AMERICAN FAMILY HOLDINGS INC
S-4/A, 1998-10-06
REAL ESTATE
Previous: OAO TECHNOLOGY SOLUTIONS INC, 8-K/A, 1998-10-06
Next: AMERICAN FAMILY HOLDINGS INC, SB-2, 1998-10-06



<PAGE>

   
As filed with the Securities and Exchange Commission on October 6, 1998
    
                                                  Registration No. 333-37161

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

                          SECURITIES AND EXCHANGE COMMISSION

                                Washington, D.C. 20549

                                    --------------
   
                                   AMENDMENT NO. 6
    
                                          to
                                       Form S-4
               REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

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

                            AMERICAN FAMILY HOLDINGS, INC.
                          4220 Von Karman Avenue, Suite 110
                           Newport Beach, California 92660
                       (Address of principal executive offices)

                              David G. Lasker, President
                            American Family Holdings, Inc.
                          4220 Von Karman Avenue, Suite 110
                           Newport Beach, California 92660
                       (Name and address of agent for service)

                                       Copy to:
   
                                David R. Decker, Esq.
                                  Arter & Hadden LLP
                        725 South Figueroa Street, 34th Floor
                            Los Angeles, California 90017
    
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

<PAGE>

                           CALCULATION OF REGISTRATION FEE
   
<TABLE>
<CAPTION>

                                                 Proposed             Proposed
        Title of           Amount             Maximum Offering        Maximum             Amount of
     Securities Being       Being                Price Per            Aggregate         Registration
       Registered         Registered          Share or Unit(1)      Offering Price         Fee(2) 
     -----------------   -----------         -----------------     ----------------     --------------
<S>                       <C>                 <C>                    <C>                 <C>
     Units(3)             2,783,372(4)         $    20.00            $ 55,667,440        $    16,422
     Common Stock         8,350,116(5)         $    16.00            $133,601,856             39,413

          TOTAL          11,133,488                                  $189,269,296        $    55,835(6)
</TABLE>
    
(1)  $20 is an arbitrary amount chosen and is not intended to imply that the
     Common Stock will trade at a price of $20 per share.
(2)  The registration fee for the common stock and the units to be issued in
     this offering has been calculated using the maximum number of shares and
     Units that can be issued in this offering.  The registration fee for the
     common stock issuable upon exercise of the warrants has been calculated
     pursuant to Rule 457(i) assuming that all of the warrants would be
     exercised at a price equal to 80% of the offering price of the other common
     stock issued in this offering.
   
(3)  Units consist of one share of Common Stock and warrants to purchase three
     shares of Common Stock at a per share price equal to 80% of the average 
     closing trading price for the 20 trading dates before exercise.
    
   
(4)  Includes 1,403,321 units for issuance in the proposed Acquisition and 
     1,380,051 units to be available for contingent issuance to former 
     investors in one or more Programs where, after completion of the 
     proposed Acquisition and on or before December 31, 1999, the registrant 
     sells a property formerly owned by investors in one of the Programs and 
     receives cash proceeds (net of normal sales expenses and any interest or 
     deferred purchase payments) of the sale in an amount which exceeds the 
     March 1998 appraised value of the property.
    
(5)  Issuable upon exercise of the warrants included in the Units.
   
(6)  $8,488.00 paid with original S-4 filing.  $47,347 net due.
    
<PAGE>





                            AMERICAN FAMILY HOLDINGS, INC.
                                CROSS-REFERENCE SHEET

<TABLE>
<CAPTION>

ITEM OF FORM S-4                                               PROSPECTUS CAPTION OR LOCATION
<S>                                                            <C>
A.   INFORMATION ABOUT THE TRANSACTION

1.   Forepart of Registration Statement and Outside Cover
     Page of Prospectus......................................  Cover of Registration Statement; Cross-Reference
                                                               Sheet; Outside Front Cover Page of  Prospectus
2.   Inside Front and Outside Back Cover Page of
     Prospectus.............................................   Prospectus Summary; Reports to Shareholders

3.   Risk Factors, Ratio of Earnings to Fixed Charges and
     Other Information......................................   Prospectus Summary; Risk Factors; Business
                                                               and Properties; Background and Reasons for
                                                               the Acquisition

4.   Terms of The Transaction...............................   Prospectus Summary; Background and Reasons
                                                               for the Acquisition; Comparison of Tenancy-
                                                               in-Common Interests and Shares;
                                                               Comparisons of Programs and Company;
                                                               Description of Shares; Shares Eligible for
                                                               Future Sale; Federal Income Tax
                                                               Consequences; Appraisals and Fairness
                                                               Opinion

5.   Pro Forma Financial Information........................   Prospectus Summary; Financial Statements

6.   Material Contracts with the Company being Acquired.....   Background and Reasons for the Acquisition;
                                                               Interests of Certain Persons in the
                                                               Acquisition

