company's, as the case may be, policies with respect to capital
     adequacy) (the foregoing being hereinafter referred to as "Capital Adequacy
     Events"),  then, upon demand by Lender,  Borrower shall pay to Lender, from
     time to time, such additional  amount or amounts as will compensate  Lender
     or such Funding Party for any such reduction suffered.

          (e) Any amount  payable by  Borrower  under  Section  2.5(a) or 2.5(d)
     hereof shall be paid to Lender  within five (5) days of receipt by Borrower
     of a  certificate  signed by an officer of Lender  setting forth the amount
     due and the basis for the  determination  of such amount,  which  statement
     shall be made in good faith by Lender and shall be  conclusive  and binding
     upon  Borrower,  absent  manifest  error.  Failure on the part of Lender to
     demand  payment  from  Borrower  for any such  amount  attributable  to any
     particular period shall not constitute a waiver of Lender's right to demand
     payment of such amount for any subsequent or prior period. Lender shall use
     reasonable  efforts  to  deliver  to  Borrower  prompt  notice of any event
     described in Sections  2.5(a) or 2.5(d) hereof and of the amount to be paid
     under this Section 2.5 as a result thereof; provided,  however, any failure
     by Lender to so notify Borrower shall not affect  Borrower's  obligation to
     make the  payments to be made under this  Section 2.5 as a result  thereof.
     All amounts which may become due and payable by Borrower in accordance with
     the  provisions of this Section 2.5 shall  constitute  additional  interest
     hereunder  and  shall  be  secured  by the  Mortgage  and  the  other  Loan
     Documents.

          (f) If Lender  or any  Funding  Party  requests  compensation  for any
     losses  or  costs  to be  reimbursed  pursuant  to any  one or  more of the
     provisions of Section 2.5(d) hereof, or if any event occurs as described in
     Sections  2.5(b) or 2.5(c)  hereof  which would cause the Note no longer to
     bear interest at the LIBOR  Interest  Rate then,  upon request of Borrower,
     Lender or such  Funding  Party shall use  reasonable  efforts,  in a manner
     consistent with such  institution's  practice in connection with loans like
     the Loan,  to designate a different  lending  office for funding or booking
     the Loan or to assign its rights and  obligations  under this  Agreement to
     another of its  offices,  branches or  Affiliates  if such  designation  or
     assignment,  in Lender's sole but good faith judgment, (i) would eliminate,
     mitigate or reduce amounts  payable by Borrower in connection  with Funding
     Losses or Capital Adequacy Events or, with respect to an event described in
     Sections 2.5(b) or 2.5(c) hereof,  would allow the Loan to continue to bear
     interest at the LIBOR Interest Rate without  additional cost to Lender, and
     (ii) would not be otherwise  prejudicial to Lender.  Borrower hereby agrees
     to pay all reasonably incurred costs and expenses incurred by Lender or any
     Funding Party in connection with any such designation or assignment.

<PAGE>

     2.6 Prepayment.

          (a) Borrower  expressly  waives any right to prepay the Loan, in whole
     or in part, except as hereinafter provided.

          (b) Notwithstanding  anything herein or in any other Loan Documents to
     the  contrary,  except as the result of an  acceleration  of the  Scheduled
     Maturity  Date  or if  expressly  required  or  permitted  under  any  Loan
     Document,  including as a result of any of the prepayment  events specified
     in the last sentence of Section 2.6(d) hereof, Borrower may not voluntarily
     prepay the Loan, in whole or in part,  prior to May 11, 2000 (the "Lock Out
     Date").

          (c)  Provided  that no Event of  Default  shall have  occurred  and be
     continuing,  Borrower  may,  at any time  subsequent  to the Lock Out Date,
     elect to  prepay  the  Loan,  in whole or in  part,  on any  Payment  Date,
     provided,  in either case,  and with respect to any prepayment (i) Borrower
     has given Lender  written  notice of such  prepayment  not more than thirty
     (30) days and not less  than  fifteen  (15) days  prior to the date of such
     prepayment,  (ii) such prepayment is accompanied by all interest accrued on
     the amount so prepaid and all other fees and other sums due  hereunder  and
     under the other Loan Documents, if any, including,  without limitation, any
     amounts  due  under  Section  2.5  hereof up to and  including  the date of
     prepayment,  and (iii) if such prepayment occurs prior to November 11, 2001
     (the "Yield  Maintenance  Termination  Date") such prepayment also shall be
     accompanied by the Prepayment  Fee. For purposes  hereof,  the  "Prepayment
     Fee" shall be an amount equal to the present value of the Discount  Amount,
     discounted  at a rate  per  annum  equal  to LIBOR  (as in  effect  for the
     Interest Accrual Period in which such prepayment shall occur). In the event
     that any Prepayment Fee is due hereunder,  Lender shall deliver to Borrower
     a statement  setting forth the amount and  determination  of the Prepayment
     Fee. Lender shall not be obligated or required to have actually  reinvested
     the prepaid  principal  balance at LIBOR or  otherwise  as a  condition  to
     receiving the Prepayment Fee.

          (d) The  Prepayment  Fee  shall be due,  to the  extent  permitted  by
     applicable law, under any and all circumstances where all or any portion of
     the Loan is paid prior to the Yield Maintenance  Termination Date,  whether
     such  prepayment is involuntary  or a voluntary  payment in full prior to a
     scheduled  foreclosure  under the Mortgage,  to the extent such  prepayment
     results from Lender's  exercise of its rights upon  Borrower's  default and
     acceleration  of the  Scheduled  Maturity  Date  (irrespective  of  whether
     foreclosure  proceedings have been commenced),  and shall be in addition to
     any  other  fees or sums due  hereunder  or  under  any of the  other  Loan
     Documents. No tender of a prepayment with respect to which a Prepayment Fee
     is due shall be effective  unless such  prepayment  is  accompanied  by the
     Prepayment Fee.

          (e)  Notwithstanding  anything herein or in any other Loan Document to
     the contrary, Borrower may not voluntarily make any prepayment of the Loan,
     whether in whole or in part,  during the period  between the day  following
     any  Payment  Date  and  the  day  following  the  next  succeeding   LIBOR
     Determination  Date  immediately   following  such  Payment  Date.  If  any
     mandatory  prepayment  (whether  in  connection  with  the  application  of
     insurance  proceeds or  condemnation  awards  pursuant to the Mortgage,  or
     otherwise)  shall be received during any such period,  the applicable LIBOR
     Interest  Rate  shall be the  LIBOR  Interest  Rate as  determined  for the

<PAGE>

     Interest  Accrual  Period  immediately  preceding  the  date  of  any  such
     mandatory prepayment.

     2.6 Default Interest; Late Charge.

          (a) If any  payment  of  principal,  interest  or  other  sum  payable
     hereunder,  or under any of the other Loan Documents, is not paid when due,
     or all  principal,  interest and all other  amounts due hereunder and under
     the other Loan Documents are not paid in full on the Maturity Date (or such
     earlier  date as the  same may  become  due,  whether  by  acceleration  or
     otherwise)),  such  principal  amount,  interest  or other sum  shall  bear
     interest at a rate per annum equal to three percent (3%) in excess over the
     LIBOR  Interest  Rate  (or,  if at such time  Lender  shall  have  notified
     Borrower  that  reasonable  means do not  exist for  ascertaining  LIBOR as
     provided  in  clause  (iii) of  Section  2.5(b)  hereof or the Base Rate is
     otherwise  being  employed by Lender,  three  percent (3%) in excess of the
     Base Rate) (the  "Default  Rate"),  which Default Rate shall apply from the
     date such amount was due until the date such amount is indefeasibly paid to
     Lender. Without limiting the foregoing,  upon the occurrence of, and during
     the continuance  of, an Event of Default  hereunder,  the entire  principal
     balance of the Loan shall bear  interest at the Default  Rate.  Interest at
     the Default Rate shall be paid immediately upon demand, which demand may be
     made as frequently as Lender shall elect.

          (b) If any installment of interest or principal  (other than a payment
     of principal  upon the Maturity Date or  acceleration)  when due, or if any
     other amount payable hereunder or under any other Loan Document is not paid
     when due,  Borrower shall pay to Lender a late charge of three percent (3%)
     of the amount so overdue in order to defray part of the expense incident to
     handling  such  delinquent  payment or payments.  Such late charge shall be
     immediately due and payable  without notice or demand by Lender.  Such late
     charge shall be in addition to, and separate from, any increase in interest
     due hereunder as a result of  calculation  of interest due hereunder at the
     Default  Rate.  Acceptance  by Lender of any late charge or interest at the
     Default  Rate  shall  not be  deemed a  waiver  of any of  Lender's  rights
     hereunder  or under the other  Loan  Documents  with  respect  to such late
     payment.  Such late charge shall be in addition to, and separate  from, any
     increase in interest due hereunder as a result of  calculation  of interest
     due hereunder at the Default Rate.

     2.8 Excess Interest.  

     It is agreed that,  notwithstanding  any  provision to the contrary in this
Agreement,  the Note, the Mortgage or any of the other Loan  Documents,  no such
provision  shall  require  the  payment or permit the  collection  of any amount
("Excess Interest") in excess of the maximum amount of interest permitted by law
to be charged for the use or detention, or the forbearance in the collection, of
all or any  portion of the  indebtedness  evidenced  by the Note.  If any Excess
Interest is provided  for, or is  adjudicated  to be provided  for, in the Note,
this Agreement or any of the other Loan Documents, then in such event:

          (a) the provisions of this Section 2.8 shall govern and control;

          (b) neither  Borrower nor any of the other Persons required to pay any
     amounts  with  respect  to the Loan  shall be  obligated  to pay any Excess
     Interest;

<PAGE>

          (c) any Excess Interest that Lender may have received hereunder shall,
     at the  option of  Lender,  (i) be  applied  as a credit  against  the then
     Outstanding  Principal Balance (without payment of prepayment  premium) due
     hereunder,  accrued and unpaid  interest  thereon not to exceed the maximum
     amount permitted by law, or both, (ii) be refunded to the payor thereof, or
     (iii) any combination of the foregoing;

          (d) the  applicable  interest  rate or rates  shall  be  automatically
     subject to reduction  to the maximum  lawful rate and this  Agreement,  the
     Note,  the  Mortgage and the other Loan  Documents  shall be deemed to have
     been, and shall be, reformed and modified to reflect such reduction in such
     interest rate or rates; and

          (e) neither  Borrower nor any of the other Persons required to pay any
     amounts  with  respect to the Loan shall have any action or remedy  against
     Lender for any damages  whatsoever,  or any defense to  enforcement of this
     Agreement,  the Note,  the  Mortgage  or any of the other  Loan  Documents,
     arising out of the payment or collection of any Excess Interest.

     2.9 Loan Taxes.

          (a) Any and all payments by Borrower to Lender hereunder and under the
     other  Loan  Documents  shall,  provided  that  Lender  complies  with  the
     requirements  of  Section  2.9(c)  hereof,  be made free and clear of,  and
     without  deduction  for,  any and all  present  or  future  taxes,  levies,
     imposts,  deductions,  charges,  withholdings  or liabilities  with respect
     thereto,  except  for  the  following,  for  which  Borrower  shall  not be
     responsible: (i) taxes imposed on or measured by Lender's net income or net
     receipts;  or (ii) franchise taxes imposed on Lender by the jurisdiction in
     which (A) Lender is organized,  (B) Lender is "doing business" (unless such
     determination  of "doing  business"  is made solely as a result of Lender's
     interest in the Loan and the security therefor), or (C) Lender's applicable
     lending  office is located (all such taxes,  levies,  imposts,  deductions,
     charges or  withholdings  and  liabilities  (except those  described in the
     foregoing  clauses  (i) and (ii))  being  hereinafter  referred to as "Loan
     Taxes").  If Borrower  shall be  required by law to deduct or withhold  any
     Loan Taxes from or in respect  of any sum  payable  hereunder  or under any
     other Loan Document,  then (1) any such sum payable  hereunder or under any
     other Loan  Document  shall be  increased as may be necessary so that after
     making  all  required  deductions  or  withholdings  (including  deductions
     applicable  to  additional  sums payable  under this Section  2.9),  Lender
     receives  an amount  equal to the sum it would  have  received  had no such
     deductions or withholdings  (including  deductions applicable to additional
     sums payable  under this Section  2.9) been made,  (2) Borrower  shall make
     such deductions or withholdings, and (3) Borrower shall pay the full amount
     deducted or withheld to the relevant  taxing  authority in accordance  with
     applicable law.  Borrower will indemnify  Lender for the full amount of any
     Loan Taxes (including, without limitation, any Loan Taxes (as well as taxes
     described in clauses (i) and (ii) of the second preceding sentence) imposed
     by any  jurisdiction on any amounts payable under this Section 2.9) paid or
     payable  by  Lender  and  any  liability  (including,  without  limitation,
     penalties,  interest  and  expenses)  arising  therefrom  or  with  respect
     thereto,  but only to the extent such Loan Taxes were  correctly or legally
     asserted.  A  certificate  as to the amount of such  payment  or  liability
     delivered  to Borrower by Lender in good faith shall be  conclusive  absent
     manifest  error.  The agreements and  obligations of Borrower  contained in
     this  Section  2.9 shall  survive  the  payment  in full of  principal  and

<PAGE>

     interest under this Agreement and the Note.

          (b)  Within  thirty  (30) days  after the date of any  payment of Loan
     Taxes  withheld by  Borrower in respect of any payment to Lender,  Borrower
     will  furnish to Lender the  original or a  certified  copy of a receipt or
     other evidence satisfactory to Lender evidencing payment thereof.

          (c) If Lender is a U.S. Person (other than the lender originally named
     herein), Lender shall deliver to Borrower, upon request, a Form W-9 (unless
     it  establishes  to the  reasonable  satisfaction  of  Borrower  that it is
     otherwise  eligible for an exemption from backup  withholding  tax or other
     withholding  tax). If Lender is not a U.S. Person,  Lender shall deliver to
     Borrower,  upon  request,  a Form  W-8 and  either  (i) a Form  1001  which
     indicates  a 0% rate of tax or (ii) a Form  4224.  If  Lender is not a U.S.
     Person,  Lender further undertakes to deliver to Borrower  additional Forms
     W-8, 1001, 4224 (or any successor forms) or other manner of  certification,
     as the case may be, (A) on or before the date that any such form expires or
     becomes obsolete,  (B) after the occurrence of any event requiring a change
     in the most recent form  previously  delivered by it to  Borrower,  and (C)
     such  extensions  or renewals  thereof as may  reasonably  be  requested by
     Borrower,  certifying that Lender is entitled to receive payments hereunder
     without deduction or withholding of any Loan Taxes.  However,  in the event
     that any change in law, rule,  regulation,  treaty or directive,  or in the
     interpretation or application thereof (a "Law Change"),  has occurred prior
     to the date on which any delivery pursuant to the preceding  sentence would
     otherwise be required which renders such form inapplicable,  or which would
     prevent  Lender from duly  completing  and  delivering any such form, or if
     such Law Change  results in Lender  being  unable to deliver a Form W-9 (or
     other satisfactory  evidence that it is otherwise eligible for an exemption
     from backup  withholding tax or other withholding tax), Lender shall not be
     obligated  to deliver  such forms but shall,  promptly  following  such Law
     Change,  but in any event prior to the time the next  payment  hereunder is
     due following  such Law Change,  advise  Borrower in writing  whether it is
     capable of receiving  payments without any deduction or withholding of Loan
     Taxes. In the event of such Law Change,  Borrower shall have the obligation
     to make Lender whole and to "gross-up" under Section 2.9(a) hereof, despite
     the failure by Lender to deliver such forms.

          (d) If Lender  receives  a refund in  respect  of Loan  Taxes  paid by
     Borrower,  it shall  promptly  pay such  refund,  together  with any  other
     amounts paid by Borrower  pursuant to Section  2.9(a)  hereof in connection
     with such  refunded  Loan  Taxes,  to  Borrower;  provided,  however,  that
     Borrower  agrees to  promptly  return  such refund to Lender if it receives
     notice  from  Lender  that it is  required  to repay such  refund.  Nothing
     contained  herein shall be  construed to require  Lender to seek any refund
     and Lender shall have no obligation to Borrower to do so.

          (e) All  amounts  payable  under  this  Section  2.9 shall  constitute
     additional  interest hereunder and shall be secured by the Mortgage and the
     other Loan Documents.  The provisions of this Section 2.9 shall survive any
     payment or prepayment of the Loan and any  foreclosure or  satisfaction  of
     the Mortgage.

          (f) Any reference  under this Section 2.9 to "Lender"  shall be deemed
     to include any Participant and any Assignees.

     2.10 Servicing. The Loan shall be serviced by an insured financial servicer

<PAGE>

selected by Lender in its sole  discretion (the  "Servicer").  Lender may change
the Servicer  from time to time  without the consent of  Borrower,  on notice to
Borrower.  Borrower  expressly  acknowledges and agrees that the Servicer's fees
for servicing the Loan (the "Servicing Fee"), which shall in no event exceed one
eighth of one percent  (.125%) per annum on the Outstanding  Principal  Balance,
shall be payable by Borrower and shall constitute a portion of the Obligations.

     2.11 Loan Term Reduction. Borrower shall have the right, to be exercised by
Borrower  delivering  written  notice to Lender on or before March 31, 1999,  to
reduce the term of the this Loan to three (3) years (the "Loan Term Reduction").
If Borrower  elects to make the Loan Term  Reduction,  and  notwithstanding  any
other term herein or in the other Loan Documents to the contrary,  the following
terms shall apply and shall supercede all such contrary terms:  (a) the Interest
Rate Spread shall be two hundred  fifty (250) basis  points;  (b) the  Scheduled
Maturity  Date  shall be  November  11,  2001;  (c) the  Lock Out Date  shall be
November  11,  1999;  and (d) the Yield  Maintenance  Termination  Date shall be
November 11, 2000.


                                   Section 3
               CERTAIN REPRESENTATIONS AND WARRANTIES OF BORROWER

     As an  inducement  to Lender to enter into this  Agreement  and to make the
Loan, Borrower hereby represents and warrants as follows,  which representations
and  warranties  shall be true and correct as of the date hereof and which shall
survive the Closing Date  hereunder  and shall remain true and correct until all
of the Obligations are repaid in full:

     3.1  Borrower  Organization.  Borrower is a duly formed  limited  liability
company  under the laws of the State of Delaware,  validly  existing and in good
standing  under  the laws of the  State of  Delaware,  and has  full  power  and
authority  to execute and deliver to Lender  this  Agreement  and all other Loan
Documents  to which it is a  party,  and to own and  operate  the  Premises  and
perform the  obligations  and carry out the duties imposed upon Borrower by this
Agreement  and the other Loan  Documents.  All Loan  Documents to be executed by
Borrower  have been duly  authorized,  approved,  executed and  delivered by all
necessary  parties and  constitute the legal,  valid and binding  obligations of
Borrower,  enforceable  against  Borrower in  accordance  with their  respective
terms.  Borrower is  authorized to do business in the State of Hawaii and is not
required  by  applicable  law to be  authorized  to do  business  in  any  other
jurisdiction.  The only member in Borrower is Member.  The  structural  chart of
Borrower set forth on Schedule F annexed hereto is true, complete and correct in
all  respects.  No Person other than those  Persons  shown on Schedule F annexed
hereto  has any  Ownership  Interest  in,  or  right  to  control,  directly  or
indirectly, Borrower.

     3.2  Borrower  Address.  Borrower's  principal  place of business is at the
address first set forth above,  and shall not be changed during the Term without
giving Lender at least thirty (30) days' prior notice thereof.  Borrower uses no
trade name,  and has not and will not do any business  under any name other than
its actual name set forth herein.

     3.3  Borrower's  Organizational  Documents.  A true  and  complete  copy of
Borrower's  Organizational  Documents have been furnished to Lender.  Borrower's
Organiza-tional  Documents  constitute the entire agreement among the members in
Borrower  and are binding  upon and  enforceable  against all of such members in
accordance with their respective terms.  There are no other agreements,  oral or

<PAGE>

written,  among any of the members in Borrower relating to Borrower. No party is
in default of its obligations under Borrower's  Organizational  Documents and no
condition  exists  which,  with the giving of notice and/or the passage of time,
would constitute a default under Borrower's Organizational Documents.

     3.4 Member's Organizational Documents. A true and complete copy of Member's
Organizational  Documents have been furnished to Lender. Member's Organizational
Docu-ments  constitute the entire agreement relating to Member among the members
in Member and are binding  upon and  enforceable  against all of such members in
accordance  with  their  respective  terms.  No  party  is  in  default  of  its
obligations  under  Member's  Organizational  Documents and no condition  exists
which,  with the giving of notice and/or the passage of time, would constitute a
default under Member's Organizational Documents.

     3.5 Hotel  Uses.  The  Premises  consists  solely  of a hotel  and  related
operations and is used for no other purpose.

     3.6 No Condemnation. To the Borrower's knowledge, other than the obligation
to convey the  "Parking  Parcels"  (as defined in and  pursuant to the  Transfer
Agreement) to the County of Maui,  there does not exist any actual,  proposed or
threatened  exercise  of the  power of  eminent  domain  or other  taking by any
governmental or quasi-governmental  body or agency, of all or any portion of the
Premises, or any interest therein, or any right of access thereto.

     3.7 No  Casualty.  To  the  Borrower's  knowledge,  the  Improvements  have
suffered no material  casualty or damage  which has not been fully  repaired and
the cost thereof fully paid.

     3.8  Purchase  Options.  To  the  Borrower's  knowledge,   other  than  the
obligation  to convey the  Parking  Parcels to the County of Maui,  neither  the
Premises  nor any part  thereof  are  subject to any  purchase  options or other
similar rights in favor of third parties.

     3.9  Litigation.  To the  Borrower's  knowledge,  except  as set  forth  in
Schedule  E  attached  hereto,  there  are  no  actions,   suits,   proceedings,
arbitrations,  tenant  disputes,  labor disputes or governmental  investigations
pending or threatened against or affecting  Borrower or the Premises,  which, if
successful, could have a Material Adverse Effect. Neither Borrower nor Member is
operating under, or is subject to, any order, writ, injunction, decree or demand
of any court or any Governmental Authority.  No actions,  suits,  proceedings or
arbitrations  are pending or, to the Borrower's  knowledge,  threatened  against
Borrower or Member which  involve  claims,  damages or sums of money not covered
(including all applicable deductibles) by insurance.

     3.10 No Conflict with Law or Agreements.  To the Borrower's knowledge,  the
execution and delivery of this Agreement and the other Loan  Documents,  and the
performance  and  consummation  of  the  transactions  contemplated  hereby  and
thereby,  on the part of  Borrower,  and  fulfillment  of the  terms of the Loan
Documents  by  Borrower,  (a) do not and will not  conflict  with,  violate,  or
constitute a default (or a condition  or event  which,  after notice or lapse of
time or both,  would  constitute  such a  default)  under any  provision  of any
Organizational  Document or any contractual obligation of Borrower, or any Legal
Requirement or any court decree or order  applicable to the Premises,  Borrower,
and (b) will not result in, or require,  the creation or  imposition of any lien
or encumbrance  on, or conveyance of, any of Borrower's  properties  pursuant to
any  contractual  obligation,  and (c) do not require the consent or approval of
any  Governmental  Authority or other Person,  except for consents and approvals

<PAGE>

already obtained.

     3.11 Personal  Property.  To the  Borrower's  knowledge,  all equipment and
other personal property  necessary for (or otherwise actually used in connection
with) the proper and efficient  operation and  maintenance of the Premises,  the
actual and contemplated uses of the Premises and/or  Borrower's  compliance with
its obligations under the Leases, are owned or leased by Borrower and constitute
part of the Premises subject to the Mortgage and located thereat, other than (a)
any  such  equipment  which  is  owned  by a  utility  company,  or (b) any such
equipment  and personal  property  which is owned by tenants of the Premises and
utilized solely by such tenant.

     3.12 Leases.

          (a)  Borrower  has not  entered  into any  Lease  which  continues  in
     existence,  and is not bound by any such  Lease,  other  than the  Approved
     Leases.

          (b) Rent has not been  collected  by Borrower  under any of the Leases
     more than one (1) month in advance of the due date.  Except as disclosed on
     the Rent  Roll,  the term of each  Lease has  commenced  and the tenant has
     commenced  the full  payment of rent under  such Lease  without  the tenant
     thereunder  being  entitled to any  abatement  thereof.  To the  Borrower's
     knowledge,  and except as disclosed  on the Rent Roll,  (i) the landlord is
     not  required to perform any tenant work or pay any work  allowances  under
     any Lease, (ii) all security and other escrow deposits made under any Lease
     are being,  and have been held, in accordance  with all Legal  Requirements
     and the terms of such  Lease,  and  (iii) no  tenant  under a Lease has any
     right of expansion, extension, cancellation or any other option pursuant to
     such Leases,  and no tenant has any right of set off or  reduction  against
     rent.

          (c) To the Borrower's  knowledge,  each of the Leases is in full force
     and effect and there are no monetary or other material defaults by Borrower
     thereunder,  and,  except  as set  forth on the  Rent  Roll,  there  are no
     monetary  or other  material  defaults  by any tenant  thereunder.  None of
     Borrower,  and to the  Borrower's  knowledge,  Manager or any other  Person
     acting on Borrower's or Manager's behalf,  has given or received any notice
     of default under any of the Leases that remains uncured or in dispute,  and
     Borrower is not  intending to deliver  such a notice of default  within the
     thirty (30) days following the date hereof.

          (d) To the  Borrower's  knowledge,  the Rent Roll for the Premises and
     the list of security  deposits  made by tenants at the Premises  which have
     not been applied  (including  accrued interest thereon) delivered to Lender
     are true, correct and complete in all material respects.

          (e) No tenant  under any Lease (or any  sublease)  is an  Affiliate of
     Borrower,  except  as may be  disclosed  otherwise  on  Schedule  C annexed
     hereto.

          (f) There are no  brokerage  fees or  commissions  due and  payable in
     connection  with the leasing of space at the  Premises,  except as has been
     disclosed  to Lender in the Leases,  the Rent Roll or otherwise in writing,
     and no such fees or  commissions  will become due and payable in the future
     in connection with the Leases, including by reason of any extension of such
     Lease or expansion of the space leased thereunder, except as has previously

<PAGE>

     been  disclosed  to Lender in the  Leases,  the Rent Roll or  otherwise  in
     writing.

     3.13 Environmental.  To the Borrower's knowledge, except as may be actually
disclosed  in the  Environmental  Report  or  otherwise  disclosed  to Lender in
writing,

          (a) no Hazardous  Substances are currently located,  stored or used at
     the Premises,  except with respect to such Hazardous  Substances  which are
     (i) customarily located,  stored or used in hotels similar to the Premises,
     or  (ii)  unique  and  necessary  to a  tenant's  business  located  in the
     Premises,  provided  that such  Hazardous  Substances  described  in clause
     (a)(i) or (a)(ii) are at all times  stored,  located and used in compliance
     with all Environmental Laws;

          (b) no Hazardous Substances have been discharged, released or emitted,
     upon or from the Premises  into the  environment,  which would  subject the
     Borrower of the Premises to any damages, penalties or liabilities under any
     applicable Environmental Laws;

          (c) the Premises have not ever been used as or for a mine, a landfill,
     a dump or other disposal facility, or a gasoline service station;

          (d) no  underground  storage tank is now located on or in the Premises
     or,  if  previously  located  therein,  each  such  tank has  been  removed
     therefrom in  compliance  with all  applicable  Environmental  Laws and any
     clean-up  of  the  surrounding  soil  in  connection   therewith  has  been
     completed;

          (e) no  asbestos,  ACM,  materials  containing  urea-formaldehyde,  or
     transformers, capacitors, ballasts or other equipment that contain PCBs are
     located about the Premises;

          (f) the Premises  have never been used by Borrower,  as a permanent or
     temporary treatment, storage or disposal site for any Hazardous Substance;

          (g) (i) no notice of any  violation  or any alleged  violation  of any
     Environmental  Law has been issued or given by any Governmental  Authority,
     and  (ii)  there  is not now any  investigation  or  report  involving  the
     Premises by any  Governmental  Authority or agency which in any way relates
     to Hazardous Substances;

          (h) no Person has given any notice of or asserted any claim,  cause of
     action,  penalty,  cost or demand for  payment or  compensation,  allegedly
     resulting from any activity or event described in clauses (a)-(g) above;

          (i)  there  are not now any  actions,  suits,  proceedings  or  damage
     settlements  relating in any way to Hazardous  Substances in, upon,  under,
     over or from the Premises;

          (j) no notification of a Release (as such term is defined in 42 U.S.C.
     ss. 9601(22)) of any Hazardous Substances has been filed by or on behalf of
     Borrower  through  authorized  employees or agents and the Premises are not
     listed on the  United  States  Environmental  Protection  Agency's  List of
     Hazardous  Waste  Sites or any  other  list of  Hazardous  Substance  sites
     maintained by any federal, state or local Governmental Authority;

<PAGE>

          (k)  there  are  no  environmental   liens  on  the  Premises  and  no
     governmental  actions have been taken or are in process which could subject
     the Premises to such liens; and

          (l) Borrower has not transported or arranged for the transportation of
     any Hazardous  Substances  to any location  which is listed or proposed for
     listing  under CERCLA or on any similar  state list or which is the subject
     of federal, state or local enforcement actions or other.

     3.14 Financial Statements.  All financial statements of Borrower heretofore
delivered  to Lender in  connection  with the Loan are true and  correct  in all
material  respects and fairly  present the  financial  condition of the subjects
thereof as of the respective  dates thereof,  and no material adverse change has
occurred in the financial  condition  reflected  therein,  or the  operations or
business  of,  such  Persons  since  the  respective  dates of the  most  recent
financial statements  delivered to Lender. The financial  statements  heretofore
delivered  have been prepared in accordance  with the  procedures and accounting
principles and standards required by Section 4.14 hereof.

     3.15 No  Insolvency.  Borrower  is not  Insolvent  and will not be rendered
Insolvent  by the  execution  of this  Agreement,  the  Note or any  other  Loan
Documents,  or by the  consummation of the transactions  contemplated  hereby or
thereby.

     3.16  Fraudulent  Conveyance.   Borrower  (a)  has  not  entered  into  the
transactions  contemplated by this Agreement or any other Loan Document with the
actual intent to hinder,  delay,  or defraud any creditor,  and (b) has received
reasonably equivalent value in exchange for its obligations under the Note, this
Agreement  and the other  Loan  Documents.  Giving  effect  to the  transactions
contemplated by the Loan Documents,  the fair salable value of Borrower's assets
exceeds, and will,  immediately following the execution and delivery of the Loan
Documents and the advance of the Loan proceeds  thereunder,  exceed,  Borrower's
total probable liabilities, including, without limitation, the maximum amount of
its  subordinated,   unliquidated,   disputed  and/or  contingent   liabilities.
Borrower's assets do not, and, immediately  following the execution and delivery
of the Loan Documents and the advance of the Loan proceeds thereunder, will not,
constitute  unreasonably small capital to carry out its business as conducted or
as proposed to be  conducted.  Borrower does not intend to, and does not believe
that it will,  incur  debts  and  liabilities  (including,  without  limitation,
contingent  liabilities  and other  commitments)  beyond its ability to pay such
debts and liabilities as they mature (taking into account the timing and amounts
to be payable on or in respect of obligations of Borrower).

     3.17 Broker.  No broker or consultant  has been retained by Borrower or any
Affiliate  of  Borrower  in  connection  with the  Loan or the  Loan  Documents.
Borrower will indemnify,  defend and hold the Indemnified  Parties harmless from
and against all loss, cost, liability and expense arising from the claims of all
brokers  and  consultants  relating to the Loan  and/or the  Premises  with whom
Borrower,  any  Affiliate  of Borrower or any  employee or agent of Borrower has
dealt,  including,  without  limitation,  sales,  mortgage or leasing brokers or
consultants.

     3.18 Fiscal Year. Each fiscal year of Borrower commences on January 1.

     3.19 No Other Financing.  Other than the Mezzanine  Indebtedness,  Borrower
has not borrowed any funds which have not heretofore been repaid in full, except
for the Loan.

<PAGE>

     3.20 ERISA.

          (a)  To  the  Borrower's  knowledge,   the  execution,   delivery  and
     performance of this Agreement, the Mortgage and the other Loan Documents do
     not constitute a Prohibited  Transaction,  assuming solely for this purpose
     that  Lender is a party in  interest  as defined in Section  3(14) of ERISA
     ("Party  In  Interest")  or a  disqualified  person as  defined  in Section
     4975(e)(2) of the Code ("Disqualified  Person") with respect to an employee
     benefit plan, if any, which has directly invested in Borrower.

          (b) To the  Borrower's  knowledge,  (i) Borrower  has made,  and shall
     continue to make, all required contributions to all employee benefit plans,
     if any,  within the time periods  required by the applicable  provisions of
     ERISA and any other  federal or state law, and Borrower has no knowledge of
     any material  liability  which has been incurred by Borrower  which remains
     unsatisfied for any taxes or penalties with respect to any employee benefit
     plan  or any  multi-employer  plan,  and  (ii)  each  such  plan  has  been
     administered in compliance with its terms and the applicable  provisions of
     ERISA and any other federal or state law.

     3.21  FIRPTA.  Borrower  is not a "foreign  person"  within the  meaning of
Sections 1445 or 7701 of the Code.

     3.22 PUHCA.  Borrower is not a "holding company" or a "subsidiary  company"
of a "holding  company"  or an  "affiliate"  of either a "holding  company" or a
"subsidiary  company",  all as defined in the Public Utility Holding Company Act
of 1935, as amended.

     3.23 No  Margin  Stock.  None of the  proceeds  of the Loan will be used by
Borrower for the purpose of  purchasing  or carrying  "margin  stock" within the
meaning  of  Regulation  G, T, U or X issued  by the Board of  Governors  of the
Federal Reserve System,  as at any time amended,  and Borrower agrees to execute
all instruments which may be necessary from time to time, if any, to comply with
all the  requirements of Regulation U of the Federal  Reserve System,  as at any
time amended.

     3.24 Investment Company Act. Borrower is not (a) an "investment company" or
a company  "controlled"  by an  "investment  company"  within the meaning of the
Investment  Company Act of 1940, as amended,  or (b) subject to any other United
States federal or state law or regulation which purports to restrict or regulate
its ability to borrow money.

     3.25 Taxes.  Borrower  has filed all  federal,  state and local tax returns
required to be filed  prior to the date  hereof and has paid all taxes,  charges
and assessments shown to be due from Borrower on such tax returns. All Taxes due
and owing in respect of, and affecting,  the Premises have been paid.  There are
no  pending,  or  to  Borrower's  best  knowledge,  proposed  special  or  other
assessments for public improvements or otherwise affecting the Premises.

     3.26  Full  and  Accurate  Disclosure.  To  the  Borrower's  knowledge,  no
statement of fact made by Borrower in this Agreement or in any of the other Loan
Documents contains any untrue statement of a material fact or omits to state any
material  fact  necessary  to make  statements  contained  herein or therein not
misleading. To the Borrower's knowledge, there is no material fact which has not
been  disclosed to Lender which  adversely  affects,  nor as far as Borrower can
foresee,  might adversely  affect,  the Premises or the business,  operations or

<PAGE>

condition (financial or otherwise) of Borrower, other than with regard to market
risk inherent in projecting future operations.

     3.27 Contracts.

          (a) Borrower has not entered  into,  and is not bound by, any material
     Contract which continues in existence, except the Approved Contracts.

          (b) To the  Borrower's  knowledge,  each of the  Contracts  is in full
     force and  effect,  there are no  monetary  or other  material  defaults by
     Borrower  thereunder and, there are no monetary or other material  defaults
     thereunder  by  any  other  party  thereto.  None  of  Borrower,  or to the
     Borrower's  knowledge,  Manager or any other Person acting on Borrower's or
     Manager's behalf,  has given or received any notice of default under any of
     the Contracts that remains uncured or in dispute.

          (c) Borrower has delivered  true,  correct and complete  copies of the
     Contracts  in  Borrower's   possession   (including   all   amendments  and
     supplements thereto) to Lender.

          (d) All fees and other compensation for services previously  performed
     under the Management Agreement have been paid in full.


                                   Section 4
                         CERTAIN COVENANTS OF BORROWER

     Borrower hereby covenants and agrees with Lender as follows:

     4.1  Payment  and  Performance  of  Obligations.  Borrower  shall  pay  and
otherwise  perform  the  Obligations  in  accordance  with the terms of the Loan
Documents.

     4.2 Transfers.

          (a) Other than in  connection  with an assumption of the Loan when and
     as  provided  in Section  9.3 hereof or in  connection  with the  Mezzanine
     Indebtedness,  Borrower will not,  directly or  indirectly,  sell,  assign,
     convey,  pledge,  hypothecate,  encumber or otherwise transfer (each of the
     foregoing  constituting a "Transfer") the Premises or any part thereof,  or
     any  interest  therein,  or suffer,  consent  to or permit  the  foregoing,
     without,  in each instance,  the prior written consent of Lender.  Borrower
     will not permit any owner (directly or indirectly) of a legal or beneficial
     interest in Borrower (including,  without limitation,  any owner, (directly
     or  indirectly) of a legal or beneficial  ownership  interest in Member) to
     Transfer  such  interest,  whether  by  transfer  of stock,  assignment  of
     partnership  interest or other transfer of legal or beneficial  interest in
     Borrower or in any direct or indirect  owner thereof,  or otherwise  permit
     any new or additional legal or beneficial  ownership  interests in Borrower
     or  any  direct  or  indirect  owner  to  be  issued,  including,   without
     limitation,  by  admission  of new  managing  members or general  partners,
     without, in each instance, the prior written consent of Lender.

          (b) To the extent that Lender  elects to consent to any Transfer as to
     which its  consent is  required  hereunder,  Lender  shall be  entitled  to
     condition  its  consent on such  matters  as Lender may elect,  in its sole
     discretion,  including,  without  limitation,  execution of  instruments of

<PAGE>

     assignment  and  assumption  with  respect  to the Loan  Documents  and the
     Collateral,   delivery  of  Officer's   Certificates   and  affidavits  and
     indemnities,  including an affidavit  and  indemnification  regarding  Code
     Sections 1445 and 7701, agreements restricting actions which may or may not
     be  taken by any  transferee  or its  owners  or  restrictions  in any such
     Person's  Organizational  Documents  with respect  thereto,  additional  or
     replacement  security  for  the  Loan,  restrictions  as to the  use of any
     consideration  paid for such  Transfer,  and opinions,  including  opinions
     regarding   the   assumptions   of   obligations   hereunder,   substantive
     consolidation and such other matters as Lender may request. Within ten (10)
     days  after the  closing  of any  Transfer,  whether  or not such  Transfer
     required Lender's  consent,  if (i) the Premises or any part thereof or any
     interest  therein,  or (ii) any direct or indirect  ownership  interests in
     Borrower,  is transferred,  Borrower will provide Lender with a copy of the
     deed or other  instrument  of Transfer  to the  transferee.  Borrower  will
     promptly after request therefor provide Lender with such other  information
     and documentation  with respect to such Transfer as Lender shall reasonably
     request, including, without limitation, information as to ownership of such
     transferee.

          (c)  Upon the  occurrence  of any  Transfer,  the  provisions  of this
     Section  4.2 shall  continue to apply to the  transferee  as if it were the
     transferor  hereunder,  and any consent by Lender  permitting a transaction
     otherwise  prohibited  under this  Section 4.2, or any right of Borrower or
     any other Person to Transfer  without such consent,  shall not constitute a
     consent  to or waiver of any right,  remedy or power of Lender to  withhold
     its  consent  on a  subsequent  occasion  to a  transaction  not  otherwise
     permitted by the provisions of this Section 4.2. Notwithstanding the giving
     of any  consent  hereunder  by  Lender,  Borrower  shall not  engage in any
     Prohibited Transaction.

          (d)  Notwithstanding  the  provisions  of this Section 4.2,  "Obsolete
     Collateral"  (as  such  term is  defined  in the  Mortgage)  may be sold or
     otherwise  disposed of,  provided,  however,  that either (i) such Obsolete
     Collateral  has been or is  contemporaneously  being replaced by Collateral
     (as such term is  defined  in the  Mortgage)  of at least  equal  value and
     utility which is subject to the Lien of the Mortgage with the same priority
     as  with  respect  to  the  Obsolete  Collateral,  or  (ii)  such  Obsolete
     Collateral  may be removed  without  adversely  affecting the  maintenance,
     safety and operations at the Premises.

     4.3  Liens.  Other  than in  connection  with the  Mezzanine  Indebtedness,
Borrower shall not create, suffer or permit to exist any mortgage, pledge, lien,
security  interest  (including,  without  limitation,  a purchase money security
interest),  encumbrance,  charge, attachment,  levy, distraint or other judicial
process (collectively,  "Liens") on, of or against, or otherwise affecting,  all
or any portion of the  Premises  (including,  without  limitation,  fixtures and
other personal property), or any other property of Borrower (whether tangible or
intangible  and now owned or  hereafter  acquired)  in favor of any Person other
than Lender,  without the prior written  consent of Lender (which consent may be
withheld in Lender's sole but reasonable  discretion)  in each  instance,  other
than the Permitted Encumbrances.

     4.4 Indebtedness.

          (a) Borrower shall not without Lender's prior written consent, create,
     incur or assume any Indebtedness, except for (i) the Loan and the Mezzanine

<PAGE>

     Indebtedness,  (ii) Trade Payables in connection  with the operation of the
     Premises payable within ninety (90) days, which shall in no event exceed at
     any one time Five Hundred Thousand Dollars  ($500,000) (or such greater sum
     as shall be included in any Approved Budget),  (iii) Indebtedness evidenced
     by capital lease agreements which are secured solely by the assets financed
     thereby,  but  in no  event  shall  all  of  such  capital  leases,  in the
     aggregate,  exceed at any time Two Million Dollars  ($2,000,000),  and (iv)
     Indebtedness  relating to the  Borrower's  obligation  to repay  Membership
     Deposits that are included  within the definition of Receipts.  Each month,
     together  with the other  financial  statements  required  to be  furnished
     hereunder,  Borrower  shall furnish  Lender a  Certification  detailing the
     Indebtedness then outstanding,  including the number of days (in increments
     of 30 days)  that each  Trade  Payable of  Borrower  has been  outstanding.
     Borrower shall not create, incur or assume any other Indebtedness, if doing
     so would cause Borrower to be in violation of Section 8.1(h) hereof, or any
     other  provision of this Agreement or the other Loan  Documents  applicable
     thereto.

          (b)  Notwithstanding  that any Trade Payables incurred with respect to
     the Premises are otherwise permitted hereunder,  Borrower shall (subject to
     the terms of the next  sentence)  pay any  portion of such  Trade  Payables
     which becomes due and payable  within sixty (60) days following the date on
     which each such amount is due and payable.  Except with respect to the Loan
     and the Mezzanine Indebtedness, nothing contained in this Section 4.4 shall
     be deemed to require Borrower to pay any amount,  so long as Borrower is in
     good faith,  and by proper legal  proceedings,  diligently  contesting  the
     validity,  amount or application thereof,  provided,  however, that in each
     case, at the time of the commencement of any such action or proceeding, and
     during the pendency of such action or proceeding (i) adequate reserves with
     respect  thereto are maintained on the books of Borrower in accordance with
     generally  accepted  accounting  procedures  (as determined by the Approved
     Accountant),   (ii)  such  contest   operates  to  suspend   collection  or
     enforcement,  as the case may be, of the contested  amount and such contest
     is maintained and prosecuted  continuously  and with  diligence,  and (iii)
     Borrower  shall  deliver to Lender  cash in an amount  equal to one hundred
     twenty-five  percent (125%) of the amounts being contested which exceed One
     Hundred  Thousand  Dollars  ($100,000)  in the  aggregate and any estimated
     additional interest,  charge or penalty arising from such contest. Any cash
     so delivered shall  constitute  additional  security for the Loan. Any such
     cash shall be held and  invested in the same manner and subject to the same
     general terms as amounts deposited in the Cash Collateral Account under the
     Cash Management  Agreement and, upon the occurrence of an Event of Default,
     Lender may apply such monies in the same manner as other monies held in the
     Cash Collateral Account.  Borrower shall execute such instruments as Lender
     shall  require to  evidence  Lender's  perfected  first  priority  security
     interest therein and to effectuate the provisions  hereof. If, prior to the
     occurrence  of  an  Event  of  Default,  Borrower  shall  provide  evidence
     satisfactory to Lender, in its reasonable judgment,  that Borrower has paid
     the disputed amount,  or otherwise  settled the same and paid any amount to
     be paid  under  such  settlement,  or that  Borrower  has  received a final
     unappealable  judgment  in its  favor  that  it need  not pay any  disputed
     amount,  together with an Officer's  Certificate  confirming the foregoing,
     then Lender  shall  return any cash  deposited  with Lender with respect to
     such disputed amount.  If Borrower ceases to contest  continuously and with
     due diligence any contest  described above, or fails to provide Lender with
     evidence  satisfactory  to Lender  that it is doing so within ten (10) days
     after  Lender's  request,  or if there  shall be a final  judgment  against

<PAGE>

     Borrower with respect thereto,  then Lender may apply all or any portion of
     the cash to pay such disputed  amount and Lender shall have no liability to
     Borrower for any  determination  made by Lender,  in good faith, that it is
     entitled to do so or as to the amount to then be paid with  respect to such
     disputed amount, whether or not that determination is found to be accurate.

     4.5 Compliance with Restrictive Covenants, Etc.

          (a)  Borrower  will timely  comply in all material  respects  with the
     terms of all  Easements,  restrictive  covenants  and all  other  Permitted
     Encumbrances.  Borrower  shall  take such  further  actions  as Lender  may
     reasonably  request  from  time to time  with  respect  to such  Easements,
     restrictive covenants or Permitted Encumbrances.

          (b)  Borrower  shall  observe  and  comply  with  any  conditions  and
     requirements   necessary  to  preserve  and  extend  any  and  all  rights,
     privileges, franchises and concessions that are applicable to the Premises,
     the use and occupancy thereof, or the business conducted thereat,  and will
     timely  comply  in all  material  respects  with  all  regulations,  rules,
     ordinances,  statutes,  orders and decrees of any Governmental Authority or
     court applicable to it and/or the Premises or any part thereof.

     4.6 Leases.

          (a) Except as permitted in this Section 4.6,  Borrower  will not enter
     into, modify, amend, consent to the cancellation or surrender of (except to
     the extent  such  cancellation  or  surrender  is by the tenant  thereunder
     pursuant to a  pre-existing  right to do so under a Lease) or terminate any
     Lease,  whether now existing or hereafter  entered into,  without the prior
     written  consent of Lender,  which may be granted or  withheld  in Lender's
     sole but  reasonable  discretion,  provided,  however,  that (i) the tenant
     under the Lease in  question is not an  Affiliate  of  Borrower,  (ii) such
     transaction is entered into on arms length terms (without  consideration of
     any other relationship  Borrower or any Affiliate of Borrower may have with
     the tenant or any  Affiliate  of such  tenant),  and (iii) the fair  market
     value of the  Premises  and the ability of  Borrower  to make all  payments
     under the Loan Documents is not adversely affected thereby.

          (b) Borrower will timely comply with all material terms and conditions
     on its part to be performed under each Lease. Borrower shall neither do nor
     neglect  to do,  nor  permit  to be done,  anything  which  may  cause  the
     termination  of any Lease,  other than due to the default of the  tenant(s)
     under such Lease.  Borrower  shall not  collect  any rent or other  payment
     under any Lease  more than one month in  advance  of the due date  thereof.
     Borrower will use its best efforts to require the performance of all of the
     obligations of tenants and other Persons bound by the Leases and to enforce
     the Leases, subject, however, to the limitation on termination described in
     this Section 4.6.

          (c) Borrower may, without  Lender's prior written consent,  enter into
     any Lease  which  will not be a Major  Lease  when such  Lease  comes  into
     effect,  provided that each of the following  conditions is satisfied:  (i)
     the rent and  other  material  business  terms of such  Lease are on market
     terms for similarly situated  properties;  (ii) such Lease does not contain
     any options to purchase or other  rights with  respect to the  ownership of
     the  Premises;  (iii) such Lease does not contain any  restrictions  on the
     landlord's rights to lease remaining portions of the Premises,  except that

<PAGE>

     such Lease may contain options to lease additional space in the Premises on
     then existing  market  terms;  (iv) such Lease does not contain any options
     for the tenant thereunder to terminate such Lease,  other than in the event
     of a material casualty or condemnation or other events on market terms; (v)
     such  Lease  does  not  contain  any  extraordinary   landlord  obligations
     (including obligations which an unaffiliated landlord would have difficulty
     performing);  (vi) such Lease is entered into on the standard form of Lease
     which Lender has  previously  approved,  with such  changes  therein as are
     necessitated by the then prevalent market terms or such other  non-material
     changes thereto as a proposed tenant may request and Borrower is willing to
     agree to;  (vii) such Lease is entered into on arms length  terms,  without
     consideration of any relationship Borrower or any Affiliate of Borrower may
     otherwise  have with the tenant  thereunder or any Affiliate  thereof;  and
     (ix) the  Lease  shall  contain  each of the  provisions  required  by this
     Section 4.6.

          (d) Borrower may, without  Lender's prior written  consent,  modify or
     amend any Lease which is not a Major Lease,  provided  that either (i) such
     modification  or amendment  is required to be entered into  pursuant to the
     terms of such Lease, or (ii) each of the following conditions is satisfied:
     (A) such amendment or modification is entered into on an arms-length  basis
     without  consideration  of any relationship of Borrower or any Affiliate of
     Borrower  with the tenant  thereunder or any  Affiliate  thereof;  (B) such
     Lease  would not be a Major  Lease  and  would,  after  such  amendment  or
     modification,  satisfy the  conditions  set forth in clauses  (ii),  (iii),
     (iv), (v), (vi), (vii) and (ix) of Subsection 4.6(c) hereof, to as great an
     extent as it did prior to such amendment or modification; (C) to the extent
     that  any  additional  space  is  demised  pursuant  to such  amendment  or
     modification,   with  respect  thereto,   such  amendment  or  modification
     satisfies  the  provisions  of this  Section  4.6;  (D) such  amendment  or
     modification  does not reduce  the rent paid under the Lease;  and (E) such
     amendment or modification does not otherwise have a material adverse effect
     on the fair market value of the Premises or the Lien of the Mortgage on the
     Premises.  Borrower  may,  without  the prior  written  consent  of Lender,
     terminate  any Lease which is not a Major Lease in its good faith  exercise
     of its remedies  under such Lease,  or at law or in equity,  by reason of a
     material  monetary  default having  continued under such Lease for at least
     thirty  (30)  days  after  notice  to the  tenant  thereof.  Without  first
     obtaining Lender's prior written consent, Borrower shall not consent to any
     assignment  or  subletting  of any Lease unless the consent of Borrower may
     not be withheld under such circumstances  under the terms of the applicable
     Lease,  except that Borrower may,  without  Lender's prior written consent,
     consent  to any  assignment  or  subletting  which  does  not  release  the
     liability  of any Person then liable  thereunder  as tenant,  guarantor  or
     otherwise (1) if such assignment or subletting is of a Lease which is not a
     Major  Lease,  or (2) is for a  sublease  under a Major  Lease,  which,  if
     Borrower had entered into such sublease  directly,  would not  constitute a
     Major Lease.

          (e) Each  Lease  executed  by  Borrower  after the date  hereof  shall
     provide for (i) automatic  subordination  of such Lease to the Liens of the
     Mortgage and the  Assignment  of Leases and Rents,  (ii)  attornment by the
     tenant or licensee thereunder to Lender promptly after the giving by Lender
     of a notice to such tenant requiring such  attornment,  (iii) the tenant or
     licensee  thereunder to give a notice to Lender of each material default by
     the  landlord or  licensor  thereunder,  simultaneously  with the giving of
     notice of such default to such  landlord or  licensor,  (iv) Lender to have

<PAGE>

     the right,  but not the obligation,  to cure any default by the landlord or
     licensor  thereunder  after the  expiration of the landlord's or licensor's
     cure period, if any, and (v) execution and delivery (not more than ten (10)
     days after a request therefor) of an estoppel  certificate  satisfactory to
     Lender. Without limiting the foregoing,  each Lease shall also provide that
     Lender (or any other  successor to the landlord or licensor  acquiring  the
     Premises  by  foreclosure,  deed in lieu of  foreclosure  or  otherwise  in
     connection with the  enforcement of the Loan  Documents)  shall not be: (A)
     liable for any previous  act or omission of the landlord or licensor  under
     such Lease; (B) subject to any credit, demand, claim, counterclaim,  offset
     or defense which theretofore accrued to such tenant or licensee against the
     landlord  or  licensor;  (C)  unless  consented  to by Lender or  permitted
     without  Lender's  consent  under this Section  4.6,  bound by any previous
     modification of such Lease, or by any previous  prepayment of more than one
     month's  fixed  rent or  additional  rent;  (D)  bound by any  covenant  or
     obligation  of the  landlord or licensor to perform,  undertake or complete
     any  work  in  the  leased  space  of the  Premises  or to  prepare  it for
     occupancy;  (E) required to account for any security  deposit of the tenant
     or licensee other than any security deposit actually delivered to Lender by
     Borrower; (F) bound by any obligation to make any payment to such tenant or
     licensee or grant any credits,  except for services,  repairs,  maintenance
     and restoration provided for under the Lease to be performed by landlord or
     licensor after the date of such  attornment;  and (G)  responsible  for any
     monies owing by the landlord or licensor to such tenant or licensee. Lender
     shall,  upon  request,  execute and exchange  with any tenant under a Major
     Lease or any other Lease of office space at the Premises  demising one full
     floor  or  more of  office  space,  a  non-disturbance,  subordination  and
     attornment  agreement in such form as Lender shall  approve in its sole and
     absolute discretion,  provided,  however,  that Borrower shall deliver with
     such request an Officer's  Certificate  stating that such Lease was entered
     into in  accordance  with  the  terms  of this  Section  4.6 and any  other
     provisions of the Loan Documents  applicable thereto. All reasonable out of
     pocket  costs  and  expenses  of  Lender  (including,  without  limitation,
     attorneys'  fees and  disbursements)  in connection with Lender's review of
     any Lease and the negotiation,  preparation,  execution and delivery of any
     non-disturbance  agreement  shall be paid by Borrower  within five (5) days
     after request therefor by Lender.  Prior to seeking Lender's consent to any
     Lease, Borrower shall deliver to Lender a copy of such Lease, blacklined to
     show the changes from the  standard  form of Lease  previously  approved by
     Lender.

          (f) All  security  deposits  of tenants,  whether  held in cash or any
     other form,  shall not be commingled  with any other funds of Borrower and,
     if cash,  shall be deposited by Borrower at such commercial or savings bank
     or banks as may be  reasonably  satisfactory  to Lender.  Any bond or other
     instrument  which  Borrower is permitted  to hold in lieu of cash  security
     deposits under any applicable legal requirements (i) shall be maintained in
     full force and effect in the full amount of such deposits  unless  replaced
     by cash  deposits  as herein  above  described,  (ii) shall be issued by an
     institution  reasonably  satisfactory to Lender,  (iii) shall, if permitted
     pursuant  to any legal  requirements,  name  Lender  as payee or  mortgagee
     thereunder (or at Lender's option, be fully assignable to Lender), and (iv)
     shall in all respects  comply with any applicable  Legal  Requirements  and
     otherwise be satisfactory to Lender. Borrower shall, upon request,  provide
     Lender with evidence  satisfactory to Lender of Borrower's  compliance with
     the foregoing.  Following the occurrence and during the  continuance of any
     Event of Default, upon Lender's demand,  Borrower shall turn over to Lender

<PAGE>

     the security  deposits (and any interest  theretofore  earned thereon) with
     respect to all or any portion of the Premises, to be held by Lender subject
     to the terms of the  Leases.  If  Borrower is entitled to retain a security
     deposit,  then  such  amount  shall be  transferred  by  Borrower  into the
     Clearing Account.

          (g)  Notwithstanding  anything to the  contrary  herein  contained  or
     contained  in any other  Loan  Document,  Borrower  shall have the right to
     terminate,  amend or modify (i) any existing  Leases in connection with the
     transfer of the liquor licenses relating to the Premises to the Borrower or
     an entity  affiliated  with the  Borrower,  and (ii) any Lease  with  Grand
     Wailea Company or any of its affiliates  upon a termination of Grand Wailea
     Company as the Manager.

     4.7 Delivery of Notices. Borrower will promptly, but in no event later than
five (5) days  after  Borrower  becomes  aware of any of the  following  events,
furnish a written notice to Lender (together with the applicable  correspondence
and papers  relating  thereto)  specifying the nature and period of existence of
such  condition  or event and,  with  respect to events  described in clause (a)
below,  what action  Borrower is taking or proposes to take with respect thereto
(compliance  with the  provisions  of this  Section  4.7  shall not be deemed or
construed  to  constitute  a waiver of or  consent  to any  Default  or Event of
Default of which Borrower has given Lender notice pursuant to this Section 4.7):

          (a) any Default hereunder or under any of the other Loan Documents, or
     any Event of Default;

          (b) (i) any  receipt or delivery by Borrower of a notice of default or
     termination, (ii) any proposed action with respect to any default, or (iii)
     any  failure by any person or entity to perform  any  material  obligation,
     maintain  any material  representation  or warranty or satisfy any material
     condition,  in  each  instance,  (1) in  connection  with  any  Lease,  the
     Management Agreement,  any Contract,  any Easement, any recorded instrument
     or any Permit and (2) if likely to result in a Material Adverse Effect;

          (c) the filing of any action,  suit or proceeding against or affecting
     Borrower or the Premises  that,  if adversely  determined,  could singly or
     collectively (i) impair the validity or enforceability of this Agreement or
     any of the other  Loan  Documents  or  otherwise  have a  Material  Adverse
     Effect, or (ii) result in a Lien on any portion of the Premises; and/or

          (d) any notice received from any  Governmental  Authority  asserting a
     violation of any material Legal  Requirement and any  correspondence  to or
     from Borrower with respect thereto.

          Without  limiting  the  generality  of the  foregoing,  Borrower  will
     transmit to Lender,  immediately  upon receipt thereof,  any  communication
     (addressed  to Borrower or any  Affiliate  of  Borrower)  which  relates to
     matters which could result in a Material  Adverse Effect on the Premises or
     the financial condition of Borrower, and will promptly respond fully to any
     inquiry of Lender made with respect thereto.

     4.8 ERISA. In addition to the prohibitions set forth in Section 4.2 hereof,
and not in limitation  thereof,  Borrower shall not Transfer or hypothecate  its
interest or rights in this Agreement or in the Premises, or attempt to do any of
the  foregoing  or suffer any of the  foregoing,  nor shall any Person  owning a
direct or indirect  interest in Borrower  Transfer any of its rights or interest

<PAGE>

(direct or indirect) in Borrower,  attempt to do any of the  foregoing or suffer
any of the  foregoing,  nor  shall  Borrower  or any  Person  owning a direct or
indirect interest in Borrower take,  without  limitation,  any action or fail to
take any action,  if, in any such case, doing so would (i) cause the Loan or the
exercise of any of Lender's  rights in  connection  therewith  to  constitute  a
Prohibited  Transaction  (unless Borrower  furnishes a legal opinion  reasonably
satisfactory  to Lender that the same is exempt from the Prohibited  Transaction
provisions of ERISA and the Code or otherwise  does not  constitute a Prohibited
Transaction),  assuming  solely  for  this  purpose  that  Lender  is a Party In
Interest or a Disqualified  Person with respect to an employee  benefit plan, if
any,  which has directly or indirectly  invested in Borrower or Member,  or (ii)
otherwise  result  in  Lender  being  deemed  in  violation  of  any  applicable
provisions  of ERISA with  respect to the Loan.  Borrower  and Member shall take
such steps as are  necessary  to assure that each of them (and their  respective
shareholders,  partners and members)  does not commit any act, or fail to commit
any act,  the  occurrence  of which or the failure of which to occur would cause
the Loan to be a Prohibited Transaction.

     If the provisions of this Section 4.8 are violated, Borrower agrees, at its
own cost and expense,  to take such steps as Lender shall reasonably  request to
prevent the occurrence of a Prohibited  Transaction or to correct the occurrence
of a Prohibited Transaction.  Borrower agrees to indemnify,  defend and hold the
Indemnified  Parties  free  and  harmless  from  and  against  all  loss,  costs
(including attorney's fees and expenses), taxes, penalties, damages and expenses
any  Indemnified  Party may suffer by reason of the  investigation,  defense and
settlement  of claims  based  upon a breach  of the  foregoing  provisions.  The
provisions  of  Section  6.5 hereof  shall  apply to such  indemnification.  The
foregoing indemnification shall survive repayment of the Loan.

     4.9 Agreements with Affiliates. Borrower shall not enter into any contract,
agreement or other  arrangement  with any Affiliate of Borrower without Lender's
prior written consent, which consent shall not be unreasonably withheld provided
such  contract or agreement  provides for market rates which would be charged by
third parties which are not  Affiliates in respect of the goods and/or  services
provided  thereunder.  If requested by Lender,  such contract or agreement shall
provide  Lender the right to  terminate  it upon  Lender's  (or its  designee's)
acquisition of the Premises through foreclosure,  a deed-in-lieu of foreclosure,
Uniform Commercial Code sale or otherwise.

     4.10 After  Acquired  Property.  Borrower will grant to Lender a first lien
security  interest in and to all equipment and other personal  property owned by
Borrower, whether or not used in the construction,  maintenance and/or operation
of the Improvements, immediately upon acquisition of same or any part of same.

     4.11 Books and  Records.  Borrower  shall keep and maintain at all times at
its principal  office  complete,  true and accurate books of account and records
reflecting the results of its  operations.  Borrower  shall permit  Lender,  its
agents,  consultants and  representatives,  upon reasonable notice (which may be
given orally or in writing) and at  reasonable  times,  to examine and audit the
books and records of Borrower and make copies  thereof,  at Borrower's  expense.
Borrower shall cause the Manager and its Affiliates to make all records relating
to the  Premises  available  to Lender and shall cause the Manager to  cooperate
with any examination,  audit or other inquiry  (including  causing the personnel
responsible for the Premises to be available to respond to inquiries).

     4.12 Delivery of Estoppel Certificates.  Borrower shall, from time to time,
within thirty (30) days after written request from Lender,  furnish to Lender or

<PAGE>

such  other  party  (or  parties  as may  be  requested  by  Lender)  a  written
certificate  setting forth the unpaid  principal of and interest due on the Note
and any other sums  evidenced or secured by the Mortgage,  and/or the other Loan
Documents,  stating the date through which  interest has been paid,  and stating
whether or not any offsets,  defenses or counterclaims exist with respect to the
Loan Documents. If requested, such certificate will also attach true and correct
copies of any Loan  Documents and state such other  information  as Lender shall
require. Upon request of Lender, Borrower shall cause Manager within thirty (30)
days after such  request  to  furnish  Lender or such other  party or parties as
Lender may  request,  a written  certificate  certifying  as to such  matters as
Lender may reasonably  request.  Borrower  shall use all  reasonable  efforts to
deliver  to Lender  upon  request,  which may be made from time to time,  tenant
estoppel  certificates  from each commercial  tenant at the Premises in form and
substance reasonably satisfactory to Lender.

     4.13 Management, Etc.

          4.13.1 Management.

          (a) The Premises are at all times to be managed on  Borrower's  behalf
     in a competent and  professional  manner  appropriate for hotels similar to
     the Premises by a prominent professional managing agent ("Manager").  Prior
     to engaging such Manager or executing a Management Agreement,  such Manager
     and  Management  Agreement  shall be subject to  approval  by Lender in its
     reasonable  discretion,  it being  understood  that Grand Wailea Company is
     hereby  approved by Lender as the current  Manager for the building and the
     agreement  in  existence on the date hereof with Manager is approved as the
     Management Agreement.

          (b) Lender  hereby  pre-approves  the entities set forth on Schedule D
     hereto  as   replacement   Managers  to  the  Grand  Wailea   Company  (the
     "Pre-approved Replacement Managers"), and hereby agrees that Borrower shall
     have the one time right to terminate  the Grand  Wailea  Company as Manager
     and replace it with any Pre-Approved  Replacement  Manager without the need
     to obtain any consent from Lender.  Notwithstanding  the  foregoing (i) any
     new  Manager,  including  a  Pre-approved  Replacement  Manager,  shall  be
     required to execute an assignment and  subordination  agreement in the form
     attached  hereto  as  Schedule  G,  and  (ii)  upon  the  appointment  of a
     Pre-Approved  Replacement Manager, any successor Managers there-after shall
     be  subject  to the  prior  approval  of the  Lender,  which  shall  not be
     unrea-son-ably with-held.

          (c) Borrower represents it has delivered to Lender a true, correct and
     complete copy of the Management  Agreement,  which Management  Agreement is
     hereby  approved  by  Lender,  subject to the terms of the  assignment  and
     subordination  between Lender,  Borrower and Manager executed in connection
     with the  Original  Loan  (the  "Manager  Assignment  and  Subordination");
     provided,  however,  that  the  terms  and  conditions  of  any  subsequent
     Management  Agreement  between  Manager and  Borrower,  or any amendment or
     modification of any Management Agreement between Manager and Borrower,  and
     any compensation of Manager with respect to its services performed at or in
     connection  with the  Premises  (other than an  extension  of the  existing
     Management  Agreement for compensation  which is no greater, a modification
     of  the  existing   Management   Agreement   (including   with  respect  to
     compensation  to be paid to the Manager or rent to be paid by the  Manager)
     in  connection  with the  transfer of the liquor  licenses  relating to the
     Premises to the Borrower or an entity affiliated with the Borrower,  and on

<PAGE>

     terms and conditions no less favorable to Borrower, than those contained in
     the existing Management Agreement) are subject to approval by Lender in its
     sole and absolute discretion.

          4.13.2  Management  Termination.  In the event that  there  shall have
     occurred  and be  continuing  an  Event of  Default,  then,  upon  Lender's
     request, Borrower shall be required to promptly replace the present Manager
     with a  managing  agent  approved  by Lender in its sole  discretion.  4.14
     Financial Statements; Audit Rights.

          4.14.1  Statements to be Delivered.  Until the Loan is repaid in full,
     Borrower shall cause the following  financial  statements and documentation
     to be delivered at the time and in the form and manner referenced below:

          (a)  audited  statements  of  financial  position  (balance  sheet) of
     Borrower as of the close of each  fiscal year of Borrower  during the Term,
     and of  Receipts,  Expenses  and  retained  earnings,  changes in financial
     position and cash flows for such fiscal  year,  which  statements  shall be
     duly certified by the Designated  Officer to fairly represent the financial
     condition of Borrower as of the date  thereof and to have been  prepared in
     accordance with generally accepted accounting principles and accompanied by
     an opinion of the Approved  Accountant  (which opinion shall be unqualified
     and shall not contain any  "statement of emphasis") to the effect that such
     financial  statements  present  fairly,  in  all  material  respects,   the
     financial  condition  of  Borrower  as of the end of the fiscal  year being
     reported on and that the results of the  operations and cash flows for said
     year are in  conformity  with  generally  accepted  accounting  principles,
     consistently  applied,  and that the examination of the Approved Accountant
     in  connection  with  such  financial  statements  has  been  conducted  in
     accordance  with generally  accepted  auditing  standards and included such
     tests of the accounting  records and such other auditing  procedures as the
     Approved Accountant deemed necessary in the circumstances;

          (b) an unaudited  quarterly balance sheet of Borrower,  a statement of
     profits and losses and a calculation  of net cash flows for the  applicable
     quarter,  including  Receipts  and Expenses  and  occupancy  and daily rate
     statistics,  such  quarterly  financial  statements  to be  certified  by a
     Designated Officer to fairly represent the financial  condition of Borrower
     as of the  date  thereof  and to have  been  prepared  in  accordance  with
     generally accepted accounting principles;

          (c) a monthly operating  statement showing all Receipts,  Expenses and
     net cash flow for the applicable calendar month,  year-to-date  results and
     variances  from the  same  month in the  prior  calendar  year and from the
     Approved Budget, and such other matters as Lender shall reasonably require,
     which  monthly  operating  statements  shall be  certified  by a Designated
     Officer to be true, correct and complete in all material respects and shall
     be prepared on a cash basis;

          (d) not later than each  December 1 during  the Term,  Borrower  shall
     submit to Lender a detailed  budget for the Premises  covering the calendar
     year commencing on the following  January 1, each of which budgets shall be
     subject to Lender's approval  (provided that Borrower shall have the option
     to submit to Lender a revised  budget  not later  than June 30 of each year
     during the Term to adjust such budget on the basis of the actual results of
     Borrower  to such point in such  calendar  year)(each  such  budget when so
     approved,  is referred  to as an  "Approved  Budget")  until  Lender  shall

<PAGE>

     approve a new budget,  the Approved Budget from the prior year shall remain
     in effect;

          (e) the annual  Form 1065 (with  accompanying  schedules  K-1) (or any
     substitute therefor) prepared by Borrower;

          (f) a schedule  of all  accounts  payable at the end of each  calendar
     quarter, certified by a Designated Officer to be true, correct and complete
     in all material respects; and

          (g)  such  other  reports  and  information  which  Lender  reasonably
     requires certified by a Designated Officer to be true, correct and complete
     in all material respects.