7.   Additional Information Required for Reoffering by
     Persons and Partied Deemed to be Underwriters..........   Not Applicable

8.   Interests of Named Experts and Counsel.................   Not Applicable

9.   Disclosure of Commission Position on Indemnification for
     Securities Act Liabilities.............................   Fiduciary Responsibility and Indemnification

B.   INFORMATION ABOUT THE REGISTRANT

10.  Information with Respect to S-3 Registrants............   Not Applicable

11.  Incorporation of Certain Information by Reference......   Not Applicable

12.  Information with Respect to S-2 or S-3 Registrants.....   Not Applicable

13.  Incorporation of Certain Information by Reference......   Not Applicable

<PAGE>


                            AMERICAN FAMILY HOLDINGS, INC.
                                CROSS-REFERENCE SHEET
                                    (continued)


ITEM OF FORM S-4                                               PROSPECTUS CAPTION OR LOCATION
<S>                                                            <C>
14.  Information with Respect to Registrants other than S-3
     or S-2 Registrants......................................  Prospectus Summary; Business and
                                                               Properties; Selected Financial
                                                               Information; Management's
                                                               Discussion and Analysis of
                                                               Financial Condition and Results of
                                                               Operations

C.   INFORMATION ABOUT THE COMPANY BEING ACQUIRED

15.  Information with Respect to S-3
     Companies...............................................  Not Applicable

16.  Information with Respect to S-2 or
     S-3 Companies...........................................  Not Applicable

17.  Information with Respect to
     Companies other than S-3 or S-2
     Companies...............................................  Prospectus Summary; Business and
                                                               Properties; Background and Reasons
                                                               for the Acquisition; Selected
                                                               Financial Information; Management's
                                                               Discussion and Analysis of
                                                               Financial Condition and Results of
                                                               Operations; Financial Statements

D.   VOTING AND MANAGEMENT INFORMATION

18.  Information if Proxies, Consents or Authorizations are
     being Solicited ........................................  Prospectus Summary; Voting
                                                               Procedures; Interests of Certain
                                                               Persons in the Acquisition;
                                                               Principal Shareholders; Management
                                                               Following the Acquisition

19.  Information if Proxies, Consents or
     Authorizations are Not to be
     Solicited or in an Exchange Offer ......................  Not Applicable

</TABLE>

<PAGE>

  IF YOU ARE AN INVESTOR IN ANY OF THE FOLLOWING, YOUR VOTE IS VERY IMPORTANT

<TABLE>
<S>                                                <C>
SACRAMENTO/DELTA GREENS "TRUDY PAT" PROGRAM            CYPRESS LAKES "TRUDY PAT" PROGRAM
      OCEANSIDE "TRUDY PAT" PROGRAM                 PALMDALE/JOSHUA RANCH "TRUDY PAT" PROGRAM
  YOSEMITE/AHWAHNEE I "TRUDY PAT" PROGRAM                       ESPERANZA PROGRAM
  YOSEMITE/AHWAHNEE II "TRUDY PAT" PROGRAM              STACEY ROSE PROPERTIES A PROGRAM
      MORI POINT "TRUDY PAT" PROGRAM                    STACEY ROSE PROPERTIES B PROGRAM
</TABLE>

                        AMERICAN FAMILY HOLDINGS, INC.

- -    PROPOSED ACQUISITION OF PROGRAM PROPERTIES

   
     American Family Holdings, Inc. (the "Company") is offering units 
consisting of one share of its stock plus warrants to buy three additional 
shares in exchange for the assets (including cash on hand), certain 
liabilities and business activities owned by investors in seven former "Trudy 
Pat" programs and three other programs managed by National Investors 
Financial, Inc. ("National"). For this proposed acquisition, the Company will 
pay $[28,066,419] in the form of [1,403,321] units arbitrarily valued at $20 
per unit.  [The shares included in the units will be listed for trading on the 
________________________ under the symbol "_____." The warrants will [not]
be listed for trading.] The purpose of the transaction is to:  consolidate 
the operations of the programs, improve the ability to sell or obtain 
financing for development of the programs' properties, eliminate the 
assessment process, focus on revenue-generating potential, improve efficiency 
of operation in order to reduce costs and increase profit potential, provide 
the investors with liquidity for their investments and create greater 
potential overall value than each of the programs have separately. 
    

   
     In each of the programs, the investors will vote on whether to approve 
the acquisition.  INVESTORS HOLDING A MAJORITY OF THE AMOUNT INVESTED IN THE 
SEVEN "TRUDY PAT" PROGRAMS MUST VOTE TO APPROVE THE ACQUISITION  IN ORDER FOR 
IT TO TAKE PLACE BUT THE OTHER THREE DO NOT.  If the acquisition is approved 
by the investors in all seven of the "Trudy Pat" programs, investors holding 
a majority of the amount invested in each of the other three programs may 
elect on a program-by-program basis whether to participate in the acquisition.
    