          4.14.2 Time for Delivery.  The statements referred to in paragraph (a)
     of Section  4.14.1  hereof shall be delivered to Lender  within one hundred
     twenty (120) days after the last day of each fiscal year of  Borrower.  The
     statements  referred to in paragraphs  (b) and (f) of Section 4.14.1 hereof
     shall be delivered  to Lender  within sixty (60) days after the last day of
     each calendar quarter.  The reports referred to in paragraph (c) of Section
     4.14.1  hereof shall be delivered  to Lender  within  twenty five (25) days
     after the last day of each calendar month.  Notwithstanding anything to the
     contrary,  the  information  required under paragraph (g) of Section 4.14.1
     hereof  shall be delivered to Lender  simultaneously  with  delivery to the
     partners/members  of Borrower but in no event later than one hundred twenty
     (120)  days  after  the  last  day of each  fiscal  year of  Borrower.  All
     Financial Statements shall be in form and substance satisfactory to Lender.

     4.15 Maintenance of Non-Taxable  Status.  Borrower will maintain its status
of being taxed as a  partnership  for the  purposes of federal,  state and local
income taxes.

     4.16 Lender's  Attorneys'  Fees and Expenses.  Borrower shall appear in and
defend  any  action or  proceeding  purporting  to affect  the  security  of the
Mortgage  or  the  security  interests  granted  under  any of  the  other  Loan
Documents,  or the rights and powers of Lender under any of the Loan  Documents,
and Borrower (in addition to Lender's attorneys' fees and expenses to be paid by
Borrower otherwise pursuant to this Agreement or the other Loan Documents) shall
pay all of  Lender's  attorneys'  fees  and  expenses  in  connection  with  the
enforcement of this Agreement and the other Loan Documents and the collection of
all amounts payable hereunder and thereunder.  In case of any Default under this
Agreement or any of the other Loan Documents,  or if any action or proceeding is
commenced in which it becomes necessary to defend or uphold the Lien or priority
of the Mortgage or the other Loan Documents, or which adversely affects Lender's
interests in the Premises or any part  thereof,  including,  but not limited to,
eminent domain, or proceedings of any nature affecting the Premises or involving
the bankruptcy, insolvency, arrangement,  reorganization or other form of debtor
relief with respect to Borrower or any other  Significant Party or relating to a
decedent,  then  Lender  may,  but  without  obligation  to do so,  and  without
releasing Borrower or any other Significant Party from any obligation  hereunder
or under  the  other  Loan  Documents,  make  such  appearances,  disburse  such
reasonable sums and take such action as Lender deems necessary or appropriate to
protect  Lender's  interest  in the  Premises.  All costs  incurred  by  Lender,
including  attorneys'  fees and  disbursements,  in taking any action  described
above  shall be paid by  Borrower  within  thirty  (30) days of written  demand,
together with interest  thereon at the Default Rate from the date paid by Lender
through  the date of  repayment  by Borrower if not paid within such thirty (30)

<PAGE>

day  period,  and the same  shall be deemed to  constitute  protective  advances
evidenced by the Note and secured by the Mortgage and the other Loan  Documents.
In addition to, and without  limiting the generality  of, the foregoing,  if, at
any time hereafter,  Lender employs counsel to protect,  collect,  lease,  sell,
take possession of, foreclose upon or liquidate all or any part of the Premises,
or to attempt to enforce any security  interest or Lien in all or on any part of
the  Premises,  or to  enforce  any  rights  of  Lender  or  any  of  Borrower's
obligations  hereunder  or  under  any  of  the  other  Loan  Documents,  or any
obligations  of any other  Person  which may be obligated to Lender by virtue of
this  Agreement or any other  agreement,  instrument  or document  heretofore or
hereafter  delivered to Lender by or for the benefit of Borrower,  then,  in any
such event,  all of the attorneys' fees and expenses arising from such services,
and all expenses,  costs and charges relating thereto, shall be paid by Borrower
within thirty (30) days of demand, together with interest thereon at the Default
Rate from the date paid by Lender  through the date of  repayment by Borrower if
not paid within  such  thirty  (30) day period,  and the same shall be deemed to
constitute protective advances evidenced by the Note and secured by the Mortgage
and the other Loan Documents.

     4.17 Environmental.

          (a) Except as may already be located on the  Premises and as disclosed
     to Lender in the Environmental  Report or other written materials delivered
     to  Lender,  Borrower  shall  not  (and it shall  not  permit  any  tenant,
     subtenant,  contractor,  agent or manager to) locate,  produce, use, store,
     treat, transport, incorporate, discharge, emit, release, deposit or dispose
     of any Hazardous  Substance in, upon, under, at, over or from the Premises,
     except that Borrower (and its tenants, subtenants,  manager, contractors or
     agents)  may store,  locate and use on the  Premises  Hazardous  Substances
     which are (a) customarily located,  stored or used in hotels similar to the
     Premises,  or (b) unique to a tenant's  business  located in the  Premises,
     provided  that such  Hazardous  Substances  described in clauses (a) or (b)
     above are at all times  stored,  located  and used in  compliance  with all
     Environmental Laws. Except as may already be located on the Premises and as
     disclosed to Lender in the Environmental  Report or other written materials
     delivered to Lender,  Borrower shall not permit any Hazardous Substances to
     be located,  produced,  used, stored, treated,  transported,  incorporated,
     discharged,  emitted,  released,  deposited,  disposed  of or to escape in,
     upon,  under,  over or from the Premises in violation of any  Environmental
     Law, and shall comply with all  Environmental  Laws which are applicable to
     the Premises.  Borrower shall not engage in any conduct in connection  with
     the Premises that may subject Borrower to Environmental Costs or contribute
     to or  aggravate  a release of  Hazardous  Substances.  In  addition to the
     foregoing  restrictions,  Borrower agrees that no asbestos,  ACM, materials
     containing  urea-formaldehyde,  or  transformers,  capacitors,  ballasts or
     other  equipment  that  contain  PCBs are, or will at any time be,  located
     about the Premises.

          (b)   Borrower   shall,   promptly   within  the  time   permitted  by
     Environmental Laws,  initiate and diligently pursue to completion,  any and
     all remedial action required pursuant to any Environmental Laws in response
     to the presence of any  Hazardous  Substances  at, on,  under or about,  or
     emanating  from,  the Premises,  and shall take such remedial  action as is
     required to minimize  any  impairment  of  Lender's  Lien on, and  security
     interest in, the Premises.  If Borrower undertakes any remedial action with
     respect to any  Hazardous  Substance  about the  Premises,  Borrower  shall
     conduct and complete such remedial action in compliance with all applicable

<PAGE>

     Environmental  Laws. If any Hazardous  Substance is removed or caused to be
     removed from the Premises by Borrower, the generator number assigned by the
     Environmental Protection Agency to such Hazardous Substance shall not be in
     the name of Lender,  and Borrower  shall assume any and all  liability  for
     such removed Hazardous Substance.

          (c) Upon becoming aware thereof, Borrower shall give written notice to
     Lender of: (i) any proceeding or inquiry by any Governmental Authority with
     respect to the presence of any  Hazardous  Substance on the Premises or the
     migration  thereof  from or to  other  property;  (ii) all  claims  made or
     threatened by any third party against Borrower or the Premises  relating to
     any loss or  injury  resulting  from any  Hazardous  Substance;  (iii)  the
     storage,  production,  release,  discharge  or  disposal  of any  Hazardous
     Substances  on the Premises  other than in accordance  with all  applicable
     Environmental  Laws; and/or (iv) Borrower's  discovery of any occurrence or
     condition on any real property adjoining or in the vicinity of the Premises
     that  could  cause the  Premises  or any part  thereof to be subject to any
     restrictions  on the ownership,  occupancy,  transferability  or use of the
     Premises  under any  Environmental  Law or to be  otherwise  subject to any
     restrictions  on the ownership,  occupancy,  transferability  or use of the
     Premises under any Environmental Law.

          (d)  Borrower  shall keep  Lender  apprised  of the status of, and any
     material  developments  in,  any  governmental  investigation  relating  to
     Environmental  Matters at or about the Premises,  any and all  enforcement,
     clean-up,  removal or other governmental or regulatory actions  instituted,
     completed or threatened  pursuant to any  Environmental Law with respect to
     the Premises and any other claims,  actions or proceedings  with respect to
     the Premises  relating to  Environmental  Matters.  Borrower  shall provide
     Lender with copies of all communications with all Governmental  Authorities
     relating to Hazardous  Substances  Claims.  Without  Lender's prior written
     consent,  Borrower shall not enter into any settlement  agreement,  consent
     decree  or  other   compromise  with  respect  to  any  such   governmental
     investigation or action, or other claim,  action or proceeding  relating to
     Hazardous  Substances  which Borrower does not have the funds  available to
     pay or which may  adversely  affect  Lender's Lien on, or the value of, the
     Premises.

          (e) The foregoing  rights and remedies  contained in this Section 4.17
     are cumulative with, and in addition to, any rights and remedies Lender may
     have against Borrower or any other  Significant Party under the other terms
     and  provisions of this  Agreement,  under any other Loan Document or under
     any Environmental Law, including, without limitation, CERCLA.

     4.18 Report Updates.  Lender reserves the right at any time during the Term
to  conduct  or  require  Borrower  to  conduct,  at  Borrower's  expense,  such
environmental  inspections,  audits and tests as Lender  shall  deem  reasonably
necessary  or  advisable  from time to time  utilizing a company  acceptable  to
Lender;  provided,  however, that Borrower shall not be required to pay for such
environmental inspections, audits and tests so long as:

          (a) no Event of Default  exists under this Agreement or any other Loan
     Document;

          (b) Lender  has reason to  believe,  in  Lender's  sole but good faith
     judgment,  that  there  has  been a  release  or a  threatened  release  of
     Hazardous Substances at the Premises or that Borrower or the Premises is in

<PAGE>

     violation of any applicable Environmental Law;

          (c) such  inspections,  audits  and tests are not  being  obtained  in
     satisfaction of the provisions of Section 6.27 hereof; and

          (d) such  inspection,  audit or test has not been  recommended  in any
     other audit,  inspection,  test or consultants report previously  conducted
     with  respect to the  Premises.  In the event that any  environmental  site
     assessment  report prepared for the Premises  recommends that an operations
     and maintenance plan be implemented for any Hazardous Substance, including,
     without  limitation,  asbestos,  Borrower  shall cause such  operations and
     maintenance plan to be prepared and implemented at Borrower's  expense upon
     request of Lender and in accordance with the recommendation.

          Lender shall have the right from time to time  throughout  the Term to
     order  additional  engineering  reports with respect to the Premises.  Such
     additional  engineering reports shall be paid for by Borrower in accordance
     with Section 6.4 hereof;  provided,  however,  that  Borrower  shall not be
     required to pay for such additional engineering reports unless (i) an Event
     of Default has occurred,  (ii) any such  additional  engineering  report is
     being obtained  pursuant to Section 6.27 hereof,  (iii) any such additional
     engineering  report is  required by  applicable  Legal  Requirements  to be
     obtained,  or (iv) in  Lender's  sole but good faith  judgment,  a material
     adverse change in the condition of the Premises has occurred.

          Lender shall not be liable for any action or inaction by Borrower with
     respect to any remedial or other response  activity in connection  with any
     Hazardous  Substance  or  any  repair  or  replacement  recommended  in any
     engineering  report,  notwithstanding  any review or approval of Borrower's
     method of  remediation  or repair or  replacement,  as  applicable,  or any
     response by Lender.

     4.19 Lender Access to Premises. Borrower will permit Lender and its agents,
consultants or representatives, to enter upon the Premises on reasonable written
notice at reasonable  times to inspect the  Improvements.  Lender or its agents,
consultants or  representatives  as part of any  inspection may take soil,  air,
water,  building  material and other  samples,  subject to the rights of tenants
under Leases.

     4.20 Delivery of Documents  Regarding  Ownership.  Borrower will deliver to
Lender,  on demand  made  therefor  by  Lender,  copies of all  documents  which
evidence  Borrower's  title  in  or  to  any  materials,  fixtures  or  articles
incorporated  in the  Improvements  or  subject  to the  Lien of any of the Loan
Documents.

     4.21 Use of Premises. Unless required by applicable law, Borrower shall not
permit  changes in the use of any part of the Premises  from the use existing on
the date  hereof.  Borrower  shall not  initiate or acquiesce in a change in the
plat of subdivision or zoning  classification  of the Premises  without Lender's
prior written consent.

     4.22 Insurance. Borrower shall at all times maintain all Insurance Policies
required to be obtained and maintained by Borrower  pursuant to the terms of the
Mortgage.

     4.23  Contracts.  Except as provided in this  Section,  Borrower  shall not
enter into any  Contract  without  the prior  written  consent of Lender,  which

<PAGE>

consent shall not be unreasonably  withheld;  provided,  that Borrower may enter
into  contracts  without  Lender's  consent  so long as such  contracts  are (a)
cancelable on thirty (30) days' notice  without  payment of any  termination  or
cancellation  fee,  (b) on market  terms,  and (c) with a third  party  which is
unaffiliated with the Borrower.

     4.24 Intentionally Omitted.

     4.25 Intentionally Omitted.

     4.26  Franchise  Provisions.  Borrower shall obtain the approval of Lender,
which approval shall not be unreasonably  withheld or delayed by Lender,  before
entering into any license agreement (the "License  Agreement") with any Licensor
(hereafter defined), providing for the operation of the Premises. Borrower shall
deliver to Lender any such License  Agreement for Lender's  review and approval,
which approval shall not be unreasonably withheld, conditioned or delayed.

     4.27 Interest Rate Cap Agreement.

          4.27.1  Purchase and  Maintenance  of Interest Rate Cap.  Within sixty
     (60) days after the date  hereof,  Borrower  will deliver to Lender a fully
     executed  interest rate cap agreement,  in form and substance and with such
     financial institution having a claims paying ability by the Rating Agencies
     of "A" or  higher  and  shall be  otherwise  acceptable  to  Lender  in its
     reasonable  discretion,  in a  notational  amount equal to the Loan Amount,
     insuring  against  the risk that LIBOR shall at any time during the term of
     the Loan exceed a per annum rate of eight and one half percent (8.50%) (the
     "Interest Rate Cap  Agreement").  Borrower shall maintain the Interest Rate
     Cap Agreement,  or such supplement or replacement thereto as is approved by
     Lender in its  reasonable  discretion,  throughout  the entire  term of the
     Loan,  and Borrower  shall not  materially  amend,  modify or terminate the
     Interest Rate Cap Agreement without the prior written consent of Lender.

          4.27.2  Transfer  or  Release  of  Interest  Rate Cap  Agreement  upon
     Permitted  Assumption of Loan. In connection  with a Sale and assumption of
     the Loan as permitted in Section 9.3 hereof, Borrower shall be permitted to
     transfer  the  Interest  Rate Cap  Agreement to the  applicable  Buyer.  If
     Borrower elects not to so transfer the Interest Rate Cap Agreement, so long
     as the  Buyer  obtains  a new  interest  rate  cap  agreement  meeting  the
     requirements  of Section  4.27.1  hereof and pledges such new interest rate
     cap agreement to Lender pursuant to a pledge and security  agreement in the
     form and  substance  of the  Interest  Rate Cap  Pledge,  Lender  agrees to
     release the Interest Rate Cap Agreement  from the lien of the Interest Rate
     Cap Pledge.
    

                                   Section 5
                               EVENTS OF DEFAULT

     5.1 Events of Default;  Defaults.  The term  "Default" as used herein shall
mean any one or more of the events set forth  below prior to the  expiration  of
the  applicable  notice or grace  period,  if any.  The term "Event of Default",
wherever  used in this  Agreement,  shall mean any one or more of the events set
forth below after the  expiration of the applicable  notice or grace period,  if
any.

          5.1.1  Non-Payment.  Failure  by  Borrower  to pay:  (a) any  periodic

<PAGE>

     installment  of interest or  principal  when the same shall  become due and
     payable  hereunder  or under the Note,  in each  case,  when the same shall
     become due and payable; (b) the outstanding  principal balance of the Note,
     together  with the  interest  accrued  thereon and all other sums which may
     then be owed by Borrower to Lender,  at maturity or upon  prepayment of the
     Note in full;  and (c) any other sums to be paid by Borrower  hereunder  or
     under any other Loan  Documents  within ten (10) days following the date on
     which Lender gives Borrower written notice of such failure.

          5.1.2 Affirmative  Covenants.  Failure by Borrower or any other Person
     to duly keep,  perform and observe in any material  respect any Affirmative
     Covenant or  agreement  in this  Agreement,  the Note,  the Mortgage or any
     other Loan  Document  (unless same  constitutes  a Default  under any other
     clause of this Section 5.1 or any other Loan  Document,  in which case, the
     grace or cure period,  if any, set forth in such other clause shall govern)
     within sixty (60) days after Lender gives  Borrower  written notice of such
     failure;  provided,  however,  that  in  the  event  such  failure  is  not
     susceptible  of cure within such sixty (60) day period,  it shall not be an
     Event of Default hereunder if such failure is curable,  Borrower  commences
     to cure such  failure  within  such sixty  (60) day  period,  and  Borrower
     diligently prosecutes such cure to completion.

          5.1.3 Negative Covenants. If Borrower or any other Person shall breach
     or otherwise  not comply with any Negative  Covenant set forth herein or in
     any other Loan Document  (unless same constitutes a Default under any other
     clause of this Section 5.1 or any other Loan  Document,  in which case, the
     grace or cure period,  if any, set forth in such other clause shall govern)
     and such Default shall  continue for sixty (60) days after  written  notice
     thereof by Lender to Borrower, provided that no such notice and grace shall
     be required with respect to a knowing,  intentional and willful breach of a
     Negative Covenant; provided, however, that in the event such failure is not
     susceptible  of cure within such sixty (60) day period,  it shall not be an
     Event of Default hereunder if such failure is curable,  Borrower  commences
     to cure such  failure  within  such sixty  (60) day  period,  and  Borrower
     diligently prosecutes such cure to completion.

          5.1.4 Representations.  If, at any time, any representation,  warranty
     or certification made by Borrower in this Agreement,  the Note or any other
     Loan Document,  or in any document  delivered pursuant to any Loan Document
     shall be (a) untrue,  incorrect or misleading in any material  respect when
     made and (b) shall have a Material Adverse Effect.

          5.1.5 Other Loan Documents. If an "Event of Default" shall occur under
     the Mortgage or any other Loan Document.

          5.1.6 Intentionally Omitted.

          5.1.7 Reserves;  Deposits. If Borrower or Manager fails to deposit any
     Receipts into the Clearing  Account within the time period  provided herein
     or in the Cash Management Agreement.

          5.1.8  Transfers.  If, in  violation  of Section 4.2  hereof,  (a) the
     Premises or any part thereof is Transferred,  or (b) any direct or indirect
     legal or beneficial interest in Borrower is Transferred.

          5.1.9 Lien.  If, in violation  of Section 4.3 hereof,  the Premises or
     any part  thereof  is  mortgaged  or any other Lien is  voluntarily  placed

<PAGE>

     thereon by Borrower  and not removed  within  sixty (60) days of receipt of
     written notice from Lender to so remove such Lien.

          5.1.10  Involuntary  Bankruptcy,  Etc.  The  entry by a court of (a) a
     decree or order for relief in respect of Borrower in an involuntary case or
     proceeding under any applicable  federal or state  bankruptcy,  insolvency,
     reorganization or other similar law; or (b) a decree or order adjudging any
     Borrower a bankrupt or insolvent, or approving as properly filed a petition
     seeking  reorganization,  arrangement,  adjustment or  composition of or in
     respect of any Borrower under any applicable  federal or state  bankruptcy,
     insolvency, reorganization or other similar law, or appointing a custodian,
     receiver,  liquidator,  assignee,  trustee,  sequestrator  or other similar
     official of any Borrower or of any substantial  part of the property of any
     Borrower,  or ordering the winding up or  liquidation of the affairs of any
     Borrower, and the continuance of any such decree or order for relief or any
     such other  decree or order  unstayed  and in effect for a period of ninety
     (90) days.

          5.1.11 Voluntary Bankruptcy, Etc. (a) The commencement by any Borrower
     of a voluntary  case or proceeding  under any  applicable  federal or state
     bankruptcy,  insolvency,  reorganization  or other  similar  law, or of any
     other case or proceeding,  to be  adjudicated a bankrupt or insolvent;  (b)
     the consent by any Significant  Party (i) to the entry of a decree or order
     for  relief  in  respect  of  Borrower  or  such  Significant  Party  in an
     involuntary  case or  proceeding  under  any  applicable  federal  or state
     bankruptcy, insolvency, reorganization or other similar law, or (ii) to the
     commencement  of any  bankruptcy or insolvency  case or proceeding  against
     Borrower or such other Significant Party; (c) the filing by any Significant
     Party of a petition or answer or consent seeking  reorganization  or relief
     under   any   applicable   federal   or   state   bankruptcy,   insolvency,
     reorganization  or other  similar law;  (d) the consent by any  Significant
     Party to the filing of such  petition  or to the  appointment  of or taking
     possession  by  a  custodian,  receiver,  liquidator,   assignee,  trustee,
     sequestrator  or  similar  official  of any  Significant  Party,  or of any
     substantial  part of any property of any Significant  Party; (e) the making
     by any Significant Party of an assignment for the benefit of creditors;  or
     (f) the  admission  by any in  writing  of its  inability  to pay its debts
     generally as they become due.

          5.1.12 Intentionally Omitted.

          5.1.13 Intentionally Omitted.

          5.1.14 ERISA.If Borrower shall breach any of the provisions of Section
     4.8 hereof.

          5.1.15 Intentionally Omitted.

          5.1.16  Other  Conditions  for  Acceleration.  The  occurrence  of any
     conditions  set forth herein or in the Note, the Mortgage or any other Loan
     Document permitting Lender to accelerate the Loan.

          5.1.17  Misapplication  of Receipts.  If Borrower  shall (i) apply any
     monies  delivered to Borrower  pursuant to Section 8 of the Cash Management
     Agreement (or the  Disbursement  Instructions  effectuating the same) other
     than to pay amounts  permitted  to be paid with such funds  pursuant to the
     provisions of Section 8 of the Cash Management  Agreement,  and such breach

<PAGE>

     shall  continue  for three (3) Domestic  Business  Days  following  written
     notice thereof;  provided,  however, that no such notice and grace shall be
     required with respect to an intentional  breach of such provision;  or (ii)
     fail to pay to Lender any amounts required to be paid to Lender pursuant to
     Section 8 of the Cash  Management  Agreement at the time such payment is to
     be made to Lender thereunder.

     5.2  Rights  upon  Event of  Default.  Upon the  occurrence  and during the
continuance  of any Event of  Default,  Lender  shall,  in addition to all other
remedies  conferred upon Lender at law or in equity or by the terms of the Note,
the  Mortgage  and  the  other  Loan  Documents,  have  the  right,  but not the
obligation, to pursue any one or more of the following remedies, concurrently or
successively,  it being  the  intent  hereof  that all  such  remedies  shall be
cumulative and that no such remedy shall be to the exclusion of any other:

          (a) take any action which, in Lender's sole judgment,  is necessary or
     appropriate  to  effect   observance  and  performance  of  the  covenants,
     agreements  and  obligations  (under  this  Agreement  and the  other  Loan
     Documents) of Borrower or any other Person  providing  Collateral  pursuant
     to, or  obligated  to  perform  any of the terms and  provisions  of,  this
     Agreement or the other Loan Documents (each, an "Obligated Party");

          (b) declare the Note to be immediately due and payable;

          (c) use and apply any monies  deposited in or credited to, as the case
     may be, the Clearing Account,  the Cash Collateral Account (or any Mortgage
     Subaccount  established  thereunder)  or  any  other  monies  deposited  by
     Borrower  with  Lender,  regardless  of the purpose for which the same were
     deposited, to cure any Default or Event of Default, or to apply such monies
     on account of any  indebtedness  under this  Agreement  or any of the other
     Loan  Documents  which  is due and  owing  to  Lender,  or to  operate  the
     Premises,  or for any other purposes  described herein or in any other Loan
     Document;

          (d) take such actions as Lender  shall deem  necessary to realize upon
     any  or  all  of  the  Collateral,   including,   without  limitation,  the
     institution of foreclosure actions and/or Uniform Commercial Code sales;

          (e)  institute an action,  suit or  proceeding at law or in equity for
     the specific performance of any covenant,  condition or agreement contained
     herein or in the Mortgage,  the Note or any other Loan Document,  or in aid
     of the execution of any power granted  hereunder or for the  enforcement of
     any other appropriate legal or equitable remedy; and/or
          
          (f) setoff against the  obligations to Lender of Borrower or any other
     Obligated  Party,  any sum owed by Lender or any Affiliate of Lender in any
     capacity to Borrower or such other Obligated  Party, or any property of any
     of them in the possession of Lender or any Affiliate of Lender.

     5.3 Waiver of Stay, Extension and Moratorium Laws, Appraisal and Valuation,
Redemption and Marshalling.

          (a) Borrower  shall not at any time insist upon,  or plead,  or in any
     manner  whatever  claim or take any  benefit  or  advantage  of any stay or
     extension or moratorium law, any exemption from execution or sale of any of
     the Collateral,  or any part of any thereof,  wherever  enacted,  which may
     affect the covenants and terms of  performance of the Loan  Documents,  nor

<PAGE>

     claim,  take or insist  upon any  benefit  or  advantage  of any law now or
     hereafter in force  providing  for the valuation or appraisal of any of the
     Collateral,  or any part of any thereof, prior to any sale or sales thereof
     which  may be made  pursuant  to any  provision  of any Loan  Document,  or
     pursuant  to the  decree,  judgment  or  order of any  court  of  competent
     jurisdiction;  nor,  after any such sale or sales,  claim or  exercise  any
     right  under  any  statute  to redeem  the  property  so sold,  or any part
     thereof,  and Borrower hereby  expressly waives all benefit or advantage of
     any such law or laws,  and  covenants  not to  hinder,  delay or impede the
     execution of any power herein granted or delegated to Lender, but to suffer
     and permit the  execution  of every power as though no such law or laws had
     been made or enacted.  Borrower, for itself and all who may claim under it,
     waives,  to the extent that it lawfully may, all right to have the Premises
     marshalled upon any foreclosure.

          (b) In the event that any  bankruptcy or insolvency  proceeding  under
     any federal,  state or local law is filed by or against  Borrower or any of
     its  assignees or designees at any time prior to full  satisfaction  of the
     Loan,  Lender  shall,  to the extent  permitted by law, be  absolutely  and
     unconditionally  entitled to relief from any  automatic  stay  imposed with
     respect to Borrower or its  assignees or  designees  and/or the Premises by
     the filing of such bankruptcy or insolvency proceeding,  including, but not
     limited to, the stay imposed by section 362(a) of the  Bankruptcy  Code, 11
     U.S.C. ss. 362(a),  effective as of any such filing, without further action
     by Lender or order of any court, and Lender shall be authorized to exercise
     all of its rights and remedies with respect to the Premises, including, but
     not limited to, commencing a foreclosure action, seeking the appointment of
     a receiver  therein and selling the Premises  therein,  and Borrower hereby
     irrevocably  consents  to the  foregoing.  Without  limiting  the  previous
     sentence,  Borrower  hereby  irrevocably  consents  to, shall not oppose or
     contest,  and shall not request or cause any  creditors'  committee  or any
     party in interest to oppose or contest, any application for relief from the
     automatic stay or for "adequate protection," as that term is defined in the
     Bankruptcy Code,  which may be filed by Lender in any future  bankruptcy or
     insolvency  proceeding  with respect to Borrower  and/or the  Premises.  No
     other action,  inaction or agreement by Lender in any future  bankruptcy or
     insolvency proceeding shall be deemed to be a waiver of the rights given to
     Lender hereby.

     5.4  Preferences.  Lender shall have no obligation to marshal any assets in
favor of Borrower  or any other  party or against or in payment of the Loan.  To
the extent Borrower makes a payment to Lender,  which payment or the proceeds or
any part  thereof  are  subsequently  invalidated,  declared  to be  fraudulent,
preferential  or  avoidable,  set aside or  required  to be repaid to a trustee,
receiver or any other party having requisite authority under any bankruptcy law,
state or federal law, common law or equitable cause, then, to the extent of such
payment or proceeds received,  the obligation hereunder or part thereof intended
to be satisfied  shall be revived and  continue in full force and effect,  as if
such payment or proceeds had not been received.


                                   Section 6
                               GENERAL PROVISIONS

     6.1 Rights Cumulative; Waivers.

          (a) Each right,  power and remedy  conferred  upon Lender herein or in

<PAGE>

     any of the other Loan  Documents  is  cumulative  and in  addition to every
     other right, power or remedy, express or implied, now or hereafter provided
     by law or in equity,  and each and every right, power and remedy herein set
     forth  or  otherwise  so  existing  may  be  exercised,   concurrently   or
     independently,  from  time to time as  often  and in such  order  as may be
     deemed  expedient  to Lender.  The  exercise of one right,  power or remedy
     shall  not be a  waiver  of the  right  to  exercise  at the  same  time or
     thereafter  any other right,  power or remedy;  and no delay or omission of
     Lender in the exercise of any right,  power or remedy accruing hereunder or
     arising  otherwise  shall  impair any such  right,  power or remedy,  or be
     construed  to  be  a  waiver  of  any  Default  or  acquiescence   therein.
     Enumeration of special  rights or powers herein,  in the Mortgage or in the
     other Loan  Documents  shall not be construed to limit any grant of general
     rights or powers herein,  in the Mortgage or in the other Loan Documents or
     to limit Lender's  exercise of any and all rights granted under the laws of
     the State of New York,  the state  where the  Premises  are  located or the
     United  States  of  America.  No act of  Lender  shall be  construed  as an
     election  to  proceed  under any  provision  herein  or in any  other  Loan
     Document to the  exclusion  of any other  provision  herein or in any other
     Loan Document.  Except as otherwise specifically required herein, notice of
     the  exercise  of any  right,  remedy  or power  granted  to Lender by this
     Agreement or any other Loan  Document is not  required to be given.  Lender
     shall be  entitled  to  enforce  payment  of the Loan and any other  amount
     payable under the Loan Documents, and performance of this Agreement and the
     other Loan  Documents,  and to exercise all rights and remedies  under this
     Agreement  or the other Loan  Documents  or  otherwise at law or in equity,
     notwithstanding  that some or all of the  indebtedness  secured thereby may
     now or  hereafter  be  otherwise  secured,  whether by  mortgage,  security
     agreement, pledge, lien, assignment or otherwise. Neither the acceptance of
     this Agreement nor its enforcement  shall prejudice or in any manner affect
     Lender's  right to  realize  upon or  enforce  any  other  security  now or
     hereafter held by Lender,  it being agreed that Lender shall be entitled to
     enforce  this  Agreement,  the  Mortgage  and  any  other  security  now or
     hereafter held by Lender  hereunder,  under any of the other Loan Documents
     or  otherwise,  in such  order and manner as Lender  may  determine  in its
     absolute discretion.
          
          (b) Lender may, by written  notice to  Borrower,  at any time and from
     time to time,  waive in whole or in part, and absolutely or  conditionally,
     any Default or Event of Default hereunder. Any such waiver shall be subject
     to such conditions or limitations as shall be specified in any such notice.
     In the case of any such waiver,  the rights of Borrower  shall be otherwise
     unaffected,  and any Default or Event of Default so waived  shall be deemed
     to be  cured  and  not  continuing  only  to the  extent,  and  only on the
     conditions  or  limitations,  set forth in such waiver,  but no such waiver
     shall extend to any  subsequent  or other  Default or Event of Default,  or
     impair any right, remedy or power consequent thereupon.

     6.2 Lender's  Action for its Own  Protection  Only.  The  authority  herein
conferred upon Lender,  and any action taken by Lender, to inspect the Premises,
to review and/or approve all documents and instruments  submitted to Lender,  or
otherwise,  will be  exercised  and taken by Lender and by  Lender's  employees,
agents, consultants or representatives for their own protection only and may not
be relied upon by Borrower or any other  party for any  purposes  whatever;  and
neither Lender nor Lender's  employees,  agents,  consultants or representatives
shall be deemed to have  assumed  any  responsibility  to  Borrower or any other
party  with  respect  to any such  action  herein or under any of the other Loan

<PAGE>

Documents  authorized  to be taken by Lender or Lender's  employees,  agents and
representatives.  Any review,  investigation or inspection  conducted by Lender,
any architect,  engineer or other consultant retained by Lender, or any agent or
representative   of  Lender,  in  order  to  verify   independently   Borrower's
satisfaction of the covenants, agreements and obligations of Borrower under this
Agreement  or  any  of  the  other  Loan  Documents,  or  the  validity  of  any
representations  and warranties made by Borrower or any other party  (regardless
of whether or not the party conducting such review,  investigation or inspection
should have discovered that any of such conditions  precedent were not satisfied
or that any such covenants, agreements or obligations were not performed or that
any such  representations  or  warranties  were not true)  shall not  affect (or
constitute,  except as may  specifically be provided in this Agreement or in the
other  Loan  Documents  to  the  contrary,  a  waiver  by  Lender  of)  (i)  any
representations  and warranties under this Agreement or the other Loan Documents
or Lender's reliance thereon,  or (ii) Lender's reliance upon any certifications
of Borrower or any other party in connection  with the Loan, or any other facts,
information  or reports  furnished  to Lender by  Borrower or any other party in
connection   with  the  Loan.   Lender   neither   undertakes  nor  assumes  any
responsibility or duty to Borrower to select, review, inspect,  supervise,  pass
judgment upon or inform  Borrower of any matter in connection with the Premises,
and Borrower  shall rely  entirely  upon its own  judgment  with respect to such
matters, and any review, inspection, supervision, exercise of judgment or supply
of information to Borrower by Lender in connection  with such matters is for the
protection  of Lender only and neither  Borrower nor any third party is entitled
to rely thereon.

     6.3 No Third Party  Beneficiaries.  All  conditions to the  obligations  of
Lender  hereunder  and under the other Loan  Documents  are  imposed  solely and
exclusively  for the benefit of Lender and its  Assignees and  Participants,  if
any, and its or their  successors  and assigns,  and no other Person (other than
Servicer)  shall have  standing to require  satisfaction  of such  conditions in
accordance with their terms, or be entitled to assume that Lender will refuse to
advance  proceeds of the Loan or refuse to agree or consent to any matter in the
absence of strict compliance with any or all thereof, and no other Person (other
than Servicer) shall, under any  circumstances,  be deemed to be the beneficiary
of such conditions, any or all of which may be freely waived in whole or in part
by Lender at any time if, in its sole  discretion,  it deems it  advisable to do
so, it being further  understood that Lender and its Assignees and Participants,
if any, and its or their successors and assigns, shall have no obligation to see
to it that the Improvements or any other work required or contemplated hereby or
by the other Loan Documents are properly and/or timely completed.

     6.4 Payment of Expenses, Etc.

          6.4.1 Payment of Expenses.  Borrower  will, on the Closing Date and at
     all  times  thereafter,  pay all  costs  and fees  incurred  by  Lender  in
     connection  with the  preparation,  negotiation,  consummation,  execution,
     administration, repayment, collection and enforcement of the Loan, the Loan
     Documents  and any approval,  consent,  amendment,  modification  or waiver
     related thereto. Without limiting the generality of the foregoing, Borrower
     will pay:

          (a) all Lender's Counsel Fees in connection with the foregoing;

          (b) all taxes and  recording  fees and  expenses,  including,  without
     limitation, stamp and/or mortgage taxes and transfer taxes, if any;

<PAGE>

          (c) all fees and out-of-pocket expenses incurred by Lender,  including
     all expenses of Lender and its respective  agents and  representatives,  in
     connection with any Default or Event of Default  hereunder,  under the Note
     or under any other Loan Document or the collection or enforcement thereof;

          (d) subject to Sections 4.18 and 6.27 hereof, all fees and expenses of
     any environmental, engineering, appraisal, construction, insurance or other
     consultants  retained  by  Lender  in  connection  with  the  Loan  or  the
     administration,  enforcement  or collection  thereof;  and (e) all brokers'
     fees and commissions relative to the Loan, the Premises and/or any lease or
     purchase contract affecting same.

          Without  limiting the generality of the foregoing,  to the extent that
     Lender, after the Closing Date, deems it necessary to employ counsel and/or
     any other  consultant for whatever purpose relative to the Loan or Lender's
     interest  in  the  Premises,  including,  without  limitation,  all  future
     amendments,  supplements,  notices,  recordings,  approvals,  consents  and
     waivers  with  respect to the Loan  Documents  (or any proposal by Borrower
     therefor), whether or not consummated, the adjustment and collection of any
     and all insurance  proceeds with respect to any insurance coverage required
     hereunder,  or  obtaining  any  and  all  awards  in  connection  with  any
     condemnation,  the fees and  expenses of such  counsel  and/or  consultants
     shall be borne by  Borrower.  Any  fees and  expenses  referred  to in this
     Section 6.4 which are incurred by Lender are to be paid by Borrower  within
     five (5) days  after  demand is made by Lender  therefor.  Borrower  hereby
     agrees to indemnify,  defend and hold Lender  harmless from and against any
     loss, cost (including  attorneys'  fees) or damage  whatsoever  incurred by
     Lender  as a  result  of  Borrower's  failure  to pay any  cost or  expense
     contemplated  hereby. The provisions of this Section 6.4.1 are not intended
     to limit any other  obligation of Borrower or any other  Obligated Party to
     pay fees and expenses of Lender or other Persons contained herein or in any
     other Loan Document.

          6.4.2 Advances  Secured.  All costs and expenses incurred and payments
     made by Lender under this Agreement or any of the other Loan Documents from
     time to time,  which are to be paid or  reimbursed by Borrower as described
     herein or in any of the other Loan Documents shall, as and when advanced or
     incurred by Lender,  constitute  protective  advances evidenced by the Note
     and secured by the Mortgage and the other Loan Documents to the same extent
     and with the same effect as if the terms and  provisions of this  Agreement
     were set forth  therein,  whether or not the principal  balance of the Note
     plus such protective  advances shall exceed the face amount of the Note. If
     Borrower  shall  fail to  reimburse  or pay to  Lender  the  amount of such
     protective  advances by the applicable  due date therefor,  interest at the
     Default  Rate  applicable  under the Note shall  accrue on such  protective
     advances from the date such protective  advances were made by Lender to and
     including the date that such protective  advances are reimbursed or paid to
     Lender in full, together with all such accrued interest thereon.

     6.5 Indemnification.

          (a) In addition to any other  indemnifications  provided  herein or in
     the other Loan  Documents,  Borrower shall protect,  defend,  indemnify and
     save  harmless the  Indemnified  Parties from and against all  liabilities,
     obligations, claims, demands, damages, penalties, causes of action, losses,
     fines, costs, expenses (including, without limitation,  attorneys' fees and

<PAGE>

     disbursements)  and  Environmental  Costs,  imposed  upon or incurred by or
     asserted  against  any  Indemnified  Party  (other  than by  reason of such
     Indemnified Party's gross negligence or willful  misconduct,  provided that
     such gross negligence or willful  misconduct is determined to have occurred
     by a final and unappealable decision of a court of competent  jurisdiction)
     by reason of Lender's ownership or holding of the Mortgage, this Agreement,
     the other Loan  Documents and the  Collateral.  Any amounts  payable to any
     Indemnified  Party by reason of the  application  of this Section 6.5 shall
     become  immediately due and payable within thirty (30) days of demand,  and
     shall bear  interest at the Default  Rate under the Note from the date loss
     or damage is  sustained  by any  Indemnified  Party  until paid if not paid
     within such thirty (30) day period.  The  obligations  and  liabilities  of
     Borrower under this Section 6.5 shall survive any termination, satisfaction
     or  assignment  of this  Agreement and the exercise by Lender of any of its
     rights  or  remedies  hereunder,   including,   but  not  limited  to,  the
     acquisition  of the  Premises by  foreclosure  or a  conveyance  in lieu of
     foreclosure.

          (b) In case any claim,  action or  proceeding  (a  "Claim") is brought
     against any Indemnified  Party in respect of which  indemnification  may be
     sought  by such  Indemnified  Party  pursuant  to this  Section  6.5,  such
     Indemnified Party shall give notice thereof to Borrower, provided, however,
     that the failure of such Indemnified  Party to so notify Borrower shall not
     limit or affect such Indemnified Party's rights to be indemnified  pursuant
     to this Section 6.5,  except to the extent such delay shall  materially and
     adversely prejudice  Borrower's defense of such Claim. Upon receipt of such
     notice of Claim,  Borrower shall, at its sole cost and expense,  diligently
     defend  any  such  Claim  with  counsel  reasonably  satisfactory  to  such
     Indemnified  Party (it being understood that counsel selected by Borrower's
     insurance  carrier  shall be deemed to be  acceptable  to such  Indemnified
     Party,  provided  that such  insurer is an  acceptable  insurer  under this
     Agreement and the other Loan  Documents or otherwise was accepted by Lender
     as  an  insurer),  which  counsel  may,  without  limiting  the  rights  of
     Indemnified Party pursuant to the next succeeding sentence,  also represent
     Borrower in such Claim. In the  alternative,  the  Indemnified  Parties may
     elect to conduct their own defense  through  counsel of their own choosing,
     and at the expense of Borrower,  if (i) the Indemnified  Parties reasonably
     determine  that the conduct of its defense by Borrower  presents a conflict
     or potential  conflict between Borrower and Lender that would make separate
     representation   advisable  or  otherwise   could  be  prejudicial  to  its
     interests,  (ii)  Borrower  refuses  to defend or (iii)  Borrower  (or,  if
     applicable,   its  insurance   carrier)  shall  have  failed,  in  Lender's
     reasonable judgment,  to diligently defend the Claim. Except as provided in
     the preceding  sentence,  Borrower shall not be responsible for the fees of
     counsel  for  any  Indemnified   Party  incurred  in  connection  with  the
     indemnification  contained  in this  Section  6.5.  Borrower may settle any
     Claim  against  Indemnified  Parties  without  such  Indemnified   Parties'
     consent,  provided that (i) such settlement is without any liability,  cost
     or expense whatsoever to such Indemnified Parties, (ii) the settlement does
     not include or require any  admission of liability or  culpability  by such
     Indemnified Parties under any Legal Requirement,  whether criminal or civil
     in nature,  and (iii)  Borrower  obtains an  effective  written  release of
     liability  for such  Indemnified  Parties  from the party to the Claim with
     whom such  settlement  is being  made,  which  release  must be  reasonably
     acceptable to such Indemnified Parties, and a dismissal with prejudice with
     respect to all claims made by the party with whom such  settlement is being
     made,  with respect to any pending  legal action  against such  Indemnified

<PAGE>

     Parties in  connection  with such  Claim.  If the  Indemnified  Parties are
     conducting  their  own  defense  as  provided  above,   Borrower  shall  be
     responsible  for any good faith  settlement  of such Claim  entered into by
     such  Indemnified  Parties,  and  such  Indemnified  Parties  shall  not be
     required  to obtain  Borrower's  consent  to any such  settlement.  Nothing
     contained herein shall be construed as requiring any Indemnified Parties to
     expend  funds or incur  costs to defend  any Claim in  connection  with the
     matters for which such Indemnified  Parties are entitled to indemnification
     pursuant to this Section 6.5.

     6.6 Notices. Any notice,  report,  demand or other instrument authorized or
required to be given or furnished  ("Notices")  shall be in writing and shall be
given as follows: (a) by hand delivery; (b) by deposit in the United States mail
as first class certified mail,  return receipt  requested,  postage paid; (c) by
overnight nationwide commercial courier service; or (d) by telecopy transmission
with a confirmation  copy to be delivered by duplicate notice in accordance with
any of clauses  (a) through (c) above,  in each case,  to the party  intended to
receive the same at the following address(es):

        Lender:             Credit Suisse First Boston Mortgage
                            Capital LLC
                            Principal Transactions
                            11 Madison Avenue
                            New York, New York 10010
                            Attention: Asset Manager
                            Re: Loan to International Hotel Acquisitions,
                              LLC/Lance Graber and Blair West
                            Telecopier: (212) 325-8164

        with a copy to:     Credit Suisse First Boston Mortgage
                            Capital LLC
                            Legal & Compliance Department
                            11 Madison Avenue
                            New York, New York 10010
                            Attention: Colleen Graham, Esq.
                            Re: Loan to International Hotel Acquisitions,
                              LLC/Lance Graber and Blair West
                            Telecopier: (212) 325-8220

        and                 Pacific Life Insurance Company
                            700 Newport Center Drive
                            Newport Beach, California 92660
                            Attention: Wendy Balden
                            Re: Loan to International Hotel Acquisitions, LLC
                            Telecopier: (949) 760-4356

                      or any successor Servicer of the Loan

        and                 Cox, Castle & Nicholson LLP
                            2049 Century Park East, 28th Floor
                            Los Angeles, California 90067
                            Attention:  Gregory J. Karns, Esq.
                            Telecopier: (310) 277-7889

        Borrower:           International Hotel Acquisitions, LLC
                            c/o Credit Suisse First Boston Mortgage
                            Capital LLC

<PAGE>

                            Principal Transactions
                            11 Madison Avenue
                            New York, New York 10010
                            Attention: Asset Management
                            Re: Loan to International Hotel Acquisitions,
                              LLC/Lance Graber and Blair West
                            Telecopier: (212) 325-8164

        with a copy to:     International Hotel Acquisitions, LLC
                            c/o Secured Capital Corp
                            11150 Santa Monica Boulevard, Suite 1400
                            Los Angeles, California 90025
                            Attention: Mr. D. Michael Van Konyenburg
                              and Mark S. Kuskin
                            Telcopier: (310) 477-3436

        with a copy to:     O'Melveny & Meyers
                            400 South Hope Street, 15th Floor
                            Los Angeles, California 90071
                            Attention:  Mitchell B. Menzer, Esq.
                            Telecopier: (213) 669-6407

     Any  party  may  change  the  address  to which  any such  Notice  is to be
delivered,  by  furnishing  ten (10) days  written  notice of such change to the
other parties in  accordance  with the  provisions of this Section 6.6.  Notices
shall be  deemed  to have been  given on the date  they are  actually  received;
provided,  however,  that the inability to deliver  Notices because of a changed
address  of which no Notice  was given,  or  rejection  or refusal to accept any
Notice  offered for  delivery  shall be deemed to be receipt of the Notice as of
the date of such  inability  to  deliver  or  rejection  or  refusal  to  accept
delivery.  Notice  for  either  party  may be given by its  respective  counsel.
Additionally, notice from Lender may also be given by Servicer.

     6.7 No Oral Modification.  Borrower recognizes that, in general,  borrowers
who experience difficulties in honoring their loan obligations,  in an effort to
inhibit or impede lenders from  exercising the rights and remedies  available to
lenders  pursuant to mortgages,  notes,  loan  agreements  or other  instruments
evidencing  or  affecting  loan  transactions,  frequently  present in court the
argument, often without merit, that some loan officer or administrator of lender
made an oral  modification  or made some statement which could be interpreted as
an extension or  modification  or amendment of one or more debt  instruments and
that the borrower  relied to its detriment upon such "oral  modification  of the
loan  document."  For that  reason,  and in order to  protect  Lender  from such
allegations in connection with the  transaction  contemplated by this Agreement,
Borrower acknowledges that this Agreement,  the Mortgage, the Note and the other
Loan Documents and all  instruments  referred to in any of them can be extended,
modified or amended  only in a writing  executed by Lender and Borrower and that
none of the rights or benefits of Lender can be waived  permanently  except in a
written document executed by Lender.  Borrower further  acknowledges  Borrower's
understanding  that no officer or  administrator  of Lender has the power or the
authority from Lender to make an oral extension or  modification or amendment of
any such instrument or agreement on behalf of Lender.

     6.8 Assignment by Lender.

          6.8.1 Assignment.  Lender may assign (and thereafter,  at any time and
     from  time  to  time,  repurchase)  all  or a  portion  of its  rights  and

<PAGE>

     obligations  under this  Agreement  and the other Loan  Documents to one or
     more Persons ("Assignees"; the term "Assignee" or "Assignees" shall, unless
     otherwise  expressly  indicated,  include  Lender) and, with respect to any
     Assignee,  be released from its rights and obligations as Lender in respect
     of such portion of the Loan, this Agreement and the other Loan Documents.

          6.8.2 Participations.  Lender and each of the other Assignees may sell
     participations  in the  Loan  to one or  more  Persons  (collectively,  the
     "Participants"). In order to assist Lender in any sales of interests in the
     Loan,  Borrower  agrees  for  itself,  and  agrees to cause  Member and the
     Manager, to reasonably cooperate with Lender in connection with any efforts
     by Lender to obtain  one or more  Assignees  or  Participants,  to  provide
     additional  information and to execute and deliver such further  documents,
     instruments  or  agreements,  in each case,  as Lender or any  Assignee  or
     Participant may reasonably require.

          6.8.3 Assignment and Acceptance.  From and after the effective date of
     any  assignment to an Assignee,  (a) such Assignee  shall be a party hereto
     and to each of the other Loan  Documents  to the  extent of the  applicable
     percentage  or  percentages  assigned  to  such  Assignee  and,  except  as
     otherwise specified herein,  shall succeed to the rights and obligations of
     Lender  hereunder in respect of such applicable  percentage or percentages,
     and (b)  Lender  shall  relinquish  its  rights  and be  released  from its
     obligations  hereunder  and under the Loan  Documents to the extent of such
     applicable percentage or percentages. The liabilities of Lender and each of
     the other  Assignees  shall be separate and not joint and several.  Neither
     Lender nor any Assignee  shall be  responsible  for the  obligations of any
     other Assignee.

          6.8.4 Other Business.  Lender,  each Assignee and each Participant and
     their respective Affiliates may accept deposits from, lend money to, act as
     trustee under  indentures of, and generally  engage in any kind of business
     with, Borrower, any Affiliate of Borrower,  any of Borrower's  subsidiaries
     and any Person who may do business  with or own  interests in or securities
     of  Borrower  or any such  Affiliate  or  subsidiary,  without  any duty to
     account therefor to each other.

          6.8.5  Privity of Contract.  This  Agreement is being  entered into by
     Lender individually and as agent for all present and future Assignees,  and
     privity of contract is hereby created among Lender,  all present and future
     Assignees and Borrower.

          6.8.6 Availability of Records.  Borrower  acknowledges and agrees that
     Lender may provide to any  Assignees  or  prospective  Assignees,  and that
     Lender  and  each of the  Assignees  may  provide  to any  Participants  or
     prospective Participants,  originals or copies of this Agreement, all other
     Loan  Documents  and  all  other  documents,   instruments,   certificates,
     opinions, insurance policies, letters of credit, reports,  requisitions and
     other  materials and  information of every nature or  description,  and may
     communicate all oral information,  at any time submitted by or on behalf of
     Borrower, Member, the Manager, any other Significant Party or any Affiliate
     of any of the foregoing.

     6.9 Severability. In the event that any of the covenants, agreements, terms
or provisions  contained in the Note, this Agreement,  the Mortgage or any other
Loan Document shall be invalid,  illegal or  unenforceable  in any respect,  the
validity of the remaining covenants,  agreements,  terms or provisions contained

<PAGE>

herein or in the Note,  the Mortgage or any other Loan  Document  shall be in no
way affected, prejudiced or diminished thereby.

     6.10 No Assignment by Borrower.  Other than as provided in Article 9 below,
Borrower  shall not assign or transfer any of its rights  hereunder  without the
prior written  consent of Lender.  Any  assignment  made without  Lender's prior
written consent shall be null and void.

     6.11  Governing  Law. The place of  negotiation,  execution and delivery of
this Agreement is the State of New York. This Agreement shall be governed by and
construed  and  enforced in  accordance  with the laws of the State of New York,
except  that  the  provisions  of the  laws of the  State  of  Hawaii  shall  be
applicable to the creation,  perfection and  enforcement of the Liens created by
the Mortgage  and the  Assignment  of Leases and Rents.  It is the intent of the
parties hereto that the provisions of Section 5-1401 of the General  Obligations
Law of the State of New York apply to this Agreement.

     6.12 Successors and/or Assigns. Subject to the restrictions on transfer and
assignment contained in this Agreement and the other Loan Documents, whenever in
this Agreement any of the parties hereto is referred to, such reference shall be
deemed to include the permitted  successors  and/or  assigns of such party,  and
this Agreement shall inure to the benefit of and shall be binding on the parties
hereto and the successors and/or assigns of such party.

     6.13  Entire  Agreement.  This  Agreement  and the  other  Loan  Documents,
including  all annexes,  schedules and exhibits  hereto and all other  documents
furnished  to  Lender  in  connection  with  this  Agreement  and/or  the  Loan,
constitutes the entire agreement  between the parties hereto with respect to the
subject matter hereof and thereof and shall  supersede and take the place of any
other  instruments  purporting to be an agreement of the parties hereto relating
to the transactions  contemplated  hereby,  including,  without limitation,  any
letter of intent or loan commitment letter.

     6.14  Liability.  If  Borrower  consists  of  more  than  one  Person,  the
obligations  and  liabilities of each such Person  hereunder and under the other
Loan Documents shall be joint and several.

     6.15   Counterparts;   Headings.   This   Agreement   may  be  executed  in
counterparts, each of which shall constitute an original, and all of which, when
taken together,  shall constitute but one instrument.  The captions and headings
of the various sections of this Agreement are for purposes of reference only and
are not to be  construed as confining or limiting in any way the scope or intent
of the provisions hereof. Whenever the context requires or permits, the singular
shall  include the  plural,  the plural  shall  include  the  singular,  and the
masculine, feminine and neuter shall be freely interchangeable.

     6.16  Time  of  the  Essence.  Time  is of  the  essence  as to  Borrower's
obligations under this Agreement and the other Loan Documents.

     6.17  Consents.  Any consent or  approval by Lender in any single  instance
shall not be deemed or construed to be Lender's  consent or approval in any like
matter arising at a subsequent  date.  Any consent or approval  requested of and
granted by Lender pursuant hereto or to any of the other Loan Documents shall be
narrowly  construed  to be  applicable  only  to  Borrower  and  to  the  matter
identified  in such  consent or  approval  and no third  party  shall  claim any
benefit by reason  thereof.  Wherever this  Agreement,  the  Mortgage,  the Cash
Management  Agreement  or any  other  Loan  Document  refers to the  consent  or

<PAGE>

approval of Lender, or provides that any document or Person will be satisfactory
or acceptable to Lender or words of similar import, (a) such consent or approval
may be given  or  withheld  by  Lender,  and such  document  or  Person  must be
satisfactory  or  acceptable to Lender,  in its  reasonable  discretion,  unless
otherwise expressly provided herein or therein, and (b) such consent or approval
shall not be effective  unless given in writing.  Wherever this  Agreement,  the
Mortgage, the Cash Management Agreement or any other Loan Document refers to the
provision of documents or other items being as Lender may require,  provides for
the  selection  by  Lender of any  person  to  provide  reports  or other  items
hereunder  or  thereunder  or for  the  selection  by  Lender  of any  means  of
determining any matter,  or otherwise  refers to terms and conditions  hereof or
thereof being as Lender deems  appropriate,  any such requirement,  selection or
determination  of  appropriateness  shall be made by  Lender  in its  reasonable
discretion, unless expressly provided otherwise herein or therein. The foregoing
provisions are intended to be effective whether or not the applicable  provision
hereof or of any other Loan  Document  specifies  that the  applicable  consent,
approval  or other  matter is to be  determined  by  Lender  in its  "reasonable
discretion" or words of similar import.

     6.18 No Partnership.  Nothing contained in this Agreement or the other Loan
Documents  shall be deemed to create an equity  investment  in  Borrower  or the
Premises on the part of Lender or a joint venture or partnership  between Lender
and  Borrower,  it  being  the  intent  of the  parties  hereto  that  only  the
relationship  of lender and borrower  shall exist with respect to the  Premises.
Borrower  agrees that it shall report this  transaction for income tax purposes,
and file all related tax returns,  in a manner  consistent with the form of this
transaction as a loan.

     6.19 Waiver of Jury Trial.  EACH OF BORROWER AND LENDER  HEREBY  KNOWINGLY,
VOLUNTARILY AND INTENTIONALLY WAIVE ANY AND ALL RIGHTS IT MAY HAVE TO A TRIAL BY
JURY IN RESPECT OF ANY  LITIGATION  BASED ON, OR ARISING  OUT OF,  UNDER,  OR IN
CONNECTION WITH, THIS AGREEMENT,  THE MORTGAGE, THE CASH MANAGEMENT AGREEMENT OR
ANY OTHER LOAN DOCUMENT, OR ANY COURSE OF CONDUCT, COURSE OF DEALING, STATEMENTS
(WHETHER VERBAL OR WRITTEN),  OR ACTIONS OF BORROWER,  MEMBER OR LENDER RELATING
TO THE  LOAN  AND/OR  THE  LENDING  RELATIONSHIP  WHICH IS THE  SUBJECT  OF THIS
AGREEMENT. THIS PROVISION IS A MATERIAL INDUCEMENT FOR LENDER ENTERING INTO THIS
AGREEMENT AND THE OTHER LOAN DOCUMENTS.

     6.20 Limited Recourse.  Notwithstanding  anything to the contrary contained
in this Agreement or in any of the other Loan Documents,  and except as provided
otherwise  in this  Section  6.20,  neither  Borrower nor any direct or indirect
member, shareholder, partner, principal, Affiliate, employee, officer, director,
agent or  representative  of Borrower  (each, a "Related  Party") shall have any
personal  liability  for (a) the  payment of any sum of money which is or may be
payable  hereunder or under the Note or any other Loan  Document,  including but
not limited to the repayment of the Loan, or (b) the performance or discharge of
any covenants,  obligations or undertakings  of Borrower  hereunder or under any
Loan  Document,  and no  monetary  or  deficiency  judgment  shall be  sought or
enforced against  Borrower or any Related Party with respect thereto;  provided,
however,  that a judgment may be sought against Borrower or any Related Party to
enforce  the rights of Lender  in, to or against  the  Premises,  including  the
Receipts and any other  Collateral,  and Lender shall have full  recourse to and
the  right  to  proceed  against  the  Premises,  the  Receipts  and  any  other
Collateral. Notwithstanding the foregoing, nothing contained herein shall impair
the validity of the  Obligations  or in any way affect or impair the Lien of the
Mortgage,  or the right of Lender to enforce  any and all  rights  and  remedies
under and by virtue of the Note,  this Agreement  and/or any other Loan Document

<PAGE>

(limited,  however, as expressly provided otherwise above),  including,  without
limitation,  naming Borrower as a party defendant in any foreclosure  action, or
limit  Lender from  pursuing or seeking to enforce the rights of Lender  against
any third  parties,  including  any  guarantor,  indemnitor  or surety under any
guaranty or indemnity  delivered in connection with this Agreement,  the Note or
any other Loan Document or otherwise in connection with the Loan.  Additionally,
the provisions of this Section 6.20 shall not relieve Borrower from any personal
liability for, and Borrower shall be fully liable for each of the following (all
of which are referred to herein as the "Recourse  Carve Out  Liabilities"):  (i)
the full recourse  obligation to pay the Obligations  upon the occurrence of any
event set forth in clause (M) below,  and (ii) any  liabilities,  costs,  losses
(including  without  limitation  any  reduction  in value of the Premises or any
other  Collateral,  or the  loss of any such  Collateral  or  Lender's  security
interest therein), damages, expenses (including, without limitation,  reasonable
attorneys' fees and  disbursements  and court costs, if any), or claims suffered
or incurred by Lender (or any  Indemnified  Party) by reason of or in connection
with the  occurrence  of any event set forth in any of clauses  (A)  through (M)
below:  (A) any fraud or  breach  of trust by  Borrower  or any  Related  Party,
including  by reason of any claim  under the  Racketeer  Influenced  and Corrupt
Organizations Act ("RICO");  (B) the misapplication of any insurance proceeds or
condemnation  awards; (C) the failure of Borrower or any Related Party to direct
or pay  Receipts  received  by Borrower  or any  Related  Party to the  Clearing
Account or the Cash Collateral  Account;  (D) the  misapplication by Borrower or
any Related Party (or at any such Person's  direction) of monies held in or paid
out from any account  (including  any reserve or escrow)  maintained  under this
Agreement,  the Cash  Management  Agreement or any of the other Loan  Documents,
including  without  limitation  monies paid to Borrower pursuant to Section 8 of
the Cash Management Agreement and the related Disbursement Instructions; (E) any
and all tenant  security  deposits  held by or on behalf of  Borrower  not being
properly  applied,  returned to tenants  when due or  delivered  to Lender,  any
receiver or any Person  purchasing  the Premises at a foreclosure  sale upon the
taking of possession of the Premises by Lender, such receiver or other Person as
provided herein;  (F) a breach by Borrower of any of the covenants  contained in
Sections 4.2 or 4.8 hereof; (G) intentional removal or destruction of a material
portion of the Premises or any  intentional  waste of a material  portion of the
Premises by Borrower or a Related Party;  (H) any Legal  Requirement  (including
RICO)  mandating the  forfeiture  by Borrower of the  Premises,  or any material
portion  thereof,  because of the  conduct  or  purported  conduct  of  criminal
activity  by  Borrower or any Related  Party in  connection  therewith;  (I) any
material  misrepresentation,  miscertification or breach of warranty by Borrower
with respect to any representation,  warranty or certification contained in this
Agreement or any other Loan  Document or in any document  executed in connection
therewith,  pursuant to any of the Loan  Documents or otherwise to induce Lender
to make the Loan, or any advance thereof,  or to release monies from any account
held by Lender  (including  any  reserve or escrow) or to take any other  action
with respect to any of the Collateral;  (J) a breach of any of the provisions of
Article 8 hereof (if and to the extent a substantive  consolidation  of Borrower
and another Person occurs as a result thereof); (K) any damage or destruction of
the Premises or any material  part thereof due to fire or other  casualty to the
extent not covered by insurance  required  under the  Mortgage,  but only to the
extent the same would have been  covered by  insurance  if Borrower had obtained
and  maintained  the insurance  coverage  required  under the Mortgage;  (L) the
amount  of any Lien  voluntarily  placed on the  Premises  by  Borrower  (or any
predecessor-owner  of the Premises  which is an Affiliate of Borrower)  which is
prior to the Lien of the Mortgage; or (M) (1) Borrower or Managing Member filing
a voluntary  petition  under the  Bankruptcy  Code or any other federal or state
bankruptcy or insolvency  law, or (2) any Related Party filing or joining in the

<PAGE>

filing of an involuntary  petition against Borrower or Managing Member under the
Bankruptcy  Code or any other federal or state  bankruptcy or insolvency law, or
(3) Borrower or Managing Member filing an answer consenting to or acquiescing in
any involuntary petition filed against it or against Borrower or Managing Member
by any other  Person  under the  Bankruptcy  Code or any other  federal or state
bankruptcy  or  insolvency  law,  or (4)  any  Related  Party  consenting  to or
acquiescing in or joining in an application  for the appointment of a custodian,
receiver,  trustee or examiner for Borrower or Managing Member or any portion of
the Collateral,  or (5) Borrower or Managing Member making an assignment for the
benefit of creditors,  or admitting its insolvency or inability to pay its debts
as they become due. Nothing  contained  herein is intended to limit  obligations
and liabilities under any guaranty any indemnity agreement,  including,  without
limitation, the Environmental  Indemnification  Agreement,  executed by Borrower
for the benefit of Lender

     6.21 Intentionally Omitted.

     6.22  Jurisdiction,   Venue,  Service  of  Process.  ANY  LEGAL  ACTION  OR
PROCEEDING  WITH  RESPECT  TO THIS  AGREEMENT,  THE  MORTGAGE  OR ANY OTHER LOAN
DOCUMENT SHALL BE BROUGHT, AT LENDER'S OPTION, IN THE COURTS OF THE STATE OF NEW
YORK,  NEW YORK  COUNTY OR OF THE  UNITED  STATES OF  AMERICA  FOR THE  SOUTHERN
DISTRICT OF NEW YORK.  BORROWER  HEREBY ACCEPTS FOR ITSELF AND IN RESPECT OF ITS
PROPERTY,  GENERALLY AND UNCONDITIONALLY,  THE NON-EXCLUSIVE JURISDICTION OF THE
AFORESAID COURTS. BORROWER IRREVOCABLY CONSENTS TO THE SERVICE OF PROCESS OUT OF
ANY OF THE AFOREMENTIONED COURTS IN ANY SUCH ACTION OR PROCEEDING BY THE MAILING
OF COPIES THEREOF BY REGISTERED OR CERTIFIED MAIL, POSTAGE PREPAID,  TO BORROWER
AT ITS  ADDRESS FOR NOTICES  PURSUANT  TO SECTION  6.6 HEREOF.  BORROWER  HEREBY
IRREVOCABLY  WAIVES  ANY  OBJECTION  WHICH IT MAY NOW OR  HEREAFTER  HAVE TO THE
LAYING OF VENUE OF ANY OF THE AFORESAID ACTIONS OR PROCEEDINGS ARISING OUT OF OR
IN  CONNECTION  WITH THIS  AGREEMENT,  THE  MORTGAGE OR ANY OTHER LOAN  DOCUMENT
BROUGHT IN THE COURTS  REFERRED TO ABOVE AND HEREBY FURTHER  IRREVOCABLY  WAIVES
AND  AGREES  NOT TO PLEAD OR CLAIM IN ANY SUCH  COURT  THAT ANY SUCH  ACTION  OR
PROCEEDING BROUGHT IN ANY SUCH COURT HAS BEEN BROUGHT IN AN INCONVENIENT  FORUM.
NOTHING  CONTAINED  HEREIN SHALL AFFECT THE RIGHT OF LENDER TO SERVE  PROCESS IN
ANY OTHER MANNER PERMITTED BY LAW OR TO COMMENCE LEGAL  PROCEEDINGS OR OTHERWISE
PROCEED AGAINST BORROWER IN ANY OTHER JURISDICTION.

     6.23 Intentionally Omitted.

     6.24 Rule of  Construction.  This  Agreement  and the other Loan  Documents
shall not be construed  more  strictly  against one party than against the other
merely by virtue of the fact that it may have been  prepared  by counsel for one
of the  parties,  it  being  recognized  that  both  Lender  and  Borrower  have
contributed  substantially  and materially to the  preparation of this Agreement
and the other Loan Documents.

     6.25 Further Assurances.

          (a)  Borrower  will,  at its  sole  cost  and  expense,  do,  execute,
     acknowledge  and deliver or cause to be done,  executed,  acknowledged  and
     delivered   all  such  further   acts,   conveyances,   notes,   mortgages,
     assignments,  security  agreements,  financing statements and assurances as
     Lender shall from time to time require or deem  advisable (i) to carry into
     effect the purposes of this  Agreement and the other Loan  Documents,  (ii)
     for the better assuring,  conveying,  mortgaging,  assigning and confirming
     unto  Lender of all  property  and rights  mortgaged,  granted,  bargained,
     alienated,  confirmed, pledged, hypothecated,  conveyed or assigned by this

<PAGE>

     Agreement or any of the other Loan  Documents  or property  intended now or
     hereafter to be, or which Borrower may be or may hereafter  become bound to
     convey or assign to Lender,  (iii) for  facilitating  the  placement of the
     Loan in a Securitization as described in Section 6.27 hereof,  (iv) for the
     perfection of any Lien or security  interest granted herein or in the other
     Loan  Documents,  and (v) for the better  assuring and confirming of all of
     Lender's  rights,  powers and remedies  hereunder  and under the other Loan
     Documents.  Borrower,  on demand,  will  execute  and  deliver,  and hereby
     authorizes  Lender  to  execute  in the name of  Borrower  or  without  the
     signature of Borrower to the extent  Lender may lawfully do so, one or more
     financing statements,  chattel mortgages or other instruments,  to evidence
     more  effectively  the security  interest of Lender in the Premises and the
     other Collateral.

          (b)  Borrower  forthwith  upon  the  execution  and  delivery  of this
     Agreement and  thereafter,  from time to time,  will cause the Mortgage and
     any security  instrument creating a Lien or security interest or evidencing
     the Lien of the Mortgage and the other  applicable  Loan Documents upon the
     Premises or other property and each  instrument of further  assurance to be
     filed,  registered  or recorded in such manner and in such places as may be
     required by any  present or future  Legal  Requirement  in order to publish
     notice of and fully to protect  the Lien or security  interest  of, and the
     priority of, each of the Mortgage and the other Loan  Documents  upon,  and
     the  interest  of Lender in, the  Premises  or other  applicable  property.
     Borrower  will pay all filing,  registration  or  recording  fees,  and all
     expenses incident to the foregoing and all taxes,  duties,  assessments and
     charges of any Governmental  Authority arising out of or in connection with
     the execution and delivery of the Mortgage,  any other security instrument,
     any  instrument  of  further  assurance  or any other Loan  Document.  Upon
     Lender's request,  Borrower shall,  from time to time,  furnish Lender with
     evidence  reasonably  satisfactory  to Lender that such property is free of
     Liens and security  interests  (except as permitted  hereunder),  including
     searches of applicable public records.

          (c) Upon any failure by Borrower to do so,  Lender may make,  execute,
     record, file, re-record or refile any and all such mortgages,  instruments,
     certificates  and documents  for and in the name of Borrower,  and Borrower
     hereby irrevocably  appoints (which appointment is coupled with an interest
     and with full power of substitution)  Lender the agent and attorney-in-fact
     of Borrower to do so, and Borrower shall reimburse Lender,  on demand,  for
     all costs and expenses  (including  attorneys'  fees) incurred by Lender in
     connection  therewith.  Upon foreclosure,  the appointment of a receiver or
     any other  relevant  action,  Borrower  will,  at the cost of Borrower  and
     without  expense to Lender,  cooperate  fully and  completely to effect the
     assignment  or  transfer  of  any  Permit,  agreement  or any  other  right
     necessary or useful to the  operation of the Premises and shall  deliver to
     Lender all books and records relating to the Premises.

     6.26  Recitals.  The Recitals set forth at the beginning of this  Agreement
are hereby incorporated into the substantive provisions of this Agreement.