     NATIONAL STRONGLY RECOMMENDS THAT ALL INVESTORS VOTE "YES" ON THE
ACQUISITION.

     This solicitation of votes started on _______, 1998 and  expires at
5:00 p.m., pacific time, on __________, 1998 unless extended.  Call
1-800-590-7772 with questions.

SPECIAL RISKS OF THE ACQUISITION:

- -    If the acquisition is approved, you will no longer have a 
tenancy-in-common interest in your program's property.  Instead, you will 
hold shares in a publicly-traded real estate company and will not receive 
liquidation proceeds when, or if, your program's property is sold.  As an 
investor in a publicly-traded company with many stockholders, you will have 
relatively less voting power.

- -    If a trading market develops, the initial trading price for the stock 
will likely be substantially below the arbitrary value of $20 per unit 
assigned for purposes of the acquisition.  Thus, the value of the units you 
receive may be less than you might receive if the property of your program 
were sold for its current appraised value.
   
- -    Principal stockholders of National and the executive officers of the 
Company will hold approximately [16.35]% (6.23% if all the units are sold in 
the concurrent offering and 4.66% if all the units are sold in the concurrent 
offering and all warrants in units issued in the acquisition are 
exercised) of the Company's stock for which they paid $0.01 per share and 
will receive annual cash compensation aggregating $560,000 as officers and 
employees of the Company. National will be relieved of its asset management 
obligations and will no longer earn asset management fees of approximately 
$885,000 annually. However, the Company will still owe National, its 
principals and employees over $[1,800,000] of accrued but unpaid fees and 
expenses.
    

- -    No independent advisors represented you in structuring this transaction.

- -    There can be no assurance that the transaction is not a taxable event.  If
so, National believes a tax loss is the probable result for most of you.
   
- -    The Company must have additional cash to fund its proposed operations.  
If it cannot obtain such funding from the sale of certain of its properties, 
the exercise of the warrants included in the units or the sale of 
additional units, it may be no more successful than the programs have been 
individually in achieving your objective.
    
     YOU SHOULD STUDY THE "RISK FACTORS" BEGINNING ON PAGE __.

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

  THE TRANSACTION AND SECURITIES HAVE NOT BEEN APPROVED BY THE SECURITIES AND 
 EXCHANGE COMMISSION, ANY STATE SECURITIES COMMISSION OR THE ATTORNEY GENERAL 
 OF THE STATE OF NEW YORK NONE OF THESE HAS DETERMINED THAT THIS PROSPECTUS IS 
    TRUTHFUL OR COMPLETE.  ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL 
                                    OFFENSE. 

                               ----------------
                                                              
                The date of this Prospectus is _______________, 1998

<PAGE>

                                 TABLE OF CONTENTS
   
<TABLE>
<CAPTION>
                                                                                           PAGE
                                                                                           ----
<S>                                                                                        <C>
PROSPECTUS SUMMARY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .1
    The Proposal . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .1
    Summary Risk Factors . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .2
    Exchange Value/Allocation of Shares. . . . . . . . . . . . . . . . . . . . . . . . . . . .7
    Current Status of the Programs . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .9
    The Company. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14
    Organization Chart . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14
    Alternatives to the Acquisition. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15
    Fairness . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 16
    Fairness Opinion . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 18
    National's Recommendation. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 19
    Benefits to National and Company Founders. . . . . . . . . . . . . . . . . . . . . . . . 19
    Summary of the New Business Plan . . . . . . . . . . . . . . . . . . . . . . . . . . . . 21
    Comparison of the Programs and the Company . . . . . . . . . . . . . . . . . . . . . . . 22
    Tax Consequences of Acquisition. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 25
    Conflicts of Interest Related to the Acquisition . . . . . . . . . . . . . . . . . . . . 26
    Conditions to Acquisition. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 27
    Consequences if Acquisition Not Approved . . . . . . . . . . . . . . . . . . . . . . . . 27
    Delivery of Units. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 28
    Supplements. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 28
    Consent Solicitation/Summary of Voting Procedures. . . . . . . . . . . . . . . . . . . . 28
    No Dissenters' Rights. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 29
    No Right to Program Books and Records. . . . . . . . . . . . . . . . . . . . . . . . . . 29
    Concurrent Offering. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 30
    Summary Financial Information. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 30

RISK FACTORS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 32
    Risks of the Acquisition . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 32
          The nature of your investment will change. . . . . . . . . . . . . . . . . . . . . 32
          The exchange value of the programs may not be the amount you would 
            net if the properties were sold in a cash sale transaction . . . . . . . . . . . 32
          The shares included in the units may trade at prices substantially below 
            the arbitrarily determined exchange value of $20 per unit. . . . . . . . . . . . 33
          There may be conflicts of interest in National's structuring the acquisition . . . 33
          You did not have independent advisors representing you in structuring 
            this transaction . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 34
          The transaction may not be tax-free. . . . . . . . . . . . . . . . . . . . . . . . 34
          The company may incur significant additional debt. . . . . . . . . . . . . . . . . 35
          The Board of directors will have the ability to change investment, financing 
            and other policies of the company without shareholder consent. . . . . . . . . . 35