     6.27 Sale of Loan and Securitization.

          6.27.1 Rating Agency Requirements. At the request of the holder of the
     Loan and,  to the extent not  already  required  to be provided by Borrower
     under this Agreement,  Borrower shall use reasonable efforts to satisfy the
     market  standards  to which the holder of the Loan  customarily  adheres or

<PAGE>

     which  may be  reasonably  required  in the  marketplace  or by the  Rating
     Agencies in connection with the sale of the Loan or a participation therein
     or the first successful  securitization  (such sale and/or  securitization,
     the "Secondary Market Transaction" or  "Securitization") of rated single or
     multi-class   securities  (the  "Securities")   secured  by  or  evidencing
     ownership interests in the Loan, including, without limitation, to:

          (a) (i) provide such financial and other  information  with respect to
     the Premises,  Borrower and the Manager,  (ii) provide budgets  relating to
     the Premises, (iii) perform or permit or cause to be performed or permitted
     such site inspection, appraisals, market studies, environmental reviews and
     reports (Phase I's and, if appropriate,  Phase II's),  engineering  reports
     and  other  due  diligence  investigations  of  the  Premises,  as  may  be
     reasonably requested by the holder of the Loan or the Rating Agencies or as
     may be necessary or  appropriate  in connection  with the Secondary  Market
     Transaction  and (iii) make such  representations  and warranties as of the
     closing  date of the  Secondary  Market  Transaction  with  respect  to the
     Premises,  Borrower,  and the Loan Documents as are customarily provided in
     securitization  transactions  and  as may be  reasonably  requested  by the
     holder of the Loan or the Rating  Agencies  and  consistent  with the facts
     covered by such  representations  and  warranties as they exist on the date
     thereof,  including the  representations  and  warranties  made in the Loan
     Documents  (collectively,   the  "Provided   Information"),   together,  if
     customary,  with appropriate  verification  and/or consents of the Provided
     Information   through  letters  of  auditors  or  opinions  of  counsel  of
     independent attorneys acceptable to Lender and the Rating Agencies;

          (b) at Borrower's expense, cause counsel to render opinions, which may
     be relied  upon by the holder of the Loan,  the Rating  Agencies  and their
     respective counsel,  agents and representatives,  as to  non-consolidation,
     fraudulent  conveyance,  and true sale or any other  opinion  customary  in
     securitization  transactions  with respect to the Premises and Borrower and
     its affiliates, which counsel and opinions shall be reasonably satisfactory
     to the holder of the Loan and the Rating Agencies; and

          (c) execute such  amendments to the Loan Documents and Borrower and/or
     Member's  Organizational  Documents,   enter  into  a  lockbox  or  similar
     arrangement  with  respect  to the  Receipts  and  establish  and fund such
     reserve funds (including,  without  limitation,  reserve funds for deferred
     maintenance and capital  improvements) as may be requested by the holder of
     the Loan or the Rating Agencies or otherwise to effect the Secondary Market
     Transaction;  provided,  however,  that  Borrower  shall not be required to
     modify or amend any Loan Document if such  modification  or amendment would
     (i) change the interest rate, the stated  maturity or the  amortization  of
     principal set forth in the Note, or (ii) modify or amend any other material
     economic term of the Loan.

          All  reasonable  third party costs and expenses  incurred by Lender in
     connection with Borrower's  complying with requests made under this Section
     6.27 shall be paid by  Lender.  In the event  that the  provisions  of this
     Agreement or any Loan Documents require the receipt of written confirmation
     from each Rating Agency with respect to the ratings on the Securities,  or,
     in accordance  with the terms of the  transaction  documents  relating to a
     Secondary  Market  Transaction,  such a rating  confirmation is required in
     order for the  consent of Lender to be given,  Lender  shall pay all of the
     costs and expenses of Lender, Servicer and each Rating Agency in connection
     therewith,  and, if  applicable,  shall pay any fees  imposed by any Rating

<PAGE>

     Agency as a condition to the delivery of such confirmation.

          6.27.2 Securitization Indemnification.

          (a) Borrower  understands that certain of the Provided Information and
     the financial  information  required to be delivered by Borrower  hereunder
     (the  "Required  Records")  may be  included  in  disclosure  documents  in
     connection  with  the  Secondary  Market  Transaction,  including,  without
     limitation,  a  prospectus,  prospectus  supplement  or  private  placement
     memorandum  (each,  a  "Disclosure  Document")  and may also be included in
     filings  with  the  Securities  and  Exchange  Commission  pursuant  to the
     Securities  Act  of  1933,  as  amended  (the  "Securities  Act"),  or  the
     Securities  and Exchange Act of 1934, as amended (the "Exchange  Act"),  or
     provided or made  available to investors  or  prospective  investors in the
     Securities,  the Rating  Agencies,  and service  providers  relating to the
     Secondary Market Transaction.  In the event that the Disclosure Document is
     required to be revised prior to the sale of all  Securities,  Borrower will
     cooperate with the holder of the Loan in updating the  Disclosure  Document
     by  providing  all current  information  necessary  to keep the  Disclosure
     Document accurate and complete in all material respects.

          (b)  Borrower  agrees  to  provide  in  connection  with each of (i) a
     preliminary  and a private  placement  memorandum or (ii) a preliminary and
     final   prospectus   or   prospectus   supplement,    as   applicable,   an
     indemnification  certificate (A)  indemnifying  Lender (and for purposes of
     this  Section  6.27,  Lender  hereunder  shall  include  its  officers  and
     directors), the affiliate of Credit Suisse First Boston Corporation ("First
     Boston")  that  has  filed  the  registration  statement  relating  to  the
     securitization (the "Registration Statement"),  each of its directors, each
     of its officers who have signed the Registration  Statement and each person
     or entity who  controls the  affiliate  within the meaning of Section 15 of
     the  Securities  Act or Section 20 of the Exchange Act  (collectively,  the
     "First Boston  Group"),  and First  Boston,  each of its directors and each
     person who controls  First  Boston  within the meaning of Section 15 of the
     Securities  Act and  Section  20 of the  Exchange  Act  (collectively,  the
     "Underwriter  Group") for any losses,  claims,  damages or liabilities (the
     "Liabilities")  to which Lender,  the First Boston Group or the Underwriter
     Group may become  subject  insofar as the  Liabilities  arise out of or are
     based upon any untrue statement or alleged untrue statement of any material
     fact contained in the Provided  Information or Required Records or upon the
     omission  or  alleged  omission  to state in the  Provided  Information  or
     Required  Records a material  fact  required  to be stated in the  Provided
     Information  or  Required  Records in order to make the  statements  in the
     Provided  Information or Required  Records,  in light of the  circumstances
     under which they were made not misleading and (B) reimbursing  Lender,  the
     First Boston Group or the Underwriter Group for any legal or other expenses
     reasonably  incurred by Lender,  the First Boston Group or the  Underwriter
     Group in connection with defending or investigating the Liabilities.

          (c) Promptly after receipt by an indemnified  party under this Section
     6.27.2 of notice of the commencement of any action,  such indemnified party
     will, if a claim in respect thereof is to be made against the  indemnifying
     party under this Section 6.27.2,  notify the indemnifying  party in writing
     of the commencement thereof, but the omission to so notify the indemnifying

<PAGE>

     party will not relieve the indemnifying  party from any liability which the
     indemnifying  party may have to any indemnified  party hereunder  except to
     the extent that  failure to notify  causes  prejudice  to the  indemnifying
     party.  In the event  that any action is brought  against  any  indemnified
     party, and it notifies the indemnifying party of the commencement  thereof,
     the   indemnifying   party  will  be  entitled,   jointly  with  any  other
     indemnifying  party, to participate  therein and, to the extent that it (or
     they)  may elect by  written  notice  delivered  to the  indemnified  party
     promptly after receiving the aforesaid notice from such indemnified  party,
     to assume the defense thereof with counsel satisfactory to such indemnified
     party; provided, however, if the defendants in any such action include both
     the indemnified party and the indemnifying  party and the indemnified party
     shall have reasonably concluded that there are any legal defenses available
     to  it  and/or  other  indemnified  parties  that  are  different  from  or
     additional to those available to the  indemnifying  party,  the indemnified
     party or parties shall have the right to select separate  counsel to assert
     such legal  defenses  and to otherwise  participate  in the defense of such
     action on behalf of such  indemnified  party or parties.  The  indemnifying
     party  shall  not be liable  for the  expenses  of more  than one  separate
     counsel unless an indemnified  party shall have  reasonably  concluded that
     there may be legal  defenses  available  to it that are  different  from or
     additional to those available to another indemnified party.

          (d) In  order  to  provide  for just  and  equitable  contribution  in
     circumstances  in which the  indemnity  agreement  provided  for in Section
     6.27.2(b)  or  (c)  is  for  any  reason  held  to be  unenforceable  by an
     indemnified party in respect of any losses,  claims, damages or liabilities
     (or action in respect thereof) referred to therein which would otherwise be
     indemnifiable  under Section 6.27.2(b) or (c), the indemnifying party shall
     contribute  to the amount  paid or payable  by the  indemnified  party as a
     result of such losses, claims, damages or liabilities (or action in respect
     thereof);   provided,   however,   that  no  person  guilty  of  fraudulent
     misrepresentation  (within the meaning of Section  11(f) of the  Securities
     Act) shall be entitled to  contribution  from any person who was not guilty
     of  such  fraudulent  misrepresentation.   In  determining  the  amount  of
     contribution  to which the respective  parties are entitled,  the following
     factors shall be considered:  (i) First  Boston's and  Borrower's  relative
     knowledge and access to  information  concerning the matter with respect to
     which claim was asserted;  (ii) the  opportunity to correct and prevent any
     statement  or  omission;  and  (iii)  any  other  equitable  considerations
     appropriate in the circumstances.  Lender and Borrower hereby agree that it
     would not be equitable if the amount of such  contribution  were determined
     by pro rata or per capita allocation.

          (e) The  liabilities and obligations of both Borrower and Lender under
     this Section 6.27 shall survive the  termination  of this Agreement and the
     satisfaction and discharge of the Debt.

     6.28 Amendment and Restatement of Original Loan Agreement. This Amended and
Restated  Loan  Agreement  amends and restates the Original  Loan  Agreement and
supercedes the Original Loan Agreement in its entirety.


                                   Section 7
                               SPECIAL PROVISIONS

     7.1 Tax and Insurance  Escrow.  In order to assure the payment of Taxes and
premiums with respect to all insurance  coverage  required pursuant to Section 8
of the Mortgage (collectively,  "Insurance Premiums") as and when the same shall
become due and payable, the following provisions shall apply:

<PAGE>

          7.1.1 Tax and Insurance Deposits.  As of the date hereof,  $597,578.79
     of the Original  Loan proceeds have been advanced to Borrower and currently
     are on deposited with Lender for deposit into the Tax and Insurance  Escrow
     Subaccount (and shall constitute part of the Outstanding Principal Balance)
     and  shall be  pledged  to  Lender as  additional  Collateral,  all as more
     particularly  described in the Cash Management  Agreement.  Thereafter,  on
     each Payment Date,  Borrower shall pay to Lender, in immediately  available
     funds for deposit into the Tax and Insurance Escrow  Subaccount,  an amount
     equal to one-twelfth  (1/12) of the Taxes and Insurance  Premiums to become
     due  during  the  period  commencing  on the first  day of the first  month
     following  such Payment Date and ending twelve (12) months  following  such
     first day. In all cases there must be paid  hereunder,  to be deposited and
     held in the Tax and Insurance Escrow  Subaccount,  an amount  sufficient to
     pay such Taxes and  Insurance  Premiums,  one month  prior to the date when
     they are due and payable. The amounts of all of the foregoing deposits with
     respect to Taxes and Insurance Premiums together with all interest accruing
     thereon  from time to time,  being  (herein  collectively  called  "Tax and
     Insurance  Deposits")  shall  be  determined  by  Lender  based  on  actual
     invoices,  or if such  invoices  are not  available,  based on one  hundred
     percent  (100%)  of the  cost  of the  prior  year's  Taxes  and  Insurance
     Premiums.  Borrower  shall  promptly,  upon  the  demand  of  Lender,  make
     additional  Tax and  Insurance  Deposits  as  Lender  may from time to time
     require due to (i) failure of Borrower to make Tax and  Insurance  Deposits
     in previous  months,  (ii)  underestimation  of the amounts of Taxes and/or
     Insurance  Premiums,  (iii) the  particular  due dates and amounts of Taxes
     and/or  Insurance  Premiums,  or (iv)  application of the Tax and Insurance
     Deposits pursuant to this Agreement.  All Tax and Insurance  Deposits shall
     be held by Lender in the Tax and Insurance  Escrow  Subaccount and invested
     and applied as provided in the Cash Management Agreement.

          7.1.2 Payment of Taxes and Insurance Premiums.  Provided that no Event
     of Default has then  occurred and is  continuing,  Lender will,  out of the
     funds in the Tax and Insurance Escrow  Subaccount  (provided such funds are
     sufficient for such purpose),  upon the  presentation to Lender by Borrower
     of the bills therefor,  pay the Taxes and Insurance  Premiums or will, upon
     the presentation of official  receipted bills therefor,  reimburse Borrower
     for such  payments  made by Borrower.  If the total funds on deposit in the
     Tax and Insurance  Escrow  Subaccount shall not be sufficient to pay all of
     the Taxes and  Insurance  Premiums  when the same shall  become  due,  then
     Borrower shall pay to Lender on demand the amount  necessary to make up the
     deficiency.  Lender shall be entitled,  without  request of Borrower,  but,
     prior to an Event of Default upon two (2) Domestic  Business Days notice to
     Borrower,  to apply any funds in the Tax and Insurance Escrow Subaccount to
     the payment of any Taxes (other than any Taxes which  Borrower has notified
     Lender that it is contesting and such contest is then  permitted  under the
     Mortgage)  and  Insurance  Premiums  which have become due and have not yet
     been paid.  Borrower and Lender  acknowledge  and agree that Borrower shall
     not be in default  under the Mortgage for failure to pay Taxes or Insurance
     Premiums,  if such failure  arises by reason of Lender's  failure to comply
     with its agreement contained in this Section 7.1.2.

          7.1.3  Application  upon Event of  Default.  Upon the  occurrence  and
     during the  continuance of an Event of Default,  Lender may, at its option,
     without being  required to do so, apply any Tax and  Insurance  Deposits on
     hand to pay Taxes or Insurance  Premiums or to pay principal,  interest and
     other  amounts  payable  to  Lender  hereunder  or  under  the  other  Loan

<PAGE>

     Documents,  all in such order and manner as Lender, in its sole discretion,
     may  elect.  When  the  principal  and  interest  under  the  Note  and all
     prepayment  premiums,  if  any,  in  connection  therewith  and  all  other
     Obligations  have been  fully and  properly  paid,  any  remaining  Tax and
     Insurance Deposits shall be returned to Borrower.

          7.1.4  Reliance.  Lender shall be  absolutely  entitled to rely on any
     statements  of any  Governmental  Authority  with  respect to Taxes and any
     statement  of  Borrower's  insurance  carrier or its agent with  respect to
     Insurance Premiums.

          7.1.5  Borrower's  Obligations.  Borrower and Lender  acknowledge that
     Borrower  shall not be in Default  hereunder in its  obligation to make the
     Tax and  Insurance  Deposit on any Payment  Date,  to the extent  funds are
     available to make such deposit from monies deposited in the Cash Collateral
     Account during the applicable  Collection  Period after applying such funds
     to any item with a higher  priority  than such  application  to the Tax and
     Insurance  Escrow  Subaccount in accordance with the terms of Section 7.4.2
     hereof and of the Cash Management Agreement. Any transfer of funds from the
     Cash Collateral  Account to the Tax and Insurance  Escrow  Subaccount shall
     satisfy Borrower's  obligation  hereunder to make the corresponding Tax and
     Insurance Deposit, to the extent of the funds so transferred.

          7.1.6 No Third Party Beneficiary.  No provision of this Agreement, the
     Mortgage or any other Loan  Document  shall be construed as creating in any
     party other than Borrower and Lender (and  Servicer),  any rights in and to
     the Tax and Insurance  Deposits or any rights to have the Tax and Insurance
     Deposits applied to payment of Taxes and Insurance  Premiums.  Lender shall
     have no  obligation  or duty to any third party to collect or apply Tax and
     Insurance Deposits.

     7.2 Mortgage Subaccounts.

          7.2.1 FF&E Reserve  Subaccount.  On each Payment  Date,  commencing on
     January 10, 1999 (each,  an "FF&E  Payment  Date"),  Borrower  shall pay to
     Lender the FF&E Reserve  Payment to be used in  connection  with the repair
     and  replacement of the furniture,  fixtures and equipment at or in or used
     in the  operation  of the  Premises  (the "FF&E  Replacements").  Each FF&E
     Reserve  Payment  shall be  deposited  in the Cash  Collateral  Account for
     credit to the FF&E  Reserve  Subaccount  and shall be  pledged to Lender as
     additional  Collateral,  all as more  particularly  described  in the  Cash
     Management Agreement (all such FF&E Reserve Payments on deposit in the FF&E
     Reserve  Subaccount,  together with interest  accruing thereon from time to
     time, being referred to herein as the "FF&E Reserve  Funds").  For purposes
     hereof, the "FF&E Reserve Payment" due on each FF&E Payment Date shall mean
     an  amount  equal  to four  percent  (4%) of the  Receipts  (which  for the
     purposes of this Section 7.2.1,  shall include all Excluded  Revenue Items)
     generated by the Premises  during the second  calendar month preceding each
     FF&E Payment Date prior to the Scheduled Maturity Date.

          (a) Notwithstanding  the foregoing,  if Borrower shall expend any sums
     from its own funds, and not out of the FF&E Reserve Subaccount,  in respect
     of any FF&E  Replacement  which  shall  have  been  approved  by  Lender in
     accordance with any Approved  Budget,  Borrower shall receive a credit (the
     "FF&E  Reserve  Payment  Credit") to be applied  against  the FF&E  Reserve
     Payments  due on the  next  succeeding  FF&E  Payment  Date,  provided  (a)
     Borrower  shall have given Lender not less than ten (10) Domestic  Business

<PAGE>

     Days  written  notice that it intends to claim such credit and the proposed
     amount  thereof,  b) no  Event  of  Default  shall  have  occurred  and  be
     continuing  hereunder,  and (c) Lender shall, at its option, have inspected
     and approved  the  Replacement  and the amount of the FF&E Reserve  Payment
     Credit  claimed by Borrower (and in  connection  therewith  Borrower  shall
     provide  Lender with such  documents as Lender shall  request to verify the
     cost and  completion of such  Replacements).  Unless and until Lender shall
     have  notified  Borrower in writing  that it has  approved the FF&E Reserve
     Payment Credit in accordance with the terms of this Section 7.2.1, Borrower
     shall continue to make FF&E Reserve  Payments on each FF&E Payment Date. On
     the Maturity  Date or on such earlier date as there shall occur an Event of
     Default, any monies on deposit in the FF&E Reserve Subaccount shall, at the
     option of Lender, be applied against the outstanding Obligations

          (b) So  long  as no  Event  of  Default  shall  have  occurred  and be
     continuing  hereunder,  Borrower  shall be entitled on any Payment  Date to
     disbursement of the FF&E Reserve Funds, subject to Borrower's  satisfaction
     of the  following  conditions:  (i)  to  the  extent  the  applicable  FF&E
     Replacement is not included  within the then  applicable  Approved  Budget,
     Borrower  shall give  Lender and  Servicer  not less than  thirty (30) days
     notice of Borrower's request to incur the FF&E Replacement and Lender shall
     have approved the requested  FF&E  Replacement  (as approved,  an "Approved
     FF&E  Replacement  Expenditure"),  which approval shall not be unreasonably
     withheld,  conditioned  or  delayed;  and (ii)  Borrower  shall  have given
     Servicer  not less than  fifteen  (15) days  notice  of the  request  for a
     disbursement   of  the  FF&E  Reserves  on  account  of  an  Approved  FF&E
     Expenditure.

     7.3 Intentionally Omitted.

     7.4 Application of Receipts.

          7.4.1 Deposits into Clearing  Account.  All Receipts from the Premises
     shall be  deposited  into the  Clearing  Account,  for  credit  to the Cash
     Collateral  Account  in  accordance  with the terms of the Cash  Management
     Agreement.  The terms,  covenants  and  conditions  of the Cash  Management
     Agreement  are  hereby  incorporated  herein by  reference.  Following  the
     occurrence  of a Event of Default,  the  provisions  of this Section  7.4.1
     shall be and remain in effect  notwithstanding  the curing of such Event of
     Default.

          7.4.2 Application of Receipts.

          (a)  Unless  and until the  occurrence  of a Event of Default or a DCR
     Lock  Box  Event,  but  only for so long as  Grand  Wailea  Company  is the
     Manager, Borrower shall on each Payment Date apply all Receipts (which, for
     purposes of this  Section  7.4.2,  shall  include  the sum of all  Excluded
     Revenue  Items)  received by or on behalf of Borrower  during the  previous
     calendar month in the following order of priority:

               (i)  first,  to  Lender,  in  payment  of the Tax  and  Insurance
          Deposits due on such date;

               (ii)  second,  to  Borrower,  for  the  payment  of  Expenses  in
          accordance  with the applicable  Approved Budget (other than (A) Taxes
          and  Insurance  Premiums  to be paid for out of the Tax and  Insurance
          Escrow  Subaccount,  and (B)  Expenses  to be paid for out of the FF&E

<PAGE>

          Subaccount  or Working  Capital  Reserve),  or such other  Expenses as
          shall have been  approved by Lender,  provided,  however,  that Lender
          hereby  consents to (1) variances of the Approved  Budget of up to ten
          percent  (10%) in the  aggregate  and up to the lesser of ten  percent
          (10%) or Fifty  Thousand  Dollars  ($50,000) on a per line item basis,
          and (2) Borrower's utilization of any cost savings of any line item to
          the extent  Borrower  incurs a variance  with respect to a second line
          item in excess of the lesser of ten  percent  (10%) or Fifty  Thousand
          Dollars ($50,000);

               (iii) third,  to the Working  Capital Reserve until the amount on
          deposit therein is equal to One Million Five Hundred  Thousand Dollars
          ($1,500,000);

               (iv) fourth,  to Lender,  in payment of (x) the interest then due
          and payable pursuant to Section 2.4 hereof, and then (y) the Servicing
          Fee then due and payable pursuant to Section 2.10 hereof, and then (z)
          any other amount  payable on such date to Lender or Servicer  pursuant
          to  this  Agreement  or any of the  other  Loan  Documents  including,
          without limitation, pursuant to Section 2.5 hereof;

               (v) fifth, to Lender, in payment of the FF&E Reserve Payment,  if
          any, due on such date in accordance with Section 7.2.1 hereof;

               (vi) sixth, to the First Mezzanine Lender;

               (vii)seventh,  to the Second  Mezzanine  Lender (such Receipts as
          remain  after  application  of Receipts in  accordance  with items (i)
          through (iv) above and this item (vii), the "Remaining Receipts"); and
          (viii) finally,  subject to Section 7.4.2(c) hereof, to Borrower,  any
          Receipts which remain after  application to items (i) through (vii) as
          set forth above, to be used by Borrower for any purpose  determined by
          Borrower and not otherwise prohibited hereunder.

          (b) Upon termination of Grand Wailea Company as the Manager,  but only
     so long as there is no Event of Default  or a DCR Lock Box Event,  Borrower
     shall on each Payment Date apply all Receipts (which,  for purposes of this
     Section  7.4.2,  shall  include  the  sum of all  Excluded  Revenue  Items)
     received by or on behalf of Borrower during the previous  calendar month in
     the following order of priority:

               (i)  first,  to  Lender,  in  payment  of the Tax  and  Insurance
          Deposits due on such date;

               (ii) second,  to Lender,  in payment of (x) the interest then due
          and payable pursuant to Section 2.4 hereof, and then (y) the Servicing
          Fee then due and payable pursuant to Section 2.10 hereof, and then (z)
          any other amount  payable on such date to Lender or Servicer  pursuant
          to  this  Agreement  or any of the  other  Loan  Documents  including,
          without limitation, pursuant to Section 2.5 hereof;

               (iii)  third,  to  Borrower,  for  the  payment  of  Expenses  in
          accordance  with the applicable  Approved Budget (other than (A) Taxes
          and  Insurance  Premiums  to be paid for out of the Tax and  Insurance
          Escrow  Subaccount,  and (B)  Expenses  to be paid for out of the FF&E
          Subaccount),  or such other  Expenses  as shall have been  approved by
          Lender,  provided,   however,  that  Lender  hereby  consents  to  (1)

<PAGE>

          variances  in the  Approved  Budget of up to ten percent  (10%) in the
          aggregate and up to the lesser of ten percent (10%) or Fifty  Thousand
          Dollars  ($50,000)  on a per  line  item  basis,  and  (2)  Borrower's
          utilization  of any  cost  savings  of any  line  item  to the  extent
          Borrower  incurs a  variance  with  respect  to a second  line item in
          excess of the lesser of ten percent  (10%) or Fifty  Thousand  Dollars
          ($50,000);

               (iv) fourth,  to Lender,  in payment of the FF&E Reserve Payment,
          if any, due on such date in accordance with Section 7.2.1 hereof;

               (v) fifth, to the First Mezzanine Lender;

               (vi) sixth,  to the Second  Mezzanine  Lender  (such  Receipts as
          remain  after  application  of Receipts in  accordance  with items (i)
          through (iv) above and this item

               (vii), the "Remaining Receipts");  and (vii) finally,  subject to
          Section 7.4.2(c) hereof, to Borrower,  any Receipts which remain after
          application  to items (i) through (vi) as set forth above,  to be used
          by Borrower for any purpose  determined  by Borrower and not otherwise
          prohibited hereunder.

          (c)  Notwithstanding  anything to the contrary  contained herein,  but
     subject to the  provisions of Section  7.4.2(d)  hereof,  in the event that
     there shall occur a DCR Lock Box Event, thereafter unless and until (i) the
     DCR Lock Box Threshold  shall be achieved as  determined by any  subsequent
     Quarterly DCR Test or (ii) the Borrower  reduces the  principal  balance of
     the Loan such that, upon such reduction,  the DCR is restored to a level of
     at least  1.10:1,  the Servicer,  in accordance  with the terms of the Cash
     Management  Agreement,  shall continue to apply Receipts in accordance with
     Section  7.4.2(a)  or  7.4.2(b),  as  applicable,  hereof,  except that all
     Remaining Receipts shall be retained by the Servicer in the Cash Collateral
     Account  until the DCR Lock Box  Threshold is achieved as determined by any
     subsequent Quarterly DCR Test (any such Receipts so retained, the "Retained
     Receipts").  In the event  that any  subsequent  Quarterly  DCR Test  shall
     determine that the DCR Lock Box Threshold has been  achieved,  and no Event
     of Default shall have occurred and be continuing,  promptly  thereafter all
     Retained  Receipts  shall be disbursed to Borrower in  accordance  with the
     terms of the Cash  Management  Agreement.  The  provisions  of this Section
     7.4.2(c)  shall  be and  remain  in  effect  during  any  calendar  quarter
     following  a  Quarterly  DCR Test  which  determines  that the DCR Lock Box
     Threshold  has not been  achieved.  For  purposes  hereof,  a "DCR Lock Box
     Event"  shall be deemed to have  occurred  if,  commencing  as of the first
     Quarterly DCR Test measured after January 1, 2000,  Lender shall  determine
     that the DCR is less than 1.05:1 (a DCR of 1.05:1 being  referred to herein
     as the "DCR Lock Box Threshold") and Lender shall have given written notice
     thereof to Borrower.

          (d)  Notwithstanding  anything to the contrary contained herein,  upon
     the occurrence and during the continuance of an Event of Default,  Servicer
     shall apply  Receipts  in any manner  permitted  under the Cash  Management
     Agreement,  including, without limitation, applying any portion of Receipts
     to all or any portion of the outstanding Obligations, and in no event shall
     Borrower be entitled to receive any of the Remaining Receipts.

          (e) Lender and Borrower  hereby  acknowledge  and agree that  Borrower

<PAGE>

     shall remain  liable for the payment of all amounts due under  clauses (i),
     (ii) and (iii) of Section  7.4.2(a)  or  7.4.2(b),  as  applicable,  hereof
     whether or not sufficient Receipts exist to satisfy the same.

          7.4.3 Quarterly DCR Tests.In order to ascertain whether or not the DCR
     Lock Box Threshold has been achieved,  Lender shall determine the DCR as of
     the  last  day of each  calendar  quarter  throughout  the  Term  (each,  a
     "Quarterly DCR Test"),  after January 1, 2000,  each of which Quarterly DCR
     Tests and the determinations made with respect thereto shall be in Lender's
     sole but  reasonable  judgment  and shall be absolute  and  binding  absent
     manifest error. Each Quarterly DCR Test shall be based upon the information
     delivered to Lender in accordance  with Section 4.14 hereof,  together with
     any other evidence which Lender may reasonably  require to  substantiate or
     explain the calculation of Annualized Net Operating Income.


                                   Section 8.
                       SINGLE PURPOSE ENTITY/SEPARATENESS

     8.1  Representations,   Warranties  and  Covenants.   Borrower  represents,
warrants and covenants as of the date hereof and until such time as the Loan and
all other  amounts  payable  under any of the Loan  Documents  are paid in full,
that:

          (a)  Borrower  shall not enter into any  transaction  of  acquisition,
     merger,  consolidation or amalgamation,  or liquidate,  wind up or dissolve
     itself (or suffer any liquidation or dissolution), create any subsidiaries,
     or acquire by purchase or otherwise all or  substantially  all the business
     or assets of, or stock or other  evidences of  beneficial  ownership of, or
     make any  investment  in, any Person,  or make any  material  change in its
     present  method  of  conducting  business  or  amend  the  terms  of  their
     respective Organizational Documents;

          (b) Borrower is not  contemplating  either the filing of a petition by
     Borrower  under any state or federal  bankruptcy or insolvency  laws or the
     liquidation of all or a major portion of Borrower's assets or property, and
     Borrower  has no knowledge  of any Person  contemplating  the filing of any
     such petition against it;

          (c)  Except in connection  with the Mezzanine  Indebtedness,  Borrower
          has not guaranteed or otherwise hold out its credit as being
               available  to  satisfy  obligations  of  any  other  Person;  

          (d) Borrower was  organized  for the sole purpose of owning,  managing
     and operating the Premises and activities ancillary thereto;

          (e) Borrower has not, and will not,  engage in any business  unrelated
     to the  ownership,  management and operation of the Premises and activities
     ancillary  thereto and will  conduct and operate its  business as presently
     conducted and operated;

          (f) Borrower  will not enter into any  contract or agreement  with any
     member, partner,  principal,  shareholder or Affiliate of Borrower,  except
     upon terms and conditions  that are  intrinsically  fair and  substantially
     similar to those  that  would be  available  on an  arms-length  basis with
     unrelated third parties;

<PAGE>

          (g) in addition to any limitations  with respect thereto  contained in
     Section 4.4 hereof,  Borrower  has not  incurred,  and will not incur,  any
     Indebtedness  or  material  liabilities,  secured or  unsecured,  direct or
     contingent  (including   guaranteeing  any  obligation),   other  than  the
     Indebtedness  and the Mezzanine  Indebtedness  permitted  under Section 4.4
     hereof; provided,  however, that no such Indebtedness or liabilities (other
     than the Loan  and the  Mezzanine  Indebtedness)  may be  secured  (senior,
     subordinate or pari passu) by the Premises or any portion  thereof,  except
     as expressly permitted in said Section 4.4 hereof;

          (h) Borrower has not made,  nor will it make, any loans or advances to
     any third party  (including  any Affiliate of Borrower) and will not pledge
     its assets for the benefit of any third party  (including  any Affiliate of
     Borrower);

          (i)  Borrower  is and  will be  solvent  and will  pay its  debts  and
     liabilities  (including  employment  and  overhead  expenses)  from its own
     assets as the same shall become due;

          (j) Borrower will maintain its own separate books and records and bank
     accounts,  in each case which are and will be separate and apart from those
     of any other Person;

          (k)  Borrower  will be, and at all times  will hold  itself out to the
     public as, a legal  entity  separate  and  distinct  from any other  entity
     (including  any Affiliate  thereof),  shall  maintain and utilize  separate
     stationery,  invoices and checks,  shall otherwise conduct its business and
     own  its   assets  in  its  own  name,   and   shall   correct   any  known
     misunderstanding regarding its separate identity;

          (l) Borrower has and will maintain separate  financial  statements and
     will file its own tax returns;

          (m) Borrower will maintain adequate capital for the normal obligations
     reasonably foreseeable in a business of its size and character and in light
     of its contemplated business operations;
               

          (n) Borrower will seek not the  dissolution or winding up, in whole or
     in part, of Borrower;

          (o) Borrower  will not  commingle its funds or other assets with those
     of any Affiliate or other Person;

          (p) Borrower has and will maintain its assets in such a manner that it
     is not  costly  or  difficult  to  segregate,  ascertain  or  identify  its
     individual assets from those of any Affiliate or any other Person;

          (q) Borrower has and will maintain a reasonable number of employees in
     light of its contemplated business operations and shall pay the salaries of
     its  employees,  and will not do any act which would make it  impossible to
     carry on the ordinary business of Borrower;

          (r) Borrower  will not file or consent to the filing of a petition for
     bankruptcy,  reorganization,  assignment  for the benefit of  creditors  or
     similar  proceeding  under any  federal  or state  bankruptcy,  insolvency,
     reorganization  or other similar law with respect to Borrower,  without the

<PAGE>

     unanimous consent of its members;

          (s) the sole  assets of Borrower  are,  and for the Term shall be, (i)
     the fee  interest  in the  Premises,  (ii)  such  assets  as are  otherwise
     acquired in  connection  with the use,  operation,  maintenance,  repair or
     management of the Premises, and (iii)cash and accounts receivable;

          (t) Borrower has and will observe all partnership formalities, limited
     liability company formalities or corporate formalities, as applicable;

          (u)  Borrower  has  not  and  will  not  acquire  the  obligations  or
     securities  of  any  of  their  partners,   members  or  shareholders,   as
     applicable;

          (v) Borrower shall allocate fairly and reasonably any overhead for any
     office space which such entity shares with any other entity; and

          (w)   Borrower   will  at  all   times   comply,   with  each  of  the
     representations, warranties, and covenants contained in this Article 8.


                                   Section 9
                     REFINANCING THE LOAN; LOAN ASSUMPTION

     9.1 Intentionally Omitted.

     9.2 Intentionally Omitted.

     9.3 Assumption of Loan.

          9.3.1General Conditions to All Assumptions.Notwithstanding anything to
     the contrary contained herein, during the Term Lender shall permit Borrower
     to sell and convey the Premises in its entirety (hereinafter,  a "Sale") to
     any Person and in connection therewith allow the proposed transferee of the
     Premises  ("Buyer") to assume this Loan provided that each of the following
     terms and conditions are satisfied for each such Sale:

          (a) no Event of Default has occurred and is then  continuing.  In this
     regard,  Lender  agrees to provide and deliver to Borrower,  within two (2)
     business  days  after  written  request  by  Borrower,  a  statement,  duly
     acknowledged  and  certified,  setting  forth  (i) the  original  principal
     balance of the Loan,  (ii) the then unpaid  principal  balance of the Loan,
     (iii)all  accrued but unpaid interest and any other sums then due and owing
     in connection with the Loan,  (iv) the applicable  LIBOR Interest Rate, (v)
     that  there  exists  under the Loan  Documents  (A) no  monetary  Events of
     Default and (B) to the best of the Lender's  knowledge,  no other Events of
     Default or events,  but for the  passage of time or giving of notice,  that
     could  constitute  an Event of Default  (or  setting  forth such  Events of
     Default or events);

          (b) Borrower pays Lender,  concurrently with the closing of such Sale,
     a  non-refundable  assumption  fee in an amount equal to all  out-of-pocket
     costs and expenses,  including without limitation attorneys' fees, incurred
     by Lender in connection with such Sale;

          (c) Borrower  gives  Lender  written  notice (a "Sale  Notice") of the
     terms of such  prospective  Sale not less than fifteen (15),  nor more than

<PAGE>

     sixty (60) days, before the date on which such Sale is scheduled to close;
          
          (d) the Buyer assumes and agrees to pay the Obligations  and, prior to
     or concurrently  with the closing of such Sale, and the Buyer (i) executes,
     without any cost or expense to Lender,  such  documents  and  agreements as
     Lender shall reasonably require to evidence and effectuate said assumption,
     in form and  substance  satisfactory  to  Lender  in its sole and  absolute
     discretion,  including  without  limitation an assumption  agreement in the
     form of Schedule  I, and (ii)  delivers  such legal  opinions as Lender may
     require  including  without  limitation  an opinion  as to the  substantive
     non-consolidation  of the  assets of the Buyer and any other  Person in any
     bankruptcy  proceeding against the Buyer, any Affiliate of the Buyer and/or
     any other Person;

          (e)  Borrower  and the Buyer  execute,  without any cost or expense to
     Lender, new financing statements or financing statement  amendments,  a new
     interest  rate  cap  agreement  and a new  pledge  and  security  agreement
     thereafter (if the Interest Rate Cap Agreement is not being assigned to the
     Buyer)  and  any  additional   documents  reasonably  requested  by  Lender
     including  without  limitation such amendments to this Agreement,  the Note
     and/or the  Mortgage as are  necessary  to conform  such  documents  to the
     organizational structure of the Buyer;

          (f) Borrower or Buyer delivers to Lender,  without any cost or expense
     to  Lender,  such  endorsements  to  the  Title  Policy,  hazard  insurance
     endorsements or certificates and other similar materials as Lender may deem
     necessary at the time of such Sale, all in form and substance  satisfactory
     to Lender,  including without  limitation an endorsement or endorsements to
     the Title Policy insuring the Lien of the Mortgage, extending the effective
     date of such policy to the date of execution and delivery (or, if later, of
     recording) of the assumption agreement referenced above in subparagraph (d)
     of this Section 9.3, with no additional exceptions added to such policy and
     insuring that fee simple title to the Premises is vested in the Buyer;

          (g)  Borrower  executes and delivers to Lender a release of Lender and
     its  officers,  directors,  employees  and  agents,  from  all  claims  and
     liability  relating to the  transactions  evidenced  by the Loan  Documents
     through and including  the date of the closing of such Sale,  which release
     shall be in form and substance satisfactory to Lender;

          (h) the Buyer is a single purpose,  bankruptcy remote entity which has
     (i) two  Independent  Directors  if the  Buyer is a single  member  limited
     liability   company  or  (ii)  one   Independent   Director  in  all  other
     circumstances,  and in  either  event  whose  organizational  structure  is
     otherwise acceptable to Lender in its sole discretion;

          (i)  the  representations  and  warranties  on the  part  of  Borrower
     contained  in Section  8.1  hereof  are true and  correct as if made by the
     Buyer  on the  date of the  Sale,  and  the  Buyer  delivers  to  Lender  a
     certificate to such effect;

          (j) Lender receives copies of all consents, licenses and approvals, if
     any, required in connection with such assignment and assumption; and
          

          (k)  Lender  receives  recommendations  in  writing  from  the  Rating
     Agencies that such Sale and the concurrent  assumption of the Loan will not

<PAGE>

     result  in a  re-qualification,  reduction  or  withdrawal  of  any  rating
     initially assigned or to be assigned in connection with any Securitization.

          Notwithstanding  anything to the contrary in the foregoing conditions,
     Lender  hereby  approves the entities set forth in Schedule H in connection
     with the first Sale.

          9.3.2 Conditions Upon Second Assumption. After the first Sale (but not
     in connection  with the first Sale),  the following  additional  conditions
     must be satisfied in connection with any assumption of the Loan:

          (a)  Borrower  also shall pay to Lender (in addition to the amount set
     forth in Section 9.3(b)) an additional  nonrefundable  assumption fee in an
     amount equal to one percent (1%) of the then Outstanding Principal Balance;
     and

          (b) In  connection  with  delivery  of the Sale  Notice,  Buyer  shall
     deliver to Lender all such information concerning the Buyer as Lender would
     require in  evaluating  an initial  extension  of credit to such Buyer as a
     borrower.  Lender shall have no right to approve or disapprove the proposed
     Buyer in connection  the first Sale of the Premises,  but Lender shall have
     the right to  approve or  disapprove  any  subsequent  proposed  Buyer.  In
     determining whether to give or withhold its approval of the proposed Buyer,
     Lender shall consider the Buyer's experience and track record in owning and
     operating  facilities  similar  to  the  Premises,  the  Buyer's  financial
     strength,  net worth and  credit  history,  the  Buyer's  general  business
     standing and the Buyer's  relationships  and experience  with  contractors,
     vendors, tenants, lenders and other business entities;  provided,  however,
     that,  notwithstanding Lender's agreement to consider the foregoing factors
     in  determining  whether to give or withhold such  approval,  such approval
     shall  be  given  or  withheld  based  on  what  Lender  determines  to  be
     commercially  reasonable in Lender's sole discretion and, if given,  may be
     given subject to such conditions as Lender may deem appropriate.

          9.3.3 Loan to Value and DCR. If the first Sale or any subsequent  Sale
     occurs  more than six (6)  months  after  the date  hereof,  the  following
     additional conditions shall apply:

          (a) The Sale  Loan-to-Value  Ratio  shall not  exceed  eighty  percent
     (80%); and

          (b) The DCR as  determined  by  Lender  upon and as of the date of its
     receipt of the Sale Notice) is not less than 1:25.1.

          9.3.4 Termination of Right to Loan Term Reduction. If Borrower has not
     previously elected to make the Loan Term Reduction pursuant to Section 2.11
     hereof,  the right to make the Loan Term Reduction election shall terminate
     upon the first  Sale,  and  neither  Buyer  nor any  subsequent  buyer,  or
     permitted  successor  or assign of either of them,  shall have any right to
     make the Loan Term Reduction election in Section 2.11 hereof.

            [THE REMAINDER OF THIS PAGE IS INTENTIONALLY LEFT BLANK]

<PAGE>

     IN WITNESS WHEREOF,  each of Borrower and Lender has executed and delivered
this  Agreement  or caused its duly  authorized  representative  to execute  and
deliver the same as of the date first above written.

     LENDER:         CREDIT SUISSE FIRST BOSTON
                     MORTGAGE CAPITAL LLC, a Delaware limited liability company

                     By         /s/ Allan Baum
                         ----------------------------------
                              Name  Allan Baum
                              Authorized Signatory

     BORROWER:       INTERNATIONAL HOTEL ACQUISITIONS, LLC, a Delaware limited
                     liability company

                     By         /s/ Lance J. Graber
                         ----------------------------------
                              Name  Lance J. Graber
                              Its  Vice President

<PAGE>

31067/733220v11

                                   SCHEDULE A

                               Description of Land
                               -------------------


All of those certain  parcels of land situate at Honuaula,  District of Makawao,
Island and County of Maui, State of Hawaii, described as follows:

LOTS:             463-A, area 36.603 acres;
                  463-C, area 0.297 acre; and
                  463-D,  area  0.003  acre,  more or less,  as shown on Map 72,
                  filed with Land Court Application No. 1804 of Matson
                  Navigation Company.

AS TO LOT 463-A ONLY:

                  EXCEPTING any portion of the above  described  property  lying
                  below the line of high  water,  said line of high water  being
                  defined by Sections 205A-41 to 205A-43.6 of the Hawaii Revised
                  Statutes,  as  amended,  and  also  excepting  any  artificial
                  accretions to said property waterward of said high water line.

Being all of the land described in and covered by Transfer Certificate of Title
No. 511,711 Issued To: International Hotel Acquisitions, LLC, a Delaware limited
liability company

(Deed dated June 15, 1998, recorded as Land Court Document No. 2463683.)

<PAGE>

                                   SCHEDULE B

                                Assumed Contracts
                                -----------------

1.   Concession Agreement dated May 5, 1995, by and between Grand Wailea Company
     and Budget Rent A Car Systems, Inc.

2.   Concession  Agreement  dated  September 4, 1991 by and between Grand Wailea
     Company and American  Express Travel  Related  Services  Company,  Inc., as
     amended by  instrument  dated  ______________,  1996  (executed on or about
     October 3, 1996).

3.   Standard  Concession  Lease  Agreement  dated June 16, 1997, by and between
     Grand Wailea Company, as Landlord, and Ki'i Gallery, Inc. as Tenant.

4.   Standard Concession Lease Agreement  (undated),  by and between Grand Hyatt
     Wailea,  as Landlord,  and  Richter's of Hawaii,  as Tenant,  as amended by
     written  notice dated May 22, 1996,  from Tenant to Landlord of exercise of
     option to extend lease term.

5.   Standard Concession Lease Agreement  (undated),  by and between Grand Hyatt
     Wailea,  as Landlord,  and Senses Joint Venture,  as Tenant, as assigned by
     Tenant to W H Smith Hotel Stores Inc. pursuant to Assignment of Lease dated
     November  27,  1991,  and as  amended  by First  Amendment  to Lease  dated
     November 27, 1991 by and between Grand Hyatt Wailea, as Landlord, and W. H.
     Smith Hotel Stores, Inc.

6.   Standard Concession Lease Agreement dated November 24, 1997, by and between
     Grand Wailea Resort Hotel and Spa, as Landlord,  and Maui Clothing Company,
     Inc., as Tenant.

7.   Standard  Concession Lease Agreement  (undated) by and between Grand Wailea
     Resort Hotel and Spa, as Landlord, and Noa Noa Kona, Inc., as Tenant.

8.   Standard  Concession  Lease  Agreement dated April 24, 1991, by and between
     Grand Hyatt Wailea, as Landlord, and Sandal Tree Limited, as Tenant.

9.   Standard  Concession  Lease Agreement dated August 30, 1996, by and between
     Grand Wailea Company, as Landlord, and Lorenzi of Italy, as Tenant.

10.  Standard Concession Lease Agreement dated February 27, 1996, by and between
     TSA Management Company,  as Landlord,  and J. Chong, Inc., dba Tropicana I,
     as Tenant.

11.  Standard  Concession  Lease  Agreement dated April 30, 1997, by and between
     Grand Wailea  Company,  as Landlord,  and Lahaina  Printsellers,  Ltd.,  as
     Tenant.

<PAGE>

12.  Standard Concession Lease Agreement  (undated),  by and between Grand Hyatt
     Wailea, as Landlord,  and Edward D. Sultan Co., Ltd., as Tenant (HF Wichman
     Lease),  as amended by written notice dated August 2, 1996,  from Tenant to
     Landlord of exercise of option to extend lease term.

13.  Standard Concession Lease Agreement  (undated),  by and between Grand Hyatt
     Wailea, as Landlord,  and W. H. Smith Hotel Stores,  Inc., as Tenant (Men's
     Shop).

14.  Standard  Concession  Lease  Agreement  dated  September  10, 1991,  by and
     between Grand Wailea  Company,  as Landlord,  and Resort Medical  Services,
     Ltd., as Tenant.

15. Concession Agreement with Wrap-A-Rainbow, Inc., dated November 4, 1996.

16.  Service  Agreement  dated  January 12, 1998, by effective as of January 15,
     1998,  by and between  Grand Wailea  Resort,  Hotel and Spa, and  Authentic
     Concepts Inc.

17.  Service  Agreement  dated January 12, 1998, but effective as of January 12,
     1998,  by and between  Grand  Wailea  Resort,  Hotel and Spa,  and Lafferty
     Watersports, Inc.

18.  Service  Agreement  dated January 15, 1998, but effective as of January 15,
     1998,  by and  between  Grand  Wailea  Resort,  Hotel and Spa,  and Rainbow
     Aquatics.

19.  Service  Agreement  dated January 19, 1998, but effective as of January 19,
     1998,  by and between  Grand  Wailea  Resort,  Hotel and Spa,  and Rochelle
     Salzer Artworks.

20.  Concession  Agreement  dated  March 26, 1998 by and  between  Grand  Wailea
     Company, as Landlord, and JTB Hawaii, Inc., as Tenant.

21. Service Contracts (See attached Exhibit 1).

22. Other Existing Employment Agreements (See attached Exhibit 1).

23. Computer Up-grade Contracts (See attached Exhibit 1).

24.  Incentive  Compensation  Agreement  dated and  agreed  March 9, 1998 by and
     between Grand Wailea Resort, Hotel & Spa and Mark Malone.

25.  Incentive  Compensation  Agreement dated and agreed January 20, 1998 by and
     between Grand Wailea Resort, Hotel & Spa and Brian Haruguchi.

26.  Incentive  Compensation  Agreement  dated and  agreed  March 2, 1998 by and
     between Grand Wailea Resort, Hotel & Spa and Lance Gilliland.

27.  Concession Agreement dated December 15, 1997, by and between TSA Management
     Company,  Ltd., and The Business Center LLC,  together with amendment dated
     April 13, 1998 by and among Solidrock L.L.C., TSA Management Company, Ltd.,
     and Grand Wailea Company.

28.  Standard  Concession  Sublease  Agreement  dated  January 1,  1993,  by and
     between  TSA  Management,  Inc.,  and Double  Check  Photo  Systems,  Inc.,
     together with Guaranty  dated February 4, 1998 by Pierre  Crevolin,  letter

<PAGE>

     dated April 17, 1998  addressed to Mr. Pierre  Crevolin from Eileen Maniaci
     regarding "Lease  Renewal",  and Extension of Lease letter addressed to TSA
     Management Company, Ltd.

29.  Standard Concession Lease Agreement dated February 27, 1996, by and between
     TSA  Management  Company,  Limited,  as Landlord,  and J. Chong,  Inc., dba
     Tropicana  I, as Tenant (for 423 square feet  formerly  occupied by Lahaina
     Print Sellers).

<PAGE>

                                    EXHIBIT 1
                                    ---------

Service Contracts

1.   Mitsubishi  Elevators & Escalators (Service Agreement dated August 1, 1993)
     by and between Grand Wailea Resort, Hotel and Spa and MEC Elecator Company,
     together with Vertical  Transportation  Maintenance  Agreement (undated) by
     and between MEC Elevator Company and Grand Wailea Resort, Hotel & Spa.

2.   New Hermes  Incorporated  (Extended Warranty Agreement dated July 21, 1995)
     by and between Grand Wailea Resort,  Hotel & Spa, as buyer, and New Hermes,
     Incorporated Service and Customer Support.

3.   NEC  Business  Communication  systems  (West),  Inc.  (Maintenance  Service
     Agreement NEC Business  Communications  Systems (Hawaii) dated November 21,
     1996,  by and  between  NEC  Business  Communication  Systems  (Hawaii),  a
     division of NEC  Business  Communication  System  (West),  Inc.,  and Grand
     Wailea Co., together with letter dated October 23, 1997 from NEC indicating
     the  automatic  renewal of the NEAXA 2400  TELEPHONE  switch,  letter dated
     November 18, 1997  offering to add the Centigram  Voicemail  system to fill
     parts and labor telephone switch maintenance agreement.

4.   Hawaii Sound Systems,  Inc.  (Agreement  dated October 24, 1994 accepted by
     Grand Wailea Resort).

5.   Hewlett Packard  (Agreement for Support Service Package  Summary,  Customer
     Contract  Information  for  Support  Services,   Support  Service  Summary,
     Hardware  Products  Supported,  Agreement  Summary of Charges  for  Support
     Services, dated February 18, 1998).

6.   Johnson Controls (Renewal of Service  Agreement - Metasys,  JC 85/40 letter
     dated July 23, 1996 accepted by Brian Haraguchi on August 7, 1996).

7.   JRS  International,  Inc.  (Service  Agreement  dated October 1, 1993,  but
     effective  October 1, 1993, by and between Grand Wailea  Resort,  Hotel and
     Spa and JRS International, Inc.

8.   MGM Services, Inc. (Service Agreement dated November 8, 1994, but effective
     January 1, 1995, by and between Grand Wailea Resort,  Hotel and Spa and MGM
     Services, Inc.

9.   Maui Audio Center  (Service  Agreement  dated August 1, 1993, but effective
     August 1, 1993, by and between Grand Wailea Resort,  Hotel and Spa and Maui
     Audio Center.

<PAGE>

10.  NALCO Chemical Company (Service Agreement dated May 23, 1994, but effective
     as of June 1, 1994, by and between Grand Wailea Resort,  Hotel and Spa, and
     NALCO Chemical Company.

11.  GASCO,  Inc.  (Service  Agreement dated April 20, 1994, but effective April
     15, 1994,  by and between  Grand Wailea  Resort,  Hotel and Spa, and GASCO,
     Inc.

12.  Restaurant Environmental Services, Inc. (Service Agreement dated August 11,
     1997,  but  effective  as of August 11, 1997,  by and between  Grand Wailea
     Resort, Hotel and Spa, and Restaurant Environmental Services Inc.

13.  Servidyne  Systems,  Inc.  (Service  Agreement  dated  July 20,  1993,  but
     effective as of August 1, 1993, by and between Grand Wailea  Resort,  Hotel
     and Spa, and Servidyne Systems, Inc.

14.  TCI of Hawaii,  Inc. (Cable Television Bulk Billing Agreement - Hotel-Owner
     Installed,  dated January 1, 1997 by TCI of Hawaii,  Inc.  dated January 1,
     1997 by and between TCI of Hawaii,  Inc.,  as  Operator,  and Grand  Wailea
     Resort, as Owner.

15.  Simplex (Service Agreement dated July 10, 1997, but effective July 1, 1997,
     by and between Grand Wailea Resort, Hotel and Spa, and Simplex.

16.  Uniquest The Solution  Source  (Purchase  and  Software  License  Agreement
     Hospitality  Division  entered  into on or about May 1993,  by and  between
     UNIQUEST, Inc. and Grand Wailea Resort Hotel & Spa.

17.  Valley Isle Pest Control,  Inc.  (Service  Agreement dated August 18, 1993,
     but effective September 1, 1993, by and between Grand Wailea Resort,  Hotel
     and Spa and Valley Isle Pest Control, Inc.

18.  SESAC  (SESAC,  Inc.  Hotel,  Motel  &  Resort  Performance  License  dated
     September 25, 1996, between SESAC, Inc. and Grand Wailea Company, dba:
     Grand Wailea Resort, Hotel & Spa).

19.  LodgeNet  (LodgeNet Guest Pay Agreement  (undated) by and between  LodgeNet
     Entertainment  Corporation  and  Grand  Wailea  Resort,  Hotel  & Spa,  and
     Addendum attached thereto), executed on or about May 23, 1996.

20.  AT&T (AT&T Commission  Agreement  Renewal  Agreement  entered into June 16,
     1995, between AT&T Communications,  Inc. acting on behalf of the Interstate
     Division of AT&T Corp. and the AT&T Communications interexchange companies,
     and Grand Wailea  Resort,  together with AT&T  Commission  Agreement  Bonus
     Addendum entered into June 16, 1995, and Letter of Authorization.

21.  Audio  Visual  Headquarters  (Agreement  for  Audio  Visual  Equipment  and
     Services,  entered  into on  March  1,  1997,  by and  between  Audiovisual
     Headquarters Corporation, and Grand Wailea Resort Hotel & Spa.

22.  BHP  Petroleum - Gas Express  (Letter  regarding  Commercial  Fleet  charge
     cards).

23.  EPS Electronic  Processing  Source,  Inc.  (Merchant  Processing  Agreement
     entered  by  and  among  First  USA  Merchant  Services,  Inc.,  Electronic

<PAGE>

     Processing Source, Inc. and Grand Wailea Company,  dba Grand Wailea Resort,
     Hotel & Spa, executed on May 24, 1993).

24.  Murad, Inc. (Murad, Inc. Charter Club Membership Agreement agreed by Grand
     Wailea Resort & Spa).

Other Existing Employment Agreements

1.   Gregory  Koestering  (Employment  Agreement  dated May _____,  1995, by and
     between The Grand Wailea Company, and Gregory Koestering).

2.   Hiroki Hayashi  (Employment  Agreement  dated July 22, 1995, by and between
     The Grand Wailea Company, and Hiroki Hayashi).

3.   Stacey  Hiramoto  (Employment  Agreement  dated  October 24,  1995,  by and
     between The Grand Wailea Company, and Stacey Hiramoto).

4.   John Rust  (Employment  Agreement  dated  November 1, 1995,  by and between
     Grand Wailea Company, and John Rust).

5.   Pete Enriques (Employment  Agreement dated November 1, 1995, by and between
     Grand Wailea Company, and Pete Enriques).

6.   Mark Feldman  (Employment  Agreement dated Nocember 1, 1995, by and between
     Grand Wailea Company, and Mark Feldman).

Computer Up-grade Contracts

1.   Agreement  dated October 23, 1997, by and between Grand Wailea  Company and
     International     Business     Machines     Corporation,     to     provide
     connectivity/networking.

2.   Agreement  dated November 21, 1997, by and between Grand Wailea Company and
     International  Business Machines Corporation,  for desktop computer network
     implementation.

3.   Intellectual  Property License and Support Agreement dated , by and between
     Micros Systems, Inc., and Grand Wailea Company.

Fidelio Agreements

1.   GTE Leasing  Corporation  Flex Lease  Agreement  dated  September  8, 1998,
     between  International  Hotel  Acquisitions,  LLC  ("IHA")  and GTE Leasing
     Corporation.

2.   GTE Leasing  Corporation  Flex Lease  Agreement  dated  September __, 1998,
     between IHA and Pacific Computer Associates.

3.   Intellectual  Property License and Support Agreement between IHA and MICROS
     Systems, Inc.

4. Hardware Sales Agreement between IHA and MICROS Systems, Inc.

<PAGE>

                                   SCHEDULE C

                                     Leases
                                     ------

                                  See Attached.


<PAGE>

                                 Project Chapel
                                  Grand Wailea
                                  Maui, Hawaii

                                  Retail Leases
                                  -------------

Tenant Name:               Budget Rent-A-Car

Original Effective Date:   01/09/95

Original Term Length:      5 years

Original Term Date:        01/08/00

Extention (Y/N):           N

Extention Term:            NAP

SqFt. Rented:              NAV

Base Rent per Sq.Ft.:      $1,000.00

Percentage Rent:           7.5%
(Rent = Greater of the Base
Illegible)

Gross/Net:                 Net

Expense Information:       ---

Other:

Miscellaneous:



<PAGE>



                                 Project Chapel
                                  Grand Wailea
                                  Maui, Hawaii

                                  Retail Leases
                                  -------------

Tenant Name:               American Express

Original Effective Date:   09/04/91

Original Term Length:      5 years

Original Term Date:        09/03/96

Extention (Y/N):           Y

Extention Term:            3 years

SqFt. Rented:              148

Base Rent per Sq.Ft.:      $17.57

Percentage Rent:           (5%-8%) See Below
                     (Rent = Greater of the Base Illegible)

Gross/Net:                 Net

Expense Information:       Reimburse Utilities & Telephone

Other:                     ---

Miscellaneous:             % Rent Schedule:

<TABLE>
<CAPTION>
                  Monthly Gross Sales              % Rent
                  -------------------              ------
                  <S>                              <C>
                  $0 - 74,999.99                    5.0%
                  $75,000-124,999.99                7.0%
                  $125,000                          8.0%
</TABLE>


<PAGE>



                                 Project Chapel
                                  Grand Wailea
                                  Maui, Hawaii

                                  Retail Leases
                                  -------------

Tenant Name:               Ki'i Gallery

Original Effective Date:   06/16/97

Original Term Length:      5 years

Original Term Date:        06/15/02

Extention (Y/N):           N

Extention Term:            NAP

SqFt. Rented:              250

Base Rent per Sq.Ft.:      $7.50

Percentage Rent:           12.0% (Rent = Greater of the Base Illegible)

Gross/Net:                 Net

Expense Information:       Reimburse Landlord for Utilities, Insurance
                           & Construction

Other:

Miscellaneous:



<PAGE>


                                 Project Chapel
                                  Grand Wailea
                                  Maui, Hawaii

                                  Retail Leases
                                  -------------

Tenant Name:               Richter's of Hawaii

Original Effective Date:   9/4/91 (Unclear)

Original Term Length:      5 years

Original Term Date:        09/03/96

Extention (Y/N):           Y

Extention Term:            5 years

SqFt. Rented:              533

Base Rent per Sq.Ft.:      $10.01 plus CPI adj. for Yr'98

Percentage Rent:           None (Rent = Greater of the Base Illegible)

Gross/Net:                 Net

Expense Information:       Reimburse Landlord for Utilities, Insurance
                           & Construction

Other:                     CPI Adjustment for Current Rental Rate?

Miscellaneous:             Rent Schedule:

<TABLE>
<CAPTION>
                 Term Begin     Term End       Monthly Rent
                 ----------     --------       ------------
                 <S>            <C>            <C>
                   Sep 96         Sep 97         $5,333
                   Sep 97         Sep 98         $5,333
                   Sep 98         Sep 99         $5,866
                   Sep 99         Sep 00         $6,389
                   Sep 00         Sep 01         $6,932
</TABLE>


<PAGE>



                                 Project Chapel
                                  Grand Wailea
                                  Maui, Hawaii

                                  Retail Leases
                                  -------------

Tenant Name:               WH Smith

Original Effective Date:   9/4/91 (Unclear)

Original Term Length:      10 years

Original Term Date:        09/03/00

Extention (Y/N):           N

Extention Term:            NAP

Sq Ft. Rented:             2,600

Base Rent per Sq.Ft.:      13% of 90% of '96 Sales

Percentage Rent:           13.0%(Rent = Greater of the Base Illegible)

Gross/Net:                 Net

Expense Information:       Reimburse Landlord for Utilities, Insurance
                           & Construction

Other:                     Assignment of lease from Senses Joint
                           Venture to WH Smith in 11/27/91

Miscellaneous:



<PAGE>


                                 Project Chapel
                                  Grand Wailea
                                  Maui, Hawaii

                                  Retail Leases
                                  -------------

Tenant Name:               Noa Noa

Original Effective Date:   03/03/92

Original Term Length:      5 years

Original Term Date:        03/02/97

Extention (Y/N):           N

Extention Term:            5 years

Sq Ft. Rented:             2,160 (possibly more)

Base Rent per Sq.Ft.:      80% of the rent paid in fifth yr

Percentage Rent:           9.0%(Rent = Greater of the Base Illegible)

Gross/Net:                 Net

Expense Information:       Reimburse Landlord for Utilities, Insurance
                           & Construction

Other:                     Noa Noa Subleased the space from the Master Lessee
                           in 3/1/97. The master lease was canceled by Painted
                           Lady Inc. on Jan. l, 1998.  Noa Noa assumed the
                           master lease.

Miscellaneous:


<PAGE>


                                 Project Chapel
                                  Grand Wailea
                                  Maui, Hawaii

                                  Retail Leases
                                  -------------

Tenant Name:               Cruise (Maui Clothing Co.)

Original Effective Date:   11/24/97

Original Term Length:      5 years

Original Term Date:        11/23/02

Extention (Y/N):           N

Extention Term:            NAP

SqFt. Rented:              1,220

Base Rent per Sq.Ft.:      $6.00

Percentage Rent:           12.0% (Rent = Greater of the Base Illegible)

Gross/Net:                 Net

Expense Information:       Reimburse Landlord for Utilities, Insurance &
                           Construction

Other:                     Recapture clause (4.5): If total rent is less than
                           110% of Min. Rent, lease can be terminated unless
                           tenant pays 120% of the Min. Rent.

Miscellaneous:


<PAGE>


                                 Project Chapel
                                  Grand Wailea
                                  Maui, Hawaii

                                  Retail Leases
                                  -------------

Tenant Name:               Sandal Tree

Original Effective Date:   04/24/91

Original Term Length:      5 years

Original Term Date:        04/23/96

Extention (Y/N):           Y

Extention Term:            5 years

Sq. Ft. Rented:            1,000

Base Rent per Sq.Ft.:      $7.50

Percentage Rent:           12.0% (Rent = Greater of the Base Illegible)

Gross/Net:                 Net

Expense Information:       Reimburse Landlord for Utilities, Insurance &
                           Construction

Other:                     Recapture clause (4.5): If total rent is less than
                           125% of Min. Rent, lease can be terminated unless
                           tenant pays 150% of the Min. Rent.

Miscellaneous:


<PAGE>


                                 Project Chapel
                                  Grand Wailea
                                  Maui, Hawaii

                                  Retail Leases
                                  -------------

Tenant Name:               Tropicana

Original Effective Date:   09/09/92

Original Term Length:      5 years

Original Term Date:        09/08/97

Extention (Y/N):           Y

Extention Term:            5 years

SqFt. Rented:              423

Base Rent per Sq.Ft.:      $6.25

Percentage Rent:           12.0% (Rent = Greater of the Base Illegible)

Gross/Net:                 Net

Expense Information:       Reimburse Landlord for Utilities, Insurance &
                           Construction

Other:                     Recapture clause (4.5): If total rent is less than
                           120% of Min. Rent, lease can be terminated unless
                           tenant pays 150% of the Min. Rent (See Amendment
                           dated 1/1/95)

Miscellaneous:


<PAGE>


                                 Project Chapel
                                  Grand Wailea
                                  Maui, Hawaii

                                  Retail Leases
                                  -------------

Tenant Name:               Lahaina Printsellers

Original Effective Date:   04/08/93

Original Term Length:      5 years

Original Term Date:        04/07/98

Extention (Y/N):           Y

Extention Term:            4 years (Ending 3/31/02)

Sq. Ft. Rented:            423

Base Rent per Sq.Ft.:      $6.00

Percentage Rent:           12.0% (Rent = Greater of the Base Illegible)

Gross/Net:                 Net

Expense Information:       Reimburse Landlord for Utilities, Insurance
                           & Constructions

Other:                     Recapture clause (4.5):  If total rent is less than
                           120% of Min. Rent, lease can be terminated, unless
                           tenant pays 150% of the Min. Rent.

Miscellaneous:


<PAGE>


                                 Project Chapel
                                  Grand Wailea
                                  Maui, Hawaii

                                  Retail Leases
                                  -------------

Tenant Name:               HF Wichman

Original Effective Date:   08/28/91

Original Term Length:      5 years

Original Term Date:        08/27/96

Extention (Y/N):           Y

Extention Term:            5 years

Sq. Ft. Rented:            658

Base Rent per Sq.Ft.:      $/.50

Percentage Rent:            i) 12.0% for Items over $10,000
                              (Rent = Greater of the Base
                           ii) 10.0% for Items under $10,000 Illegible)

Gross/Net:                 Net

Expense Information:       Reimburse Landlord for Utilities, Insurance
                           & Construction

Other:

Miscellaneous:


<PAGE>



                                 Project Chapel
                                  Grand Wailea
                                  Maui, Hawaii

                                  Retail Leases
                                  -------------

Tenant Name:               WH Smith (Men's Shop)

Original Effective Date:   9/4/91 (Unclear)

Original Term Length:      5 years

Original Term Date:        09/03/06

Extention (Y/N):           N

Extention Term:            NAP

SqFt. Rented:              744

Base Rent per Sq.Ft.:      Unknown (See Note)

Percentage Rent:           12.0% (Rent = Greater of the Base Illegible)

Gross/Net:                 Net

Expense Information:       Reimburse Landlord for Utilities, Insurance
                           & Construction

Other:

Miscellaneous:

NOTE:              Floral Gallery (TSA Kula, 700 sqft), Napua Gallery (TSA
                   Napua, 3,100 sqft) & TSA Mgmt (2 spaces, 2,200 sqft total)
                   are paying $1.00 annual rent each for their leases.
                   WH Smith (Men's Shop) - The rental rate for year 6 to year
                   10 is not stated in the contract (article 4.1). Yr 5 Rent =
                   $3720 per month. ($5.00/sqft)


<PAGE>


                                 Project Chapel
                                  Grand Wailea
                                  Maui, Hawaii

                                  Retail Leases
                                  -------------

Tenant Name:               Resort Medical Services

Original Effective Date:   09/10/91

Original Term Length:      10 years

Original Term Date:        09/09/01

Extention (Y/N):           N

Extention Term:            NAP

Sq. Ft. Rented:            1,250

Base Rent per Sq.Ft.:      $2.00

Percentage Rent:           7.0% (Rent = Greater of the Base Rent = Sum of 
                              the Base & % Illegible)

Gross/Net:                 Net

Expense Information:       Reimburse Landlord for Utilities, Insurance
                           & Construction

Other:

Miscellaneous:


<PAGE>


                                 Project Chapel
                                  Grand Wailea
                                  Maui, Hawaii

                                  Retail Leases
                                  -------------

Tenant Name:               Grand Wailea Wedding

Original Effective Date:   05/01/94

Original Term Length:      10 years

Original Term Date:        04/30/04

Extention (Y/N):           N

Extention Term:            NAP

SqFt. Rented:              Seaside Chapel

Base Rent per Sq.Ft.:      NAP

Percentage Rent:           15.0% (Rent = Greater of the Base Illegible)

Gross/Net:                 Net

Expense Information:       Utilities & Insurance paid by Lessee

Other:

Miscellaneous:


<PAGE>


                                 Project Chapel
                                  Grand Wailea
                                  Maui, Hawaii

                                  Retail Leases
                                  -------------

Tenant Name:               Wrap-A-Window

Original Effective Date:   11/04/96

Original Term Length:      None

Original Term Date:        30 days notice to cancel for both

Extention (Y/N):           N

Extention Term:            NAP

SqFt. Rented:              Poolside

Base Rent per Sq.Ft.:      NAP

Percentage Rent:           60.0% (Rent = Greater of the Base Illegible)

Gross/Net:                 Net

Expense Information:

Other:

Miscellaneous:


<PAGE>


                                 Project Chapel
                                  Grand Wailea
                                  Maui, Hawaii

                                  Retail Leases
                                  -------------

Tenant Name:               Authentic Concept

Original Effective Date:   01/15/96

Original Term Length:      None

Original Term Date:        30 days notice to cancel for both

Extention (Y/N):           N

Extention Term:            NAP

SqFt. Rented:              NAV

Base Rent per Sq.Ft.:      NAP

Percentage Rent:           60.0% (Rent = Greater of the Base Illegible)

Gross/Net:                 Net

Expense Information:

Other:

Miscellaneous:


<PAGE>


                                 Project Chapel
                                  Grand Wailea
                                  Maui, Hawaii

                                  Retail Leases
                                  -------------

Tenant Name:               Lafferty Watersports

Original Effective Date:   01/12/96

Original Term Length:      None

Original Term Date:        30 days notice to cancel for both

Extention (Y/N):           N

Extention Term:            NAP

SqFt. Rented:              NAV

Base Rent per Sq.Ft.:      NAP

Percentage Rent:           75.0% (Rent = Greater of the Base Illegible)

Gross/Net:                 Net

Expense Information:

Other:

Miscellaneous:


<PAGE>


                                 Project Chapel
                                  Grand Wailea
                                  Maui, Hawaii

                                  Retail Leases
                                  -------------

Tenant Name:               Rainbow Aquatics

Original Effective Date:   01/15/96

Original Term Length:      None

Original Term Date:        30 days notice to cancel for both

Extention (Y/N):           N

Extention Term:            NAP

SqFt. Rented:              NAV

Base Rent per Sq.Ft.:      NAP

Percentage Rent:           75.0% (Rent = Greater of the Base Illegible)

Gross/Net:                 Net

Expense Information:

Other:

Miscellaneous:


<PAGE>



                                 Project Chapel
                                  Grand Wailea
                                  Maui, Hawaii

                                  Retail Leases
                                  -------------

Tenant Name:               Rochelle Selzer Artworks

Original Effective Date:   01/19/96

Original Term Length:      None

Original Term Date:        30 days notice to cancel for both

Extention (Y/N):           N

Extention Term:            NAP

SqFt. Rented:              NAV

Base Rent per Sq.Ft.:      NAP

Percentage Rent:           75.0% (Rent = Greater of the Base Illegible)

Gross/Net:                 .........Net

Expense Information:

Other:

Miscellaneous:



<PAGE>



                                   SCHEDULE D
                                   ----------

                    List of Pre-Approved Replacement Managers

                       Inter-Continental Hotels & Resorts

                             Canadian Pacific Hotels

                        Fairmont Hotel Management Company

                           Grossman Company Properties

                            Hilton Hotels Corporation

                           KSL Recreation Corporation

                          Destination Hotels & Resorts

                           Ritz Carlton Hotel Company

                    Starwood Hotels & Resorts Worldwide, Inc.