                                       i

<PAGE>


          You will have no dissenters' rights in connection with the acquisition . . . . . . 35
          The company has no operating history . . . . . . . . . . . . . . . . . . . . . . . 36
          Your voting rights will change . . . . . . . . . . . . . . . . . . . . . . . . . . 36
          Cash distribution policies will be changed . . . . . . . . . . . . . . . . . . . . 36
          The method of management compensation will be changed. . . . . . . . . . . . . . . 36
          Holders of a majority of tenancy-in-common interest bind a program . . . . . . . . 36
          National's judgment regarding the differences in Yosemite/Ahwahnee appraisals 
            may be incorrect which means the exchange values for these properties 
            may be too low or too high . . . . . . . . . . . . . . . . . . . . . . . . . . . 36
     Real Estate Risks Associated with All Properties. . . . . . . . . . . . . . . . . . . . 37
          There are significant delinquent property taxes. . . . . . . . . . . . . . . . . . 37
          Certain assets may have to be sold to raise working capital. . . . . . . . . . . . 37
          Federal, state and local environmental and other laws may require 
            expensive hazardous substance clean-up or removal as well as expensive 
            public improvements. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 37
          If there is an uninsured loss, the company could lose its investment,
            profits or cash flow from a property . . . . . . . . . . . . . . . . . . . . . . 37
          The development of additional projects may occur . . . . . . . . . . . . . . . . . 38
          The California economy has fluctuated broadly in the past few years. . . . . . . . 38
          When the acquisition is completed, National and its principals will be 
            owed $1,818,684 by the company . . . . . . . . . . . . . . . . . . . . . . . . . 38
     Real Estate Risks of Specific Properties. . . . . . . . . . . . . . . . . . . . . . . . 38
          Sacramento/Delta Greens. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 38
              Permits to develop the properties need to be obtained. . . . . . . . . . . . . 38
              Holding an inventory of residential lots may cause the company to incur 
                 substantial carrying costs until the lots can be sold . . . . . . . . . . . 38
              Risks of residential development . . . . . . . . . . . . . . . . . . . . . . . 39
              Additional specific risks. . . . . . . . . . . . . . . . . . . . . . . . . . . 39
          Yosemite/Ahwahnee Properties . . . . . . . . . . . . . . . . . . . . . . . . . . . 39
              Permits to develop the condominium-type timeshare aspect of the resort 
                 have not yet been obtained. . . . . . . . . . . . . . . . . . . . . . . . . 39
              Risks affecting operation of a golf course . . . . . . . . . . . . . . . . . . 39
              Resort development is unpredictable for a variety of reasons and could 
                 result in losses. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 40
              Risks relating to timeshare operations . . . . . . . . . . . . . . . . . . . . 40
              Risks relating to recreational vehicle park operations . . . . . . . . . . . . 40
              Additional specific risks. . . . . . . . . . . . . . . . . . . . . . . . . . . 40
          Mori Point Property. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 40
              Permits to develop the property have not yet been obtained . . . . . . . . . . 40
              Hotel/conference center development is unpredictable for a variety of 
                 reasons and could result in losses. . . . . . . . . . . . . . . . . . . . . 41
              Additional specific risks. . . . . . . . . . . . . . . . . . . . . . . . . . . 41
          Cypress Lakes Property . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 41
              The vested tentative map will expire in April 1999 unless renewed and 
                 build the out of the property will be expensive. . . . . . . . . . . . . . .41


                                       ii

<PAGE>


              Risks affecting operation of a golf course . . . . . . . . . . . . . . . . . . 42
              Risks of residential development . . . . . . . . . . . . . . . . . . . . . . . 42
          Palmdale/Joshua Ranch Property . . . . . . . . . . . . . . . . . . . . . . . . . . 42
              A final tract map must be recorded . . . . . . . . . . . . . . . . . . . . . . 42
              Permits to develop the property need to be obtained. . . . . . . . . . . . . . 42
              Holding an inventory of residential lots may cause the company to incur 
                 substantial carrying costs until the lots can be sold . . . . . . . . . . . 42
              Risks of residential development . . . . . . . . . . . . . . . . . . . . . . . 43
              Additional specific risks. . . . . . . . . . . . . . . . . . . . . . . . . . . 43
          Esperanza Property . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 43
              Risks of commercial development. . . . . . . . . . . . . . . . . . . . . . . . 43
              Additional specific risks. . . . . . . . . . . . . . . . . . . . . . . . . . . 43
          Stacey Rose Properties A and B Property. . . . . . . . . . . . . . . . . . . . . . 43
              Risks of residential development . . . . . . . . . . . . . . . . . . . . . . . 43
              Additional specific risks. . . . . . . . . . . . . . . . . . . . . . . . . . . 44
    Anti-Takeover Provisions and Limitation of Director Liability. . . . . . . . . . . . . . 44
          The Board's ability to issue preferred shares which could affect your voting 
            power and to issue additional shares to discourage or impede a merger 
            or other transaction that may be in your best or financial interest. . . . . . . 44
          The Board is divided into three classes serving staggered three year terms . . . . 44
          There are restrictions on certain business combinations with interested 
            parties. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 44
          Changes to the company's certificate of incorporation which cover anti-
            takeover provisions require the approval of two-thirds of the company's 
            voting stock . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 44
          The Delaware law, as well as the charter documents, limit the liability of 
            directors and officers to shareholders . . . . . . . . . . . . . . . . . . . . . 44

BACKGROUND AND REASONS FOR THE ACQUISITION . . . . . . . . . . . . . . . . . . . . . . . . . 46
    
    General. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 46
    Management of the Programs since Foreclosure . . . . . . . . . . . . . . . . . . . . . . 52
    Efforts to Dispose of the Properties . . . . . . . . . . . . . . . . . . . . . . . . . . 60
    Alternatives to Acquisition. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 65
    Comparison of Alternatives . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 68
    Terms of the Acquisition . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 70
    Calculation of Exchange Value. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 71
    Allocation of Units among the Programs . . . . . . . . . . . . . . . . . . . . . . . . . 73
    Allocation of Units among Investors. . . . . . . . . . . . . . . . . . . . . . . . . . . 78
    Company Shares Held by Affiliates or Employees of National . . . . . . . . . . . . . . . 79
    Historical Compensation for Servicing, Asset and Property Management/Effect 
      of Acquisition . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 79
    Historical Cash Distributions to Investors . . . . . . . . . . . . . . . . . . . . . . . 82
    Features of the Acquisition Considered by National . . . . . . . . . . . . . . . . . . . 83
    Conditions to the Acquisition. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 86
    Fairness in View of Conflicts of Interest. . . . . . . . . . . . . . . . . . . . . . . . 89
    Consequences if the Acquisition is Not Approved. . . . . . . . . . . . . . . . . . . . . 90


                                     iii

<PAGE>

    Accounting Treatment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 90
    Costs and Expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 90
    Appraisals and Fairness Opinion. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 92
    Experience of Independent Valuator . . . . . . . . . . . . . . . . . . . . . . . . . . . 92

DIVIDEND POLICY. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 96

COMPARISON OF TENANCY-IN-COMMON INTERESTS AND SHARES . . . . . . . . . . . . . . . . . . . . 96

COMPARISONS OF PROGRAMS AND COMPANY. . . . . . . . . . . . . . . . . . . . . . . . . . . . .102

VOTING PROCEDURES. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  109
    Time of Voting . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  109
    Record Date and Outstanding Votes. . . . . . . . . . . . . . . . . . . . . . . . . . .  109
    Approval Date. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  110
    Investor Ballot and Vote Required. . . . . . . . . . . . . . . . . . . . . . . . . . .  110
    Investor Representations on Ballot . . . . . . . . . . . . . . . . . . . . . . . . . .  111
    Revocability of Consent. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  111
    Solicitation of Votes; Solicitation Expenses . . . . . . . . . . . . . . . . . . . . .  112
    No Dissenters' Rights. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  112
    No Right to Program Books and Records. . . . . . . . . . . . . . . . . . . . . . . . .  112
    Issuance of Certificates for Acquisition Shares. . . . . . . . . . . . . . . . . . . .  112

INTERESTS OF CERTAIN PERSONS IN THE ACQUISITION 
AND CONFLICTS OF INTEREST. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  113
    Benefits to National . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  113
    Company Shares Owned by National's Principals and Other Company Management . . . . . .  114
    Other Benefits to Shareholders of National . . . . . . . . . . . . . . . . . . . . . .  114
    Competition with the Company from Other Non-Participating Programs . . . . . . . . . .  115
    Lack of Independent Representation of Investors. . . . . . . . . . . . . . . . . . . .  115
    Features Discouraging Potential Takeovers. . . . . . . . . . . . . . . . . . . . . . .  116
    Allocation of Services and Expenses. . . . . . . . . . . . . . . . . . . . . . . . . .  116
    Non-Arm's-Length Agreements. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  116
                                                                                           
FIDUCIARY RESPONSIBILITY AND INDEMNIFICATION . . . . . . . . . . . . . . . . . . . . . . .  117
    Fiduciary Responsibility of National . . . . . . . . . . . . . . . . . . . . . . . . .  117
    Indemnification of Officers and Directors of the Company . . . . . . . . . . . . . . .  117
    Officers and Directors Insurance . . . . . . . . . . . . . . . . . . . . . . . . . . .  118
                                                                                            