<PAGE>



                                   SCHEDULE E
                                   ----------

                                   Litigation

                                  See Attached.



<PAGE>



                                KNOWN LITIGATION

1.   Hyatt Litigation. See Section 3.8 of the Settlement Agreement

2.   Employee Claims.  See Schedule 2 to Exhibit 10.1 (Agreement of Purchase and
     Sale  and   Joint   Escrow   Instructions   between   International   Hotel
     Acquisitions, LLC and KSL Recreation Corporation dated November 5, 1998) of
     Form 8-K filed on January 13, 1999.

3.   Other  Claims.  See Schedule 2 to Exhibit 10.1  (Agreement  of Purchase and
     Sale  and   Joint   Escrow   Instructions   between   International   Hotel
     Acquisitions, LLC and KSL Recreation Corporation dated November 5, 1998) of
     Form 8-K filed on January 13, 1999.

4.   Other  Matters.  See Schedule 2 to Exhibit 10.1  (Agreement of Purchase and
     Sale  and   Joint   Escrow   Instructions   between   International   Hotel
     Acquisitions, LLC and KSL Recreation Corporation dated November 5, 1998) of
     Form 8-K filed on January 13, 1999.




<PAGE>



                                   SCHEDULE F
                                   ----------

                          Structural Chart of Borrower

Borrower:           International Hotel Acquisitions, LLC, a Delaware limited
                    liability company

Sole Member:        IHA Holdings LLC, a Delaware limited liability company

Members of IHA:     Hotel Operations, Inc., a Delaware corporation

                    SC IHA LLC, a Delaware limited liability company



<PAGE>



                                   SCHEDULE G
                                   ----------


          Form of Assignment and Subordination of Management Agreement


<PAGE>




                            COLLATERAL ASSIGNMENT AND

                      SUBORDINATION OF MANAGEMENT AGREEMENT


     THIS COLLATERAL  ASSIGNMENT AND SUBORDINATION OF MANAGEMENT AGREEMENT (this
"Assignment")  is made as of this  _________ day of _____,  _______ by and among
___________, a ___________, having an address at ______________("Owner"), CREDIT
SUISSE FIRST BOSTON MORTGAGE CAPITAL LLC, a Delaware limited liability  company,
having an address at 11 Madison Avenue,  New York, New York 10010 (together with
its successors and assigns, "Lender"), and _______________, a __________, having
an address at _____________________("Manager").


                                    RECITALS

     A. Owner is the owner of the real property  commonly  known as ________ and
located at _____________________ (the "Premises").

     B.  Manager is the current  managing  agent of the  Premises  pursuant to a
certain  Management   Agreement  dated  __________   between   ____________  and
____________  (as from time to time amended in accordance with the terms thereof
and hereof, collectively, the "Management Agreement").

     C. Owner has requested that Lender make a loan (the "Loan") to Owner in the
principal sum of  [$_________]  (the "Loan  Amount") to be used by Owner,  among
other things,  to refinance the existing  indebtedness  encumbering the Premises
and to perform improvements and repairs thereto.

     D. The Loan will be (i)  advanced  pursuant to the terms of a certain  Loan
Agreement  dated as of the date hereof between Lender and Owner (as the same may


<PAGE>

hereafter be consolidated,  extended, modified, amended, amended and/or restated
from time to time, the "Loan  Agreement";  all capitalized terms used herein and
not otherwise defined shall have the meanings ascribed to such terms in the Loan
Agreement),  (ii) evidenced by a certain  Mortgage Note dated the date hereof in
the amount of  [$______________]  given by Owner in favor of Lender (as the same
may hereafter be  consolidated,  extended,  modified,  amended,  amended  and/or
restated  from time to time,  the "Note"),  and (iii)  secured by, inter alia, a
certain  Mortgage and Security  Agreement dated as of the date hereof from Owner
to  Lender  (as the same may  hereafter  be  consolidated,  extended,  modified,
amended, amended and/or restated from time to time, the "Mortgage"), encumbering
the Premises and other property (the Loan Agreement,  the Note, the Mortgage and
all other documents  evidencing,  securing and/or otherwise related to the Loan,
collectively, the "Loan Documents").

     E. Lender has required  that as a condition  to making the Loan,  Owner and
Manager (i) assign to Lender all of Owner's right,  title and interest in and to
(a) the Management Agreement and (b) any and all other agreements that Owner may
now or hereafter  enter into with Manager  and/or any other  subsequent  manager
("Subsequent  Manager")  relating to the management of all or any portion of the
Premises  (each,  an  "Agreement",  and together with the Management  Agreement,
collectively,  the  "Agreements");   (ii)  subordinate,  to  the  extent  herein
provided,  their respective  right,  title and interest in and to the Management
Agreement and any other Agreement,  to repayment of the Loan; and (iii) agree to
the terms, covenants and conditions contained herein.

     NOW,  THEREFORE,  in consideration of the mutual promises contained herein,
and for other good and valuable  consideration,  the receipt and  sufficiency of
which are hereby  acknowledged,  the parties hereto hereby covenant and agree as
follows:

     Section 1  Representations  and  Warranties.  Owner hereby  represents  and
warrants to Lender that (i) as of the date hereof, the only agreements affecting
the management of the Premises is the Management Agreement which constitutes the
full  agreement  between Owner and Manager and there are no amendments  thereto,
(ii) the Management  Agreement is in full force and effect,  (iii) neither Owner
nor  Manager  is in default  under the  Management  Agreement,  and no event has
occurred  which,  with the  giving of notice  and/or  the  passage of time would
constitute  a default  thereunder,  (iv)  Owner  shall not enter  into any other
agreement  for the  management of the  Premises,  except in compliance  with the
terms hereof and the terms of the Loan  Agreement,  and (v) Owner,  but for this
Assignment  and the other  Loan  Documents,  has not  transferred,  assigned  or
encumbered,  and will not transfer, assign or encumber, in whole or in part, the
Agreements or any of Owner's rights or interests thereunder.

     Section  2  Assignment.  Subject  to the terms and  conditions  hereof,  to
further  secure  Owner's  obligations  under the Loan  Documents,  Owner  hereby
grants, transfers and assigns to Lender all of Owner's right, title and interest
in, to and under the Management Agreement and any other Agreement, together with
all right, power and authority of Owner to alter,  modify or change the terms of
the  Management  Agreement  or any other  Agreement or to  surrender,  cancel or
terminate the same, and Manager  consents to such assignment  pursuant to and in
accordance with the agreements set forth herein.

     Section 3 Owner's Covenants.Owner hereby covenants and agrees as follows:

          3.1.1 Owner, at its sole cost and expense,  shall  faithfully  perform
     every  obligation  under the  Agreements  by Owner to be  performed;  shall

<PAGE>

     enforce or secure the  performance  of every  obligation of the  Management
     Agreement  by Manager to be  performed  and every  obligation  of any other
     Agreement by Manager or Subsequent  Manager to be performed;  and shall not
     terminate,  modify or alter in any way the terms of the Agreements or waive
     or release Manager or Subsequent Manager thereunder from the obligations by
     said Manager or Subsequent  Manager to be performed and any exercise on the
     part of Owner of any such right without the prior written consent of Lender
     shall  constitute  an Event of  Default  entitling  Lender to  declare  the
     Obligations immediately due and payable.

          3.1.2 At Owner's  sole cost and  expense,  Owner  shall  appear in and
     defend any action or proceeding  connected  with any of the  Agreements and
     shall pay all necessary costs and expenses of Lender,  including attorneys'
     fees, in any such action or proceeding in which Lender may appear.

          3.1.3  That  should  Owner  fail to make any  payment or do any act as
     herein  provided  and such failure  shall  continue for ten (10) days after
     such  payment is due or such act is  required,  then  Lender,  but  without
     obligation  to do, and  without  notice to or demand on Owner,  and without
     releasing Owner from any obligation hereof, may make or do the same.

          3.1.4 Owner  shall pay  immediately  upon demand all sums  expended by
     Lender under the authority  hereof,  together with interest  thereon at the
     rate provided in the Note with respect to interest on the Loan.

          3.1.5 So long as there shall be no Event of Default,  Owner shall have
     the license to perform under and receive  performance  under the Management
     Agreement and any other Agreement.

          3.1.6 Lender shall not be obligated to perform or discharge,  nor does
     it hereby  undertake  to  perform or  discharge,  any  obligation,  duty or
     liability  under  any of the  Agreements,  or  under or by  reason  of this
     Assignment,  and Owner  shall and does  hereby  indemnify  and hold  Lender
     harmless  against  and from any and all  liability,  loss or  damage  which
     Lender may or might incur under any of the Agreements or under or by reason
     of  this  Assignment  and of and  from  any  and  all  claims  and  demands
     whatsoever  which may be  asserted  against  it by  reason  of any  alleged
     obligations or  undertakings on its part to perform or discharge any of the
     terms,  covenants or agreements contained in any of the Agreements,  except
     as a result  of or in  connection  with the  gross  negligence  or  willful
     misconduct  of Lender.  Should  Lender  incur any such  liability,  loss or
     damage  under  any  of  the  Agreements  or  under  or by  reason  of  this
     Assignment,  or in the defense of any such  claims or demands,  except as a
     result of or in connection with the gross negligence or willful  misconduct
     of Lender,  the amount thereof,  including  costs,  expenses and attorneys'
     fees,  shall be secured by the Mortgage,  and Owner shall reimburse  Lender
     therefor  immediately upon demand,  and upon the failure of Owner to do so,
     Lender may, upon thirty (30) days notice to Owner, if the amounts  properly
     due and owing to Lender have not been paid,  declare the  Obligations to be
     immediately due and payable.

     Section 4 No Limitations.  Owner and Manager agree that (i) nothing in this
Assignment  shall be  construed  to limit or  restrict in any way the rights and
powers  granted in the Cash  Management  Agreement,  Mortgage  and/or any of the
other  Loan  Documents  to  Lender,  and  (ii) an  action  to  foreclose  may be
commenced,  notwithstanding  that Owner continues in possession of the property,
both real and personal,  herein referred to, and continues to collect the rents,

<PAGE>

issues and profits thereof.

     Section  5  Lender's  Right to  Terminate.  Owner  agrees  that any  future
Agreement  hereafter  entered into with Manager or any Subsequent  Manager shall
contain  (a) a  provision  whereby  Manager  or such  other  Subsequent  Manager
acknowledges  that Lender has the right to immediately  terminate such Agreement
upon the  occurrence of an Event of Default,  and (b) a provision that Manager's
or such Subsequent  Manager's entire right,  title and interest in, under and to
such  Agreement and any portion of the profits or issues from the Premises shall
at all times be  subordinate  to the lien of the Mortgage.  Owner shall,  within
five (5) days of execution thereof,  provide Lender with a true and correct copy
of any  Agreement  entered  into  between  Owner and  Manager or any  Subsequent
Manager.

     Section 6 Notice by Lender. A notice in writing by Lender to Manager or any
Subsequent  Manager  under  the  Management  Agreement  or any  other  Agreement
advising  it that an Event of  Default  exists  and  requesting  that all future
performance  under such Management  Agreement or Agreement be made to Lender (or
its  agent),  shall  be  construed  by  Manager  or any  Subsequent  Manager  as
conclusive  authority to Manager or any Subsequent Manager that such performance
is to be made to Lender (or its agent) and Manager and Subsequent  Manager under
such Agreements  shall be fully protected in making such  performance to Lender;
and   Owner   hereby   irrevocably   constitutes   and   appoints   Lender   the
attorney-in-fact  and agent of Owner for the purpose of endorsing the consent of
Owner on any such notice.  The  foregoing  power is coupled with an interest and
shall survive the liquidation, bankruptcy or insolvency of Owner.

     Section 7 Notice by Owner.  Upon any  default by  Manager  or a  Subsequent
Manager under any of the Agreements, Owner shall immediately provide Lender with
notice in writing of such  default and Lender  shall have the right (but not the
obligation)  to  determine,  in its sole  discretion,  which  remedies,  whether
available  under the  Agreements  or under  applicable  law,  to pursue  against
Manager.

     Section 8 Modification of Management Agreement.  Owner and/or Manager shall
not modify or amend, in any respect, or terminate,  the Management  Agreement or
any other Agreement without Lender's prior written consent.

     Section 9 Attornment by Manager. Manager hereby agrees that in the event of
notification  to Manager by Lender that Lender has  acquired  possession  of the
Premises or obtained the  appointment of a receiver for same,  Manager shall, at
Lender's request, attorn to Lender as owner thereunder;  provided, however, that
in no event shall Lender be liable for, or be obligated to cure,  any default of
Owner occurring prior to the date of such notification.

     Section 10 Notice by Manager.  In the event of a default by Owner under the
terms of the  Management  Agreement,  Manager shall give written  notice of such
default to Lender and Lender shall have the right,  but not the  obligation,  to
cure such  default  within  forty-five  (45) days after  receipt of such notice,
during  which time  Manager  shall  have no right to  terminate  the  Management
Agreement.

     Section 11  Subordination.  Manager hereby  subordinates any and all right,
title and interest it may now or in the future have in the Management  Agreement
and/or to receive payment of any fees set forth therein (the  "Management  Fee")
to the  lien of the  Mortgage  and  the  repayment  in full of all  indebtedness
evidenced by the Note and the Loan  Agreement,  including,  without  limitation,

<PAGE>

payment of principal and interest under the Note; provided,  however, that until
the  occurrence  of an Event of Default,  Owner  shall be  entitled to pay,  and
Manager  shall be entitled to receive,  a Management  Fee not to exceed  _______
(___)  percent of the Receipts  from the Premises  paid in  accordance  with the
terms of the Management Agreement.

     Section 12 Management Fee. Manager hereby agrees that  notwithstanding  any
provision  to the  contrary  set forth  herein or in the  Management  Agreement,
Manager shall not receive any Management Fee in excess of ________ (___) percent
of the Receipts from the Premises at any time.

     Section  13  Termination.  Lender  shall  have  the  right  to  immediately
terminate  the  Management  Agreement,  with or without cause in the event there
shall have  occurred  an Event of Default.  Any  exercise of this right shall be
without  liability  to Lender  for  payment of any fees,  charges or  otherwise,
notwithstanding  any  provisions  in  the  Management  Agreement  or  any  other
agreement to the  contrary.  After any such  termination,  Lender shall have the
right to replace  Manager  with a Subsequent  Manager  selected by Lender in its
sole discretion.

     Section 14  Exculpation.  This Assignment and Owner's  liability  hereunder
shall be  limited  pursuant  to the  provisions  of  Section  [6.20] of the Loan
Agreement, which provisions are incorporated herein by reference.

     Section  15  Governing  Law.  This  Assignment  shall  be  governed  by and
construed and enforced in accordance  with the laws of the State of New York. It
is the intent of the parties hereto that the provisions of Section 5-1401 of the
General Obligations Law of the State of New York shall apply to this Assignment.

     Section  16 No  Waiver.  Owner and  Manager  recognize  that,  in  general,
borrowers,  guarantors or obligors who experience difficulties in honoring their
loan obligations,  in an effort to inhibit or impede lenders from exercising the
rights and remedies  available to lenders  pursuant to  mortgages,  notes,  loan
agreements  or other  instruments  evidencing  or affecting  loan  transactions,
frequently  present in court the argument,  often without merit,  that some loan
officer or  administrator  of the lender made an oral  modification or made some
statement  which  could  be  interpreted  as an  extension  or  modification  or
amendment to one or more debt  instruments  and that the borrower  relied to its
detriment upon the "oral  modification of the loan  document".  For that reason,
and in order to protect  Lender from these  allegations  in connection  with the
transaction contemplated by this Assignment,  Owner and Manager acknowledge that
this Assignment can be extended, modified or amended only in writing executed by
Lender,  and that  none of the  rights  or  benefits  of  Lender  can be  waived
permanently  except in a written document  executed by Lender.  Lender's rights,
powers,  privileges and remedies under or in connection with this Assignment are
cumulative  and not exclusive  and shall not be waived,  precluded or limited by
any failure or delay in the exercise  thereof or by the parties exercise thereof
or by any course of dealing between  Manager and/or Owner and Lender.  No notice
to or demand on either Manager or Owner in any case shall entitle either Manager
or  Owner  to any  other  or  further  notice  or  demand  in  similar  or other
circumstances  or  constitute  a waiver  of the  right of Lender to any other or
further action in any circumstances without notice or demand.

     Section 17  Counterparts.  This  Assignment  and any  amendments,  waivers,
consents  or  supplements  hereto or in  connection  herewith  may be  executed,
including by  transmission of facsimile,  in any number of  counterparts  and by
different  parties  hereto  in  separate  counterparts,  each of  which  when so

<PAGE>

executed and delivered shall be deemed an original, but all of such counterparts
together shall constitute but one and the same  instrument;  signature pages may
be  detached  from  multiple  separate  counterparts  and  attached  to a single
counterpart  so that all  signature  pages are  physically  attached to the same
document.  In the event this  Assignment or any  amendment,  waiver,  consent or
supplement shall have been executed by transmission of facsimile,  any party may
request that the parties thereto execute original documents for record purposes,
but no failure of any party to do so shall invalidate or in any other way affect
the validity of such document.  This Assignment  shall become effective upon the
execution of a counterpart  hereof by each of the parties  hereto and receipt by
the  parties  of  written  or  telephonic  notification  of such  execution  and
authorization of delivery thereof.

     Section 18 Descriptive Headings; Recitals. The descriptive headings used in
this Assignment are for  convenience  only and shall not be deemed to affect the
meaning or construction of any provision  hereof.  The Recitals set forth at the
beginning  of this  Assignment  are  hereby  incorporated  into the  substantive
provisions of this Assignment.

     Section  19  Notices.  Any  notice,  report,  demand  or  other  instrument
authorized  or required  to be given or  furnished  hereunder  shall be given in
conformity  with the  terms  and  conditions  of the Loan  Agreement  and to the
parties hereto at the addresses set forth above.

     Section 20 Benefit of Agreement. This Assignment shall be binding upon each
party hereto and its successors  and assigns,  and shall inure to the benefit of
Owner,  Lender,  and Manager and their  respective  successors  and/or  assigns,
except  the  rights  and  remedies  of Owner,  Lender,  and  Manager  under this
Assignment  shall not inure to the benefit of (i) any  purchaser of the Property
at a foreclosure  sale,  (ii) any Person taking title to the Property by deed in
lieu of foreclosure or (iii) any successor or assign of any Person  described in
clauses (i) and (ii) above, except that Owner's,  Lender's, and Manager's rights
shall inure to the benefit of the parties  described  in clauses  (i),  (ii) and
(iii)  hereof if such parties are Lender  (including,  for these  purposes,  its
successors and assigns as holder of the Loan  Documents),  any  beneficiaries of
any Loan Pool,  and any  Participant's  or any of Lender's (or such  successors,
assigns, beneficiaries or Participant's) Affiliates or nominees.

     Section 21 Cash Management. Manager hereby agrees that, notwithstanding any
provision to the contrary set forth herein or in the Management  Agreement,  (i)
Manager shall comply, to the extent applicable,  with the provisions of the Loan
Agreement  and the Cash  Management  Agreement,  final  copies of which  Manager
acknowledges  receiving,  and (ii) in the event of a conflict  between the terms
hereof and/or of the Management Agreement, on the one hand, and the terms of the
Loan  Agreement  and/or the Cash  Management  Agreement,  on the other hand, the
terms of the Loan Agreement and/or the Cash Management Agreement shall govern.

     Section 22 Inconsistencies.  In the event of any inconsistency  between the
terms and conditions hereof and the terms of the Management Agreement, the terms
and conditions set forth herein shall govern.

     Section 23 Waiver of Jury Trial. OWNER AND MANAGER AND BY ACCEPTANCE HEREOF
LENDER,  HEREBY  KNOWINGLY,  VOLUNTARILY  AND  INTENTIONALLY  WAIVES ANY AND ALL
RIGHTS ANY SUCH PERSON MAY HAVE TO A TRIAL BY JURY IN RESPECT OF ANY  LITIGATION
BASED ON, OR ARISING OUT OF, UNDER, OR IN CONNECTION WITH THIS ASSIGNMENT OR ANY
COURSE OF CONDUCT, COURSE OF DEALING, STATEMENTS (WHETHER VERBAL OR WRITTEN), OR
ACTIONS OF OWNER OR  MANAGER OR LENDER  RELATING  TO THE LOAN,  AND THE  LENDING

<PAGE>

RELATIONSHIP  WHICH IS THE  SUBJECT OF THIS  ASSIGN-MENT.  THIS  PROVISION  IS A
MATERIAL INDUCEMENT FOR LENDER ACCEPTING THIS ASSIGNMENT.

     Section  24  Severability.   In  the  event  that  any  of  the  covenants,
agreements,  terms or provisions  contained herein shall be invalid,  illegal or
unenforceable  in  any  respect,   the  validity  of  the  remaining  covenants,
agreements,  terms and provisions  contained herein shall be in no way affected,
prejudiced or disturbed thereby.

     Section 25 Further  Assurances.  At any time,  and from time to time,  upon
Lender's request, Owner and Manager shall make, execute and deliver, or cause to
be made, executed and delivered,  to Lender and, where appropriate,  shall cause
to be recorded or filed,  and from time to time thereafter to be re-recorded and
refiled,  at such  time and in such  offices  and  places  as  shall  be  deemed
desirable  by Lender as Lender may  consider  necessary or desirable in order to
effectuate,  or to continue and preserve  the  obligations  of Owner and Manager
under this Assignment,  such documents and/or instruments as Lender may request.
Upon any failure by either Owner or Manager to do so, Lender may make,  execute,
record,  file, re-record or refile any and all such documents and/or instruments
for and in the name of either  Owner or Manager,  and Owner and  Manager  hereby
irrevocably  appoints  (which  appointment is coupled with an interest with full
power of substitution)  Lender the agent and attorney-in-fact of either Owner or
Manager to do so; and Owner and Manager shall reimburse Lender,  on demand,  for
all costs and expenses  (including  attorneys'  fees and  expenses)  incurred by
Lender in connection therewith.

     Section 26  Jurisdiction,  Venue,  Service of Process.  ANY LEGAL ACTION OR
PROCEEDING WITH RESPECT TO THIS ASSIGNMENT SHALL BE BROUGHT, AT LENDER'S OPTION,
IN THE COURTS OF THE STATE OF NEW YORK,  NEW YORK COUNTY OR OF THE UNITED STATES
OF AMERICA  FOR THE  SOUTHERN  DISTRICT OF NEW YORK.  MANAGER  AND OWNER  HEREBY
ACCEPT FOR ITSELF AND IN RESPECT OF ITS PROPERTY, GENERALLY AND UNCONDITIONALLY,
THE  NON-EXCLUSIVE  JURISDICTION  OF THE  AFORESAID  COURTS.  MANAGER  AND OWNER
IRREVOCABLY  CONSENT TO THE SERVICE OF PROCESS OUT OF ANY OF THE  AFOREMENTIONED
COURTS IN ANY SUCH  ACTION OR  PROCEEDING  BY THE  MAILING OF COPIES  THEREOF BY
REGISTERED  OR CERTIFIED  MAIL,  POSTAGE  PREPAID,  TO THEM AT THEIR  RESPECTIVE
ADDRESSES AS SET FORTH ABOVE.  MANAGER AND OWNER  HEREBY  IRREVOCABLY  WAIVE ANY
OBJECTION  WHICH EACH MAY NOW OR HEREAFTER HAVE TO THE LAYING OF VENUE OF ANY OF
THE AFORESAID  ACTIONS OR PROCEEDINGS  ARISING OUT OF OR IN CONNECTION WITH THIS
ASSIGNMENT  BROUGHT  IN THE COURTS  REFERRED  TO ABOVE AND EACH  HEREBY  FURTHER
IRREVOCABLY  WAIVES  AND AGREES NOT TO PLEAD OR CLAIM IN ANY SUCH COURT THAT ANY
SUCH  ACTION OR  PROCEEDING  BROUGHT  IN ANY SUCH  COURT HAS BEEN  BROUGHT IN AN
INCONVENIENT FORUM. NOTHING CONTAINED HEREIN SHALL AFFECT THE RIGHT OF LENDER TO
SERVE  PROCESS  IN ANY  OTHER  MANNER  PERMITTED  BY LAW  OR TO  COMMENCE  LEGAL
PROCEEDINGS  OR  OTHERWISE  PROCEED  AGAINST  EITHER THE MANAGER OR OWNER IN ANY
OTHER JURISDICTION.

<PAGE>

     IN WITNESS  WHEREOF,  each of the parties hereto has executed and delivered
this  Assignment or has caused the same to be executed and delivered by its duly
authorized representative as of the date first above written.

               OWNER:    
                         -----------------------------------------
                   a     
                         -----------------------------------------
                  By:    
                         -----------------------------------------
                Name:
                         -----------------------------------------
               Title:
                         -----------------------------------------


               LENDER:   CREDIT  SUISSE FIRST BOSTON  MORTGAGE  CAPITAL LLC,
                         -----------------------------------------
                    a    Delaware limited liability company
                         -----------------------------------------
                   By:   
                         -----------------------------------------
                 Name:
                         -----------------------------------------
                                  Authorized Signatory
                         -----------------------------------------

              MANAGER:
                         -----------------------------------------
                   a     
                         -----------------------------------------
                  By:    
                         -----------------------------------------
                Name:
                         -----------------------------------------
               Title:
                         -----------------------------------------
                 

<PAGE>

                                   SCHEDULE H
                                   ----------
                           List of Pre-Approved Buyers

                                    Bass PLC

                             Canadian Pacific Hotels

                        Fairmont Hotel Management Company

                           Grossman Company Properties

                            Hilton Hotels Corporation

                           KSL Recreation Corporation

                             Lowe Enterprises, Inc.

                           Ritz Carlton Hotel Company

                         Starwood Hotels & Resorts Trust





<PAGE>



                                   SCHEDULE I
                                   ----------

                          Form of Assumption Agreement



<PAGE>

       ASSUMPTION OF AND AMENDMENT TO AMENDED AND RESTATED LOAN AGREEMENT,
               AMENDED AND RESTATED MORTGAGE, SECURITY AGREEMENT,
                    ASSIGNMENT OF LEASES AND FIXTURE FILING,
          AMENDED AND RESTATED MORTGAGE NOTE AND OTHER LOAN DOCUMENTS


     THIS  ASSUMPTION OF AND  AMENDMENT TO AMENDED AND RESTATED LOAN  AGREEMENT,
AMENDED AND RESTATED  MORTGAGE,  SECURITY  AGREEMENT,  ASSIGNMENT  OF LEASES AND
FIXTURE  FILING,  AMENDED AND RESTATED  MORTGAGE  NOTE AND OTHER LOAN  DOCUMENTS
(this  "Assumption  Agreement")  is made as of December 29,  1998,  by and among
INTERNATIONAL HOTEL ACQUISITIONS, LLC, a Delaware limited liability company (the
"Original Borrower"), KSL GRAND WAILEA RESORT, INC., a Delaware corporation (the
"Borrower"), and NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, having an address
at 3 New York Plaza, 15th Floor, New York, New York 10004, its successors and/or
assigns (the "Lender").

                                    RECITALS

     A.  Original  Borrower is the owner of the fee estate in a certain tract of
land in Honuala, District of Makano, Island and County of Maui, State of Hawaii,
upon  which  the  "Grand  Wailea  Hotel"  is  located  and as more  particularly
described  in Exhibit A annexed  hereto (the  "Property"),  and the building and
other  improvements  located  thereon  (collectively,  the  "Improvements",  and
collectively with the Property, the "Premises").

     B. Credit  Suisse First Boston  Mortgage  Capital LLC  ("Original  Lender")
previously made a loan to Original Borrower in the original  principal amount of
Three Hundred Fifty Seven Million Dollars  ($357,000,000)  (the "Original Loan")
pursuant to the terms and  conditions of that certain  Assumption  Agreement and
Consolidated, Amended and Restated Loan Agreement dated as of June 15, 1998 (the
"Original  Loan  Agreement")  and the other "Loan  Documents" (as defined in the
Original Loan Agreement,  and herein  collectively  referred to as the "Original
Loan  Documents"),  the proceeds of which Original Loan were used by Borrower to
acquire the Land and the Improvements.

     C. Thereafter,  Original  Borrower and Original Lender agreed to reduce the
portion of the  Original  Loan  secured  by the  "Mortgage"  (as  defined in the
Original  Loan   Agreement)  to  Two  Hundred   Seventy  Five  Million   Dollars
($275,000,000)  (as  reduced,  the  "Loan")  and to amend and  restate  in their
entirety the Original Loan  Agreement and the other  Original Loan  Documents as


<PAGE>

provided in that certain Amended and Restated Loan Agreement dated as of October
28,  1998,  by and between  Original  Borrower  and  Original  Lender (the "Loan
Agreement") and in the "Loan Documents" (as defined in the Loan Agreement), with
the  remainder of the  Original  Loan to be  evidenced  by the  "Mezzanine  Loan
Documents" (as defined in the Loan Agreement). In connection therewith, Original
Lender  and  Original  Borrower  executed  that  certain  Amended  and  Restated
Mortgage,  Security Agreement,  Assignment of Leases and Fixture Filing dated as
of October 28, 1998,  encumbering  the Property and recorded on November 9, 1998
as Land Court Document  Number 2498556 in the Office of the Assistant  Registrar
of the Land Court for the State of Hawaii (the "Mortgage").

     D. Pursuant to Section 9.3 of the Loan  Agreement,  Original  Lender agreed
that  Original  Borrower  had the right to sell and convey the  Premises  in its
entirety  to any  Person,  and in  connection  therewith  to allow the  proposed
transferee of the Premises to assume the Loan so long as, among other conditions
set forth in Section 9.3 of the Loan  Agreement,  such  proposed  transferee  is
either an entity listed on Schedule H to the Loan  Agreement  and/or is approved
by the "Rating Agencies" (as defined in the Loan Agreement).

     E.  Pursuant to that certain  Pooling and Servicing  Agreement  dated as of
November 20, 1998,  Lender  acquired all of Original  Lender's  rights under the
Original Loan Documents.

     F.  Original  Borrower  now desires to transfer  and convey the Premises to
Borrower,  and in  this  regard  all of the  conditions  to  such  transfer  and
conveyance set forth in Section 9.3 of the Loan Agreement have been satisfied.

     G. Lender hereby agrees to the transfer of the Premises to the Borrower and
the assumption by the Borrower of the Original Borrower's  obligations under the
Loan Documents, pursuant to the conditions herein provided.

     H.  Regardless of the date of execution of this Assumption  Agreement,  the
effective date hereof shall be upon the recordation of this Assumption Agreement
and the deed transferring title of the Premises to Borrower.

     I. All capitalized terms used herein and not otherwise defined herein shall
have the meanings ascribed to such terms in the Loan Agreement.

                                    AGREEMENT

     NOW,  THEREFORE,  in consideration of the above premises and for other good
and  valuable  consideration,  the  receipt  and  adequacy  of which are  hereby
acknowledged, Lender, Original Borrower and Borrower hereby agree as follows:

     1. Assumption of Interest and Liability.  Effective upon the acquisition of
Original Borrower's title and interest in and to the Premises, Original Borrower
hereby assigns,  transfers and conveys,  and Borrower hereby assumes all duties,
obligations and liabilities under and agrees to be bound by all of the terms and
provisions  contained in the Loan Documents to the fullest extent as if Borrower
were the original  borrower  thereunder.  Borrower  acknowledges that nothing in
this  Assumption  Agreement shall affect the priority of the lien or interest of
the Loan  Documents  on the  Premises.  Borrower  hereby  regrants  to  Lender a
security interest in and to (a) the collateral  described in the granting clause
of the Mortgage in full accordance with the provisions of the Mortgage,  (b) the
Cash  Collateral,   and  (c)  the  Interest  Rate  Cap  Pledge.