FORWARD-LOOKING STATEMENTS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  118
                                                                                            
BUSINESS AND PROPERTIES. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  118
    The Company. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  118
    Business of the Company. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  119
    Properties . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  120
    Consolidation of the Programs. . . . . . . . . . . . . . . . . . . . . . . . . . . . .  123


                                       iv

<PAGE>


    The Residential Development Industry . . . . . . . . . . . . . . . . . . . . . . . . .  124
    The Lodging and Recreation Industry. . . . . . . . . . . . . . . . . . . . . . . . . .  124
    The Business Strategy. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  128
    The Consolidated Business Plan . . . . . . . . . . . . . . . . . . . . . . . . . . . .  128
    Priority of Projects and Estimated Timetable . . . . . . . . . . . . . . . . . . . . .  137
    Types of Borrowing Required. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  139
    Impact of Interest Rates on the Company. . . . . . . . . . . . . . . . . . . . . . . .  139
    Insurance. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  140
    Employees. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  140
    Legal Proceedings. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  140
                                                                                           
POLICIES WITH RESPECT TO CERTAIN ACTIVITIES. . . . . . . . . . . . . . . . . . . . . . . .  141
    Investment Policies. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  141
    Financing Policies . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  142
    Miscellaneous Policies . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  142
    Working Capital Reserves . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  143
                                                                                           
CAPITALIZATION . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  143
                                                                                           
DILUTION . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  143
                                                                                           
SELECTED FINANCIAL INFORMATION . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  144
                                                                                           
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF                 
OPERATIONS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  148
    Overview . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  148
    Results of Operations - The Sacramento/Delta Greens Program. . . . . . . . . . . . . .  148
    Results of Operations - The Oceanside Program. . . . . . . . . . . . . . . . . . . . .  149
    Results of Operations - The Yosemite/Ahwahnee Programs . . . . . . . . . . . . . . . .  150
    Results of Operations - The Mori Point Program . . . . . . . . . . . . . . . . . . . .  151
    Results of Operations - The Cypress Lakes Program. . . . . . . . . . . . . . . . . . .  151
    Results of Operations - The Palmdale/Joshua Ranch Program. . . . . . . . . . . . . . .  152
    Results of Operations - The Esperanza Program. . . . . . . . . . . . . . . . . . . . .  153
    Results of Operations - The Stacey Rose Properties A and B Programs. . . . . . . . . .  153
    Liquidity and Capital Resources. . . . . . . . . . . . . . . . . . . . . . . . . . . .  153
    Historical Cash Flows. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  156
    New Accounting Pronouncements. . . . . . . . . . . . . . . . . . . . . . . . . . . . .  157
                                                                                           
MANAGEMENT FOLLOWING THE ACQUISITION . . . . . . . . . . . . . . . . . . . . . . . . . . .  157
    Executive Officers and Directors . . . . . . . . . . . . . . . . . . . . . . . . . . .  159
    Directors and Executive Officers Compensation and Incentives . . . . . . . . . . . . .  162
    Stock Incentive Plan . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  163
    401(k) Plan. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  164
    Employment Agreements. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  165
    Limitation of Liability and Indemnification. . . . . . . . . . . . . . . . . . . . . .  165



                                       v

<PAGE>


PRIOR PROGRAMS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  166
                                                                                           
PRIOR PERFORMANCE SCHEDULES. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  168
                                                                                           
SECONDARY MARKET FOR TENANCY-IN-COMMON INTERESTS . . . . . . . . . . . . . . . . . . . . .  177
                                                                                           
PRINCIPAL SHAREHOLDERS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  177
    Principal Shareholders . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  177
    Director and Officer Stock Ownership . . . . . . . . . . . . . . . . . . . . . . . . .  178
                                                                                           
DESCRIPTION OF SECURITIES. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  179
    General. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  179
    Common Stock . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  179
    Preferred Stock. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  179
    Warrants . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  180
    Certain Shareholder Voting Requirements. . . . . . . . . . . . . . . . . . . . . . . .  180
    Transfer Agent and Registrar . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  181
                                                                                           
THE OFFERING . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  181
    Offering of Acquisition Units. . . . . . . . . . . . . . . . . . . . . . . . . . . . .  181
    Concurrent Offering. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  182

APPRAISALS AND FAIRNESS OPINION. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  182
    General. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  182
    Experience of Independent Appraisers . . . . . . . . . . . . . . . . . . . . . . . . .  184
    May 1997 Appraisals. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  185
    The Mentor Appraisal . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  186
    Conflicting Yosemite/Ahwahnee Properties' Appraisals . . . . . . . . . . . . . . . . .  187
    On-Going Relationships . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  188
    Updates/Changes. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  188
                                                                                           
FEDERAL INCOME TAX CONSEQUENCES. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  188
    Qualification of the Acquisition as a Qualifying Section 351 Transaction . . . . . . .  189
    Federal Income Tax Consequences of the Acquisition . . . . . . . . . . . . . . . . . .  191
    Federal Income Tax Consequences to Investors After the Effective Date. . . . . . . . .  193
                                                                                           
REPORTS TO SHAREHOLDERS. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  194
                                                                                          
LEGAL MATTERS. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  194
                                                                                           
EXPERTS. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  194
                                                                                           
FURTHER INFORMATION. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  195
                                                                                           
GLOSSARY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  195

FINANCIAL STATEMENTS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  F-1
</TABLE>
    
                                      vi

<PAGE>


<TABLE>
<S>          <C>                                                      <C>
APPENDICES
- ----------

Appendix 1    Fairness Opinion . . . . . . . . . . . . . . . . . . . . A-1

Appendix 2    Selected Additional Appraisal Information. . . . . . . . A-2

</TABLE>

ACCOMPANYING THE PROSPECTUS
- ---------------------------

- -    PROGRAM SUPPLEMENT
- -    OFFICIAL INVESTOR BALLOT
- -    Instructions to Investors on How to Complete the Official Investor Ballot


                                     vii

<PAGE>

                                  PROSPECTUS SUMMARY

     THE FOLLOWING SUMMARIZES MORE DETAILED INFORMATION AND FINANCIAL STATEMENTS
ELSEWHERE IN THIS PROSPECTUS.

THE PROPOSAL
   
     From 1987 to 1993 National Investors Financial, Inc. ("National") 
arranged loans secured by first trust deeds on real estate and sold 
fractional, tenancy-in-common interests in such loans to investors.  National 
coined the term "Trudy Pat" as a shorthand description for the TRUST DEED 
LOAN PARTICIPATION programs which were sold pursuant to permits issued by the 
California Department of Corporations.  Pursuant to servicing agreements with 
each investor in each program, National has collected and distributed 
interest and principal payments, if any, on the loans, acted to 
take title on behalf of the investors where loans have gone into default, and 
managed the properties after the defaults.  While they are trust deed loan 
participation programs, the Esperanza and Stacey Rose A and B programs were 
not sold as "Trudy Pat" programs but as private placement offerings.  Thus, 
they are not referred to as "Trudy Pat" programs in this prospectus.
    

     Since taking title to the properties for the benefit of investors, 
National's objective has been to position the underlying properties so that 
the maximum amount of investor capital can be recovered in the shortest 
period of time.  To the extent any offers to purchase any of the properties 
have been received since the investors have taken ownership, these offers 
have been substantially less than the invested amount and have not been 
approved by applicable investors.  Additionally, the current appraised value 
for each of the properties is less than the original investment amount.

   
     American Family Holdings, Inc., a Delaware corporation (the "company" or 
"we"), was founded by the principals of National.  It has offered to acquire 
the properties and other assets including cash reserves of the seven "Trudy 
Pat" programs and the other three non-"Trudy Pat" programs named on the cover 
page of this prospectus for an aggregate exchange value of $[28,066,419] in 
the form of [1,403,321] units arbitrarily valued at $20 per unit.  The units 
consist of one share of company common stock plus warrants to buy three 
additional shares.  Each warrant permits the holder to buy one share of the 
company's common stock. [The warrants are exercisable for a 20-day period
commencing six months following the completion of the acquisition at a price 
equal to 80% of the average closing prices of the company's common stock over 
the 20 trading dates immediately preceding the first exercise date.  The 
warrants will be allowed to be separated from the units [60] days after 
issuance.]
    

   
     Each program has been assigned its own exchange value in order to 
allocate the units. The exchange values assigned each program may not be the 
price at which that program's property could be sold to a willing buyer.  
However, it is reflective of National's estimate of the amount that would be 
available after a current sale for distribution to that program's investors


                                       1

<PAGE>

after taking into account other program assets, as well as all outstanding 
obligations of the program.
    

   
     The various properties owned by the programs are geographically and 
functionally diverse. The Sacramento/Delta Greens property is vacant land to 
be developed for residential lots.  The Yosemite/Ahwahnee properties consist 
of some developed recreational vehicle spaces, some developed residential 
lots and vacant land to be developed into additional recreational vehicle 
spaces and timeshare units.  The Oceanside property consists of the 
Yosemite/Ahwahnee Golf Course and some surrounding land that is available for 
future development. The Mori Point property is vacant land to be developed 
into a hotel/conference center facility. The Cypress Lakes property is vacant 
land to be developed into a golf course and residential lots.  The 
Palmdale/Joshua Ranch property is vacant land to be developed into large 
residential lots and an equestrian community.  The Esperanza property is 
vacant land to be developed into a commercial project. The Stacey Rose A and 
Stacey Rose B properties are contiguous vacant parcels of land that are to be 
developed into residential lots, along with a third parcel acquired by 
National for the benefit of the Stacey Rose investors.
    