     2.  Borrower's  Representations  and  Warranties.  Borrower  represents and


<PAGE>

warrants  to Lender as of the latter of the date  hereof or the date of transfer
of title to the Premises from Original Borrower to Borrower, that:

          (a) neither  Borrower  nor any general  partner or managing  member of
     Borrower, if any, nor any parent, subsidiary or sister corporation or other
     Affiliate of Borrower  (individually and collectively referred to herein as
     "Debtor") has made an assignment of all or substantially  all of its assets
     for benefit of its creditors;

          (b)  Borrower  has  not  dissolved  or  liquidated  (or  suffered  any
     liquidation  or  dissolution)  or amended  the terms of its  Organizational
     Documents;

          (c) no application or petition has been filed for the appointment of a
     custodian, trustee, receiver or agent to take possession of any property of
     Debtor;

          (d)  Borrower  has  not   incurred   any   indebtedness   or  material
     liabilities,   secured  or  unsecured,   direct  or  contingent  (including
     guaranteeing  any  obligation),  other  than  (i) the  Loan  and the  other
     obligations of Borrower to Lender contained in the Loan Documents, and (ii)
     trade  payables  or accrued  expenses  incurred in the  ordinary  course of
     business of operating the Premises;  no indebtedness or liabilities  (other
     than debt  described  in clause (i)  above) is or will be secured  (senior,
     subordinate or pari passu) by the Premises;

          (e)  Debtor is not  "insolvent"  as that term is  defined  in  Section
     101(31) of the  "Bankruptcy  Code" (Title 11 of the United  States Code; 11
     U.S.C.  ss.ss.101,  et  seq.)  and is  paying  its  debts  and  liabilities
     (including  employment  and overhead  expenses)  from its own assets as the
     same become due;

          (f)  Debtor has not filed and is not  contemplating  filing a petition
     with the  bankruptcy  court under the  Bankruptcy  Code,  or commenced  any
     proceeding  relating  to Debtor  under  any  bankruptcy  or  reorganization
     statute  or  under  any  arrangement,  insolvency,  readjustment  of  debt,
     dissolution or liquidation law of any jurisdiction;

          (g) no petition or application of the type described in  subparagraphs
     (c) and (f) above,  and no proceeding of the type described in subparagraph
     (f), has been filed or commenced against Debtor, in which (i) Debtor by any
     act has  indicated  or intends to indicate its  approval  thereof,  consent
     thereto, or acquiescence  therein, (ii) an order has been or is expected to
     be entered  appointing  any such  custodian,  trustee,  receiver  or agent,
     adjudicating  Debtor  bankrupt or insolvent,  or approving such petition or
     application in any such proceeding,  (iii) the bankruptcy court has ordered
     or is expected to order relief against Debtor under the Bankruptcy Code, or
     (iv) such petition or application was not dismissed within thirty (30) days
     of such filing or commencement;

          (h)  Borrower  has not made any loans or  advances  to any third party
     (including  any  Debtor)  and has not pledged its assets for the benefit of
     any third party (including any Debtor);

          (i) Borrower has not  guaranteed  or otherwise  held out its credit as
     being available to satisfy obligations of any other Debtor or other Person;


<PAGE>

          (j) Debtor  maintains  adequate  capital  for the  normal  obligations
     reasonably foreseeable in a business of its size and character and in light
     of its contemplated business operations;

          (k) Borrower was  organized  for the sole purpose of owning,  managing
     and operating the Premises and activities ancillary thereto;

          (l)  compliance by Borrower with the  provisions of the Loan Documents
     does  not  (1)  violate  or  result  in any  breach  of  any of the  terms,
     conditions or provisions  of, (2)  constitute a default under or (3) result
     in the creation of any lien,  charge or  encumbrance  on any of  Borrower's
     property or assets,  contrary to the terms of (i) the Borrower's  formation
     documents (e.g., Articles of Organization),  (ii) any indenture,  mortgage,
     deed of trust or other  agreement or  instrument  or (iii) any order of any
     court or administrative  agency entered in any proceeding to which Borrower
     was or is a party or to which Borrower may be subject, or by which Borrower
     was or is or may be bound;

          (m) Borrower  maintains  its own  separate  books and records and bank
     accounts in each case which are  separate and apart from those of any other
     Person;

          (n) Borrower has and maintains separate financial statements;

          (o) Borrower holds itself out to the public as a legal entity separate
     and distinct from any other entity  (including  any Affiliate  thereof) and
     maintains and utilizes separate stationery,  invoices and checks,  conducts
     its  business  and owns its assets in its own name and  corrects  any known
     misunderstanding regarding its separate identity;

          (p) Borrower has not sought its own  dissolution or winding up, either
     in whole or in part;

          (q) Borrower has not  commingled its funds and other assets with those
     of any other Debtor or other Person;

          (r) Borrower has maintained  and is  maintaining  its assets in such a
     manner  that it is not  costly or  difficult  to  segregate,  ascertain  or
     identify its individual  assets from those of any other Debtor or any other
     Person;

          (s) Borrower has and is  maintaining a reasonable  number of employees
     in light of its contemplated  business  operations and is not doing any act
     which would make it impossible to carry on its ordinary business;

          (t) the  sole  assets  of  Borrower  are (i) the fee  interest  in the
     Premises, (ii) such assets as are otherwise acquired in connection with the
     use,  operation,  maintenance,  repair or management  of the Premises,  and
     (iii) cash and accounts receivable;

          (u) Borrower has and is observing all corporate formalities;

          (v) Borrower has not acquired the  obligations or securities of any of
     its "shareholders";

          (w) Borrower has and is allocating  fairly and reasonably any overhead
     for any office space which it shares with any other entity; and


<PAGE>

          (x) Borrower has read, understood, approved and accepted all the terms
     and provisions of the Loan Documents.

     3. Release of Liability.  Effective upon Borrower's acquisition of Original
Borrower's  title and interest in and to the Premises and assumption of the Loan
and the Loan Documents,  Original  Borrower shall be released from any liability
under the Loan Documents.

     4.  Release and Waiver of  Liability  of Lender.  In  consideration  of the
mutual agreements herein contained, the receipt and adequacy of which are hereby
acknowledged  expressly  by  Original  Borrower  on  behalf  of  itself  and its
attorneys,   successors,  assigns,  and  any  and  all  of  them  (collectively,
"Releasors"),  Original Borrower hereby fully,  finally and forever releases and
discharges  Lender any and all of its  officers,  directors,  agents,  servants,
employees,   attorneys,  successors  and  assigns,  and  any  and  all  of  them
(collectively,  "Releasees"),  jointly and  severally,  from any and all claims,
demands,  controversies,  actions, causes of action,  obligations,  liabilities,
costs, expenses, attorneys' fees and damages of whatsoever character, nature and
kind, at law or in equity, which Releasors, or any of them, may have against the
Releasees, or any of them, arising from, related to or in connection with in any
way  to  the  Loan  Documents  (individually  and  collectively,  the  "Released
Liabilities").  It is the  intention  of the parties  hereto that the  foregoing
release  shall  be  effective  as a bar to all  Released  Liabilities,  past and
present, known and unknown, suspected and unsuspected arising from or in any way
related to any act or omission occurring or commencing prior to the date hereof,
including,  without  limitation,  any act or  omission,  or series of similar or
related acts or omissions,  commencing  prior to the date hereof and  continuing
after the date hereof.

     5. Transfers of Property or Interests in Borrower. Subject to the terms and
conditions hereof, Lender hereby consents to the transfer of the Premises to and
assumption of the Loan by Borrower,  and agrees that such transfer  shall not be
an "Event of Default" under the Loan Documents.  Notwithstanding  the foregoing,
Lender's  consent to the transfer of title to the Premises to Borrower shall not
be deemed to be a waiver of the right of Lender to approve further  transfers or
encumbrances  of the  Premises or interests  in  Borrower,  and Borrower  hereby
agrees  that it shall be an "Event of  Default"  under the  Mortgage if any such
transfer or encumbrance occurs without the prior written consent of Lender.

     6. Fees. All reasonable fees and expenses  incurred by Lender in connection
with  the  transaction   contemplated  hereby,  including  but  not  limited  to
reasonable attorneys' fees and costs, shall be paid by Borrower.

     7. Continuing  Security and Protection.  Borrower and Lender agree that the
Assignment  of  Leases  continues  to  protect,  and the  remainder  of the Loan
Documents  continue to secure, the full performance of each and every obligation
of the Note.  This  Assumption does not constitute the creation of a new debt or
the  extinguishment  of the debt  evidenced by the Note,  nor will it in any way
affect or impair the lien of the Loan  Documents.  Borrower agrees that the lien
of the Mortgage  continues to be in full force and effect, and other than to the
extent provided  herein,  unaffected and unimpaired by this Assumption or by the
transfer of the Premises from Original Borrower to Borrower,  and that said lien
shall so  continue in first  priority  until the debt  evidenced  by the Note is
fully discharged.

     8. Amendment to Loan Documents; Reaffirmation. In order to reflect that the


<PAGE>

Borrower is assuming  the Loan  pursuant to the terms of Section 9.3 of the Loan
Agreement  (which,  among other  things,  requires  the Borrower to at all times
maintain one independent director), and that Original Borrower is satisfying the
"Mezzanine  Indebtedness"  (as defined in the Loan Agreement) in connection with
the  Borrower's  acquisition  of the Premises and  assumption  of the Loan,  the
parties  hereby agree to the following  changes to the Loan  Documents:  (a) The
definitions of "First Mezzanine Lender",  "Mezzanine  Indebtedness",  "Mezzanine
Indebtedness  Loan Documents",  and "Second  Mezzanine  Lender" set forth in the
Loan  Agreement  hereby are deleted in its entirety,  and all  references to the
"First Mezzanine Lender", "Mezzanine Indebtedness", "Mezzanine Indebtedness Loan
Documents",  and "Second  Mezzanine  Lender" in the Loan Agreement and the other
Loan  Documents  hereby  are  omitted;   (b)  The  definitions  of  the  "Junior
Mortgages",  the "Second  Mortgage"  and the "Third  Mortgage"  set forth in the
Mortgage hereby are deleted in their entirety, and all references to the "Junior
Mortgages",  the "Second  Mortgage" and the "Third Mortgage" in the Mortgage and
the other Loan  Documents  hereby are omitted;  (c) All  references  in the Loan
Documents  to the  "Borrower"  shall be to the Borrower as herein  defined;  (d)
Section 8(w) is renumbered  as Section 8(x) and the  following  text is added to
Section 8, as new item (w):  "(w)  Borrower  has, and at all times will maintain
one  independent  director;  and";  and (e) All  references  to any of the  Loan
Documents  in any of the other Loan  Documents  shall be deemed to apply to such
Loan Document as herein amended.

     Except as  specifically  set forth herein,  each of the terms,  conditions,
representations  and  warranties  of the  Note  and  the  other  Loan  Documents
(including without limitation the Mortgage,  the Assignment of Leases and Rents,
and the  Environmental  Indemnification  Agreement (as such terms are defined in
the Loan Agreement)) shall remain  unmodified and in full force and effect,  and
hereby are expressly  reaffirmed by Borrower (with time remaining of the essence
thereunder and hereunder).  Without limiting the foregoing,  Borrower  expressly
acknowledges  and agrees that Borrower  shall have no right to consent,  create,
incur or assume any Indebtedness other than the Loan and as otherwise  permitted
in Sections  4.4(a)(ii)  through  4.4(a)(iv)  of the Loan  Agreement,  nor shall
Borrower  consent,  create,  incur or assume any  Indebtedness  in  violation of
Section  8.1(h)  of the Loan  Agreement  or of any other  provision  of the Loan
Documents (as herein amended).

     9. Indemnity and Hold Harmless. Borrower hereby agrees to indemnify, defend
and hold Lender harmless from and against,  and on demand shall reimburse Lender
for, any and all loss,  liability,  damage,  expense, or cost, including without
limitation  reasonable  attorneys' fees and costs, arising out of or incurred in
connection with the  transactions  contemplated by this Assumption  Agreement or
any suit, action,  proceeding or demand resulting therefrom.  In addition to the
foregoing,  Borrower shall pay all reasonable attorneys' fees incurred by Lender
in any post-judgment proceedings to enforce any judgment in connection with this
Assumption  Agreement.  This provision is separate and several and shall survive
the merger of this provision into any judgment

     10. Notice.  For purposes of compliance  with any notice  provisions in the
Loan  Documents,  all  notices  to  Borrower  shall  be  sent  to the  following
addresses:

     KSL Grand Wailea Resort, Inc.
     c/o KSL Recreation Corporation
     56-140 PGA Boulevard
     La Quinta, California 92253
     Attention:        John Saer


<PAGE>


     Telecopy:         (760) 564-4880

     and all notices to the Lender shall be sent to the following addresses:

     Norwest Bank Minnesota, National Association,
     as Trustee in trust for Holders of CSFB Mortgage Securities Corp.,
     Commercial Mortgage Pass-Through Certificates, Series 1998-FL1
     C/o Pacific Life Insurance Company700 Newport Center Drive
     Newport Beach, California  92660
     Attention:        Michelle A. Stickles, Vice President
     Telecopy:         (949) 760-4356

     11. Rule of  Construction.  This  Assumption  Agreement  and the other Loan
Documents  shall not be construed  more strictly  against one party than against
the  other,  merely by virtue  of the fact  that it may have  been  prepared  by
counsel  for one of the  parties,  it being  recognized  that  both  Lender  and
Borrower have  contributed  substantially  and materially to the  preparation of
this Assumption Agreement and the other Loan Documents.

     12. No Oral Modification.  This Assumption  Agreement,  the Loan Agreement,
the Mortgage, the Note and the other Loan Documents and all instruments referred
to in any of them can be extended,  modified or amended only in writing executed
by Lender and  Borrower and that none of the rights or benefits of Lender can be
waived  permanently  except in a written document  executed by Lender.  Borrower
further acknowledges  Borrower's  understanding that no officer or administrator
of Lender has the power or the authority  from Lender to make an oral  extension
or  modification  or amendment of any such  instrument or agreement on behalf of
Lender.  Borrower  acknowledges that except for this Assumption  Agreement there
have been no amendments or  modifications to the Note, the Loan Agreement or the
other Loan Documents.

     13. Severability. In the event that any of the covenants, agreements, terms
or  provisions  contained in this  Assumption  Agreement or in any Loan Document
shall be invalid,  illegal or unenforceable in any respect,  the validity of the
remaining covenants, agreements, terms or provisions contained herein or in such
Loan Document(s) shall be in no way affected, prejudiced or disbursed thereby.

     14. Governing Law. THIS ASSUMPTION  AGREEMENT SHALL BE GOVERNED BY THE LAWS
OF THE STATE OF NEW YORK.

     15. Jury Trial. EACH OF BORROWER AND LENDER HEREBY  KNOWINGLY,  VOLUNTARILY
AND  INTENTIONALLY  WAIVE  ANY AND ALL  RIGHTS IT MAY HAVE TO A TRIAL BY JURY IN
RESPECT OF ANY LITIGATION  BASED ON, OR ARISING OUT OF, UNDER,  OR IN CONNECTION
WITH, THIS ASSUMPTION  AGREEMENT,  THE LOAN  AGREEMENT,  THE MORTGAGE,  THE CASH
MANAGEMENT  AGREEMENT  OR ANY OTHER LOAN  DOCUMENT,  OR ANY  COURSE OF  CONDUCT,
COURSE OF  DEALING,  STATEMENTS  (WHETHER  VERBAL OR  WRITTEN),  OR  ACTIONS  OF
BORROWER OR LENDER RELATING TO THE LOAN AND/OR THE LENDING RELATIONSHIP WHICH IS
THE SUBJECT OF THIS ASSUMPTION AGREEMENT AND THE LOAN DOCUMENTS.  THIS PROVISION
IS A MATERIAL INDUCEMENT FOR LENDER ENTERING INTO THIS ASSUMPTION  AGREEMENT AND
THE LOAN DOCUMENTS.

     16. Jurisdiction, Venue, Service of Process. ANY LEGAL ACTION OR PROCEEDING
WITH RESPECT TO THIS ASSUMPTION AGREEMENT,  THE LOAN AGREEMENT,  THE MORTGAGE OR
ANY OTHER LOAN DOCUMENT SHALL BE BROUGHT,  AT LENDER'S OPTION,  IN THE COURTS OF
THE STATE OF NEW YORK,  NEW YORK  COUNTY OR OF THE UNITED  STATES OF AMERICA FOR
THE SOUTHERN  DISTRICT OF NEW YORK.  BORROWER  HEREBY  ACCEPTS FOR ITSELF AND IN
RESPECT  OF ITS  PROPERTY,  GENERALLY  AND  UNCONDITIONALLY,  THE  NON-EXCLUSIVE


<PAGE>


JURISDICTION  OF THE  AFORESAID  COURTS.  BORROWER  IRREVOCABLY  CONSENTS TO THE
SERVICE OF PROCESS OUT OF ANY OF THE AFOREMENTIONED COURTS IN ANY SUCH ACTION OR
PROCEEDING BY THE MAILING OF COPIES  THEREOF BY  REGISTERED  OR CERTIFIED  MAIL,
POSTAGE  PREPAID,  TO BORROWER AT ITS ADDRESS FOR NOTICES PURSUANT TO SECTION 10
HEREOF.  BORROWER  HEREBY  IRREVOCABLY  WAIVES ANY OBJECTION WHICH IT MAY NOW OR
HEREAFTER  HAVE TO THE  LAYING  OF  VENUE  OF ANY OF THE  AFORESAID  ACTIONS  OR
PROCEEDINGS ARISING OUT OF OR IN CONNECTION WITH THIS ASSUMPTION AGREEMENT,  THE
LOAN  AGREEMENT,  THE MORTGAGE OR ANY OTHER LOAN DOCUMENT  BROUGHT IN THE COURTS
REFERRED TO ABOVE AND HEREBY FURTHER  IRREVOCABLY WAIVES AND AGREES NOT TO PLEAD
OR CLAIM IN ANY SUCH COURT  THAT ANY SUCH  ACTION OR  PROCEEDING  BROUGHT IN ANY
SUCH COURT HAS BEEN BROUGHT IN AN INCONVENIENT  FORUM.  NOTHING CONTAINED HEREIN
SHALL AFFECT THE RIGHT OF LENDER TO SERVE PROCESS IN ANY OTHER MANNER  PERMITTED
BY LAW OR TO COMMENCE LEGAL PROCEEDINGS OR OTHERWISE PROCEED AGAINST BORROWER IN
ANY OTHER JURISDICTION.

     17.  Successors and Assigns.  This Assumption  Agreement shall inure to the
benefit of, and shall be binding  upon,  the  assigns,  successors  in interest,
personal representatives, estates, heirs, and legatees of each of the parties to
this Assumption Agreement.

     18.  Time  of  the  Essence.  Time  is of  the  essence  as  to  Borrower's
obligations under this Assumption Agreement and the Loan Documents.

     19. Entire  Agreement.  This  Assumption  Agreement and the Loan Documents,
including  all annexes,  schedules and exhibits  hereto and all other  documents
furnished to Lender in connection  with this Assumption  Agreement,  constitutes
the entire  agreement  between  the parties  hereto with  respect to the subject
matter  hereof and thereof and shall  supersede  and take the place of any other
instruments  purporting to be an agreement of the parties hereto relating to the
transactions contemplated hereby.

     20.  Counterparts;  Headings.  This Assumption Agreement may be executed in
counterparts,  each of which shall constitute an original, and which, when taken
together, shall constitute but one instrument.  The captions and headings of the
various sections of this Assumption Agreement are for purposes of reference only
and are not to be  construed  as  confining  or limiting in any way the scope or
intent of the provisions hereof.  Whenever the context requires or permits,  the
singular  shall include the plural,  the plural shall include the singular,  and
the masculine, feminine and neuter shall be freely interchangeable.

         IN WITNESS  WHEREOF,  the parties hereto have executed this  Assumption
Agreement as of the date first above written.

ORIGINAL BORROWER:       INTERNATIONAL  HOTEL  ACQUISITIONS,  LLC, a  Delaware
                            limited liability company


                         By         /s/ Lance J. Graber
                            ------------------------------------

                                  Name       Lance Graber
                                  Its        Vice President



BORROWER:                KSL GRAND WAILEA RESORT, INC., a Delaware corporation


<PAGE>


                         By          /s/ John K. Saer, Jr.
                            ------------------------------------
                                  Name       John K. Saer, Jr.
                                  Its        Vice President




                        [SIGNATURES CONTINUED NEXT PAGE]



LENDER:   NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, as Trustee
          under the Pooling and Servicing Agreement dated November 20,
          1998, for the Credit Suisse First Boston Mortgage Securities
          Corp., Commercial Mortgage Pass-Through Certificates, Series
          1998-FL2



          By     PACIFIC LIFE INSURANCE COMPANY, as Servicer for
                 Norwest Bank Minnesota



                 By      /s/ C. S. Dillion
                    ------------------------------
                         Name    C. S. Dillion
                         Its     Vice President


                 By      Janine C. Stallings
                    ------------------------------
                          Name    Janine C. Stallings
                          Its     Assistant Secretary


                                   EXHIBIT "A"
                                   -----------

                                Legal Description

All of those certain  parcels of land situate at Honuaula,  District of Makawao,
Island and County of Maui, State of Hawaii, described as follows:

LOTS:             463-A, area 36.603 acres;
                  463-C, area 0.297 acres; and


<PAGE>


                  463-D,  area  0.003  acre,  more or less,  as shown on Map 72,
filed with Land Court Application No. 1804 of Matson of Navigation Company.

AS TO LOT 463-A ONLY;

                  EXCEPTING any portion of the above  described  property  lying
                  below the line of high  water,  said line of high water  being
                  defined by Sections 205A-41 to 205A-43.6 of the Hawaii Revised
                  Statutes,  as  amended,  and  also  excepting  any  artificial
                  accretions to said property waterward of said water line.

Being all of the land described in and covered by Transfer  Certificate of Title
No. 523,769 Issued to: KSL Grand Wailea Resort, Inc., a Delaware corporation


<PAGE>


                             THIRD AMENDMENT TO THE
                              TAX SHARING AGREEMENT


     This Third Amendment  ("Third  Amendment") to the Tax Sharing  Agreement is
made and  entered  into this 1st day of  November,  1998 to have the  respective
effective dates as set forth herein.

     WHEREAS,  the Tax Sharing  Agreement  was  entered  into by and between KSL
Recreation  Corporation,  a  California  corporation  ("REC")  and  each  of the
entities  described on Schedule A annexed thereto (the "Signator  Corporations")
dated April 30, 1997, to be effective November 1, 1996 (the "Agreement"), and as
amended,  such  amendment  to be  effective  the  date of  incorporation  of KSL
Recreation Group, Inc., March 14, 1997 (the "First Amendment"),  and as amended,
such amendment to be effective November 1, 1997 (the "Second Amendment");

     WHEREAS,  the Parent, as defined in the Agreement,  desires to amend and/or
supplement certain Schedules to the Agreement as set forth herein; and

     WHEREAS, the Parent desires to amend certain provisions of the Agreement as
set forth herein;

     NOW THEREFORE,  in  consideration  of the promises and conditions set forth
herein, the parties agree to amend the Agreement as follows:

1.   The capitalized terms contained in this Third Amendment shall have the same
     meaning as that set forth in the Agreement.

2.   Pursuant to Section 2.5 Future Members of the Agreement,  a new Subgroup of
     the REC Group shall be designed as the Restricted Grand Wailea Subgroup and
     shall include the following corporations:  KSL Hawaii Holdings I, Inc., KSL
     Hawaii  Holdings  II,  Inc.,  KSL Hawaii  Holdings  III,  Inc.,  KSL Hawaii
     Holdings  IV,  Inc.,  KSL Hawaii  Holdings  V, Inc.,  and KSL Grand  Wailea
     Hospitality  Corporation,  and said corporations shall be deemed Members of
     the REC Group and Signator  Corporations under the Agreement  effective the


<PAGE>

     date of incorporation of each such corporation. KSL Hawaii Holdings I, Inc.
     will be designated as the Subgroup  Agent for the  Restricted  Grand Wailea
     Subgroup.

3.   Pursuant to Section 2.5 of the  Agreement,  a new Subgroup of the REC Group
     shall be designated  as the  Unrestricted  Grand Wailea  Subgroup and shall
     consist of KSL Grand  Wailea  Resort,  Inc. and said  corporation  shall be
     deemed a Member  of the REC  Group  and  Signator  Corporations  under  the
     Agreement effective the date of incorporation of such corporation.

4.   Pursuant to Section 2.5 of the  Agreement,  KSL Florida  Development  Corp.
     shall be added as a Member  of the REC Group and  Florida  Subgroup,  and a
     Signator  Corporation under the Agreement  effective with the incorporation
     of such corporation.

5.   Pursuant to Section 2.5 of the Agreement, KSL Fairways/Virginia Corporation
     shall be added as a Member of the REC Group and  Fairways  Subgroup,  and a
     Signator  Corporation under the Agreement  effective with the incorporation
     of such corporation.

6.   Income and franchise  taxes of the REC Group shall not be applicable to new
     Members and/or Subgroups for periods preceding their stated effective dates
     as Members and/or Subgroups and Signator Corporations under the Agreement.

7.   Pursuant to the First Amendment, the Restricted Grand Wailea Subgroup shall
     also be added to and deemed  Members of the Bond  Subgroup  effective as of
     the earliest  incorporation date of such corporations and, as such, will be
     treated as a single Subgroup along with KSL Recreation Group, Inc., and the
     Landmark,   Fairways,   Florida,  Georgia  and  Grand  Traverse  Subgroups,
     comprising the Bond Subgroup.

8.   Pursuant  to the  Agreement,  First  Amendment,  Second  Amendment  and the
     changes  and  additions  described  herein  this Third  Amendment,  revised
     schedules (the "Schedules") to the Agreement are attached hereto as Exhibit
     A and shall replace the schedules to the Agreement in their entirety.

9.   Exhibit II to the  Agreement  has been  revised and is  attached  hereto as
     Exhibit II to this Second  Amendment  and shall  replace  Exhibit II to the
     Agreement in its entirety.

10.  All other terms,  covenants and conditions set forth in the Agreement,  the
     First Amendment, and the Second Amendment shall be and remain in full force
     and effect.  In the event of any conflict  between the  provisions  of this
     Third  Amendment  and the  provisions  of the  Agreement  and/or  the First
     Amendment and/or Second  Amendment,  the provisions of this Third Amendment
     shall control.


     IN WITNESS  WHEREOF,  the parties hereto have executed this Third Amendment
to become effective as of the respective dates set forth herein.

         KSL Recreation Corporation
         KSL Recreation Group, Inc.
         KSL Land Holdings, Inc.
         KSL Desert Resorts, Inc.
         Las Casitas Corporation
         KSL Real Estate Company


<PAGE>

         KSL Travel, Inc.
         Casitas Plaza Corporation
         KSL Golf Holdings, Inc.
         KSL Fairways Golf Corporation
         KSL Fairways/Virginia Corporation
         KSL Florida Holdings, Inc.
         KSL Hotel Corp.
         KSL Silver Properties, Inc.
         KSL Florida Development Corp.
         KSL Georgia Holdings, Inc.
         KSL Lake Lanier, Inc.
         KSL Grand Traverse Holdings, Inc.
         KSL Grand Traverse Land, Inc.
         KSL Grand Traverse Realty, Inc.
         KSL Grand Traverse Resort, Inc.
         KSL Water Works, Inc.
         KSL Hawaii Holdings I, Inc.
         KSL Hawaii Holdings II, Inc.
         KSL Hawaii Holdings III, Inc.
         KSL Hawaii Holdings IV, Inc.
         KSL Hawaii Holdings V, Inc.
         KSL Grand Wailea Hospitality Corporation
         KSL Grand Wailea Resort, Inc.
         KSL Land Corporation
         KSL Citrus Properties, Inc.
         KSL Development Corporation
         KSL Land II Corporation
         KSL Land III Corporation
         KSL Land IV Corporation
         Landaq, Inc.
                                 Delaware corporations


                                 By:              /s/John K. Saer, Jr.
                                        ---------------------------------------
                                 Name:             John K. Saer, Jr.
                                 Title:            Vice President



EXHIBIT A

(Attached)


SCHEDULE A

SIGNATOR CORPORATIONS

KSL Recreation Corporation
KSL Recreation Group, Inc.
KSL Land Holdings, Inc. (formerly Xochimilco Properties, Inc.)
KSL Desert Resorts, Inc.
Las Casitas Corporation (formerly KSL Vacation Resorts, Inc.)
KSL Real Estate Company (formerly Wild West Desert Properties, Inc.)
KSL Travel, Inc.
Casitas Plaza Corporation


<PAGE>

KSL Golf Holdings, Inc.
KSL Fairways Golf Corporation
KSL Fairways/Virginia Corporation
KSL Florida Holdings, Inc.
KSL Hotel Corp.
KSL Silver Properties, Inc.
KSL Florida Development Corp.
KSL Georgia Holdings, Inc.
KSL Lake Lanier, Inc.
KSL Land Corporation
KSL Citrus Properties, Inc.
KSL Development Corporation
KSL Land II Corporation
KSL Land III Corporation
KSL Land IV Corporation
Landaq, Inc.
KSL Grand Traverse Holdings, Inc.
KSL Grand Traverse Land, Inc.
KSL Grand Traverse Realty, Inc.
KSL Grand Traverse Resort, Inc.
KSL Water Works, Inc.
KSL Hawaii Holdings I, Inc.
KSL Hawaii Holdings II, Inc.
KSL Hawaii Holdings III, Inc.
KSL Hawaii Holdings IV, Inc.
KSL Hawaii Holdings V, Inc.
KSL Grand Wailea Hospitality Corporation
KSL Grand Wailea Resort, Inc.



SCHEDULE B

REC GROUP MEMBERS

KSL Recreation Corporation
KSL Land Holdings, Inc. (formerly Xochimilco Properties, Inc.)
KSL Recreation Group, Inc.
KSL Desert Resorts, Inc.
Las Casitas Corporation (formerly KSL Vacation Resorts, Inc.)
KSL Real Estate Company (formerly Wild West Desert Properties, Inc.)
KSL Travel Inc.
Casitas Plaza Corporation
KSL Golf Holdings, Inc.
KSL Fairways Golf Corporation
KSL Fairways/Virginia Corporation
KSL Florida Holdings, Inc.
KSL Hotel Corp.
KSL Silver Properties, Inc.
KSL Florida Development Corp.
KSL Georgia Holdings, Inc.
KSL Lake Lanier, Inc.
KSL Grand Traverse Holdings, Inc.
KSL Grand Traverse Land, Inc.
KSL Grand Traverse Realty, Inc.
KSL Grand Traverse Resort, Inc.
KSL Water Works, Inc.
KSL Hawaii Holdings I, Inc.


<PAGE>

KSL Hawaii Holdings II, Inc.
KSL Hawaii Holdings III, Inc.
KSL Hawaii Holdings IV, Inc.
KSL Hawaii Holdings V, Inc.
KSL Grand Wailea Hospitality Corporation
KSL Grand Wailea Resort, Inc.


SCHEDULE C

LAND GROUP MEMBERS

KSL Land Corporation
KSL Citrus Properties, Inc.
KSL Development Corporation
KSL Land II Corporation
KSL Land III Corporation
KSL Land IV Corporation
Landaq, Inc. (formerly KSL Casitas Corporation)



SCHEDULE D

DESERT RESORTS SUBGROUP
(formerly Landmark Subgroup)

KSL Desert Resorts, Inc. (formerly KSL Landmark Corporation)
Las Casitas Corporation (formerly KSL Vacation Resorts, Inc.)
KSL Real Estate Company (formerly Wild West Desert Properties, Inc.)
KSL Travel, Inc.
Casitas Plaza Corporation



SCHEDULE E

FLORIDA SUBGROUP

KSL Florida Holdings, Inc.
KSL Hotel Corp.
KSL Silver Properties, Inc.
KSL Florida Development Corp.



SCHEDULE F

FAIRWAYS SUBGROUP

KSL Golf Holdings, Inc.
KSL Fairways Golf Corporation
KSL Fairways/Virginia Corporation



SCHEDULE G

GEORGIA SUBGROUP

KSL Georgia Holdings, Inc.


<PAGE>

KSL Lake Lanier, Inc.



SCHEDULE H

LAND HOLDINGS SUBGROUP
(formerly Xochimilco Subgroup)

KSL Land Holdings, Inc. (formerly Xochimilco Properties, Inc.)



SCHEDULE I

BOND SUBGROUP

KSL Recreation Group, Inc.
Desert Resorts Subgroup
Fairways Subgroup
Florida Subgroup
Georgia Subgroup
Grand Traverse Subgroup
Restricted Grand Wailea Subgroup



SCHEDULE J

GRAND TRAVERSE SUBGROUP

KSL Grand Traverse Holdings, Inc.
KSL Grand Traverse Land, Inc.
KSL Grand Traverse Realty, Inc.
KSL Grand Traverse Resort, Inc.
KSL Water Works, Inc.



SCHEDULE K

RESTRICTED GRAND WAILEA SUBGROUP


KSL Hawaii Holdings I, Inc.
KSL Hawaii Holdings II, Inc.
KSL Hawaii Holdings III, Inc.
KSL Hawaii Holdings IV, Inc.
KSL Hawaii Holdings V, Inc.
KSL Grand Wailea Hospitality Corporation



SCHEDULE L

UNRESTICTED GRAND WAILEA SUBGROUP


KSL Grand Wailea Resort, Inc.


<PAGE>


                                       EXHIBIT II
          ILLUSTRATION OF THE CALCULATION REQUIRED PURSUANT TO PARAGRAPH 4.2(a)
                      (After Effective Date of the Third Amendment)
<TABLE>
<CAPTION>
                                                             UNRESTRICTED    LAND
                                        BOND                 GRAND WAILEA   HOLDINGS
          ENTITY                      SUBGROUP       REC       SUBGROUP     SUBGROUP       TOTAL
- -------------------------------------------------------------------------------------------------
<S>                                  <C>           <C>       <C>            <C>            <C>
KSL Recreation, Inc.                               150,000
Unrestricted Grand Wailea Subgroup                              200,000
Desert Resorts Subgroup              (158,000)
Florida Subgroup                       75,000
Restricted Grand Wailea Subgroup       80,000
Fairways Subgroup                       4,000
Grand Traverse Subgroup                12,500
Georgia Subgroup                      276,500
KSL Recreation Group, Inc.             10,000
Land Holdings Subgroup                                                      (800,000)
                                     --------     --------     --------     --------     --------

Taxable Income/(Loss)                 300,000      150,000      200,000     (800,000)    (150,000)

Federal Tax Rate                           34%          34%          34%          34%          34%
                                     --------     --------     --------     --------     --------

Tax Affect of Income/(Loss)           102,000       51,000       68,000     (272,000)     (51,000)
                                     --------     --------     --------     --------     --------
                                     --------     --------     --------     --------     --------

Allocation of Loss
to Subgroups**                       (300,000)    (150,000)    (200,000)    (150,000)    (800,000)

Income/(Loss) as if Subgroups
Filed Separate Tax Returns            300,000      150,000      200,000     (800,000)    (150,000)
                                     --------     --------     --------     --------     --------

Difference in Allocation Resulting


<PAGE>

from Consolidated Tax Return          300,000      150,000      200,000      650,000     (150,000)

Federal Tax Rate                           34%          34%          34%          34%          34%
                                     --------     --------     --------     --------     --------

Tax on Difference                     102,000       51,000       68,000      221,000      (51,000)
                                     --------     --------     --------     --------     --------
                                     --------     --------     --------     --------     --------

Intercompany Receivable/Payable      (102,000)     (51,000)     (68,000)     221,000            0
                                     --------     --------     --------     --------     --------
                                     --------     --------     --------     --------     --------
</TABLE>



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