   
     By voting for the acquisition of your property in exchange for the 
company's units, you will also be approving the transfer to the company of 
cash reserves, if any, in your program, as well as the use of the cash 
reserves by the company to further its overall business plan and not for 
distributions. Cash reserves have been included in determining the exchange 
value of your program.
    

SUMMARY RISK FACTORS

     The following is a summary of the potential disadvantages, adverse 
consequences and risks of the acquisition.  This summary is qualified in its 
entirety by the more detailed discussion in the section entitled "Risk 
Factors" contained in this prospectus beginning on page __. 

   
     THERE WILL BE A FUNDAMENTAL CHANGE IN THE NATURE OF YOUR INVESTMENT.  If 
the acquisition is completed, there will be a change in the nature of the 
investment of each investor from holding a tenancy-in-common interest in real 
estate to holding shares (and the right to buy additional shares) in an 
on-going company, the assets of which may be changed from time to time 
without approval of investors.  If the acquisition is completed, investors 
will be able to liquidate their investments only by selling their shares on 
the _____ or in private transactions, and they will not receive a 
return of their investment in the form of liquidation proceeds through 
property sales.  If the acquisition is completed, investors will have an 
investment as stockholders in an entity that is larger than each of the 
programs and will thus lose relative voting power.
    

   
     THE EXCHANGE VALUES OF THE PROGRAMS ARE NOT THE SAME AS THE POTENTIAL 
SALES PRICE.  Investors are subject to the risk that the exchange value of a 
program does not reflect the price a program's assets might bring in a sale.  
If the property of a program were to be sold, the net proceeds of the sale 
and the amount finally distributed to an investor in that program may be more 
or less than the exchange value.  There is no assurance that the future value 
of the shares and warrants received in the acquisition will be greater than 
the most recent appraised value of the property. See footnote 5 to the table 
in "Background and Reasons for the Acquisition --

                                      2
<PAGE>

Calculation of Exchange Value" for an explanation of possible increase in the 
number of units to be received if a property is sold for cash for more than 
appraised value prior to December 31, 1999.
    

   
     THE TRADING PRICE FOR THE SHARES IS UNCERTAIN.  Initially, shares may 
trade at prices substantially below the arbitrarily determined exchange value 
of $20 per unit or the historical book value of the company's assets.  There 
is no guaranty that a liquid trading market will develop for the shares, or 
be sustained.  If a trading market develops for the shares, the price of 
shares after the acquisition will likely decrease below the exchange value 
per share of $20 due to a potentially large number of shares that some 
investors may sell immediately after the acquisition.
    

   
     THERE WERE CONFLICTS OF INTEREST IN STRUCTURING THE ACQUISITION.  The 
founders of the company, and specifically the principal shareholders of 
National, as well as National itself, will be subject to conflicts of 
interest. The principal shareholders and employees of National and the 
company will hold approximately [16.35]% (6.23% if all the units are sold in 
the concurrent offering and 4.66% if all the units are sold in the concurrent 
offering and all warrants in units issued in the acquisition are exercised) 
of the company's outstanding stock for which they paid $0.01 per share.  
Other founding shareholders will hold approximately [2.3]% of the company's 
outstanding stock (0.88% if all the units are sold in the concurrent offering 
and 0.66% if all the units are sold in the concurrent offering and all warrants 
issued in the acquisition are exercised) for which they also paid $0.01 per 
share.  Thus, the investors' total ownership interests in the programs' 
properties will be diluted by the equity interest in the company held by the 
founders of the company.  The principal stockholders of National, and other 
executive officers of the company, will receive annual cash compensation 
aggregating $560,000 as officers and employees of the company. National will 
be relieved of its asset management obligations and will no longer earn asset 
management fees.  However, despite the fact that National will have forgiven 
over $3,800,000 of unpaid fees and expenses, the company will still owe 
National and its principals and employees over $[1,800,000] of accrued but 
unpaid fees and expenses.
    

     The charter documents contain a number of provisions that may have the 
affect of delaying or discouraging a change in management which is not 
favored by the board of directors.  These provisions include a board of 
directors with three classes serving staggered three year terms, the 
inability to remove a particular director before the expiration of his or her 
term without a two-thirds supermajority vote , and the inability to amend the 
anti-takeover provisions of the charter documents without a similar vote.  
Thus, if investors are unhappy with management's performance, it will be more 
difficult to remove directors not favored by the investors.

     NO INDEPENDENT PARTY WAS RETAINED BY NATIONAL TO NEGOTIATE THE 
ACQUISITION ON BEHALF OF THE INVESTORS.  Therefore, terms of the acquisition 
may be less favorable to investors and more favorable to founders of the 
company which included the principal shareholders of National than if the 
acquisition had been subject to arm's-length negotiation.  Had an independent 
party negotiated on behalf of each program, the terms of the acquisition may 
have been more favorable

                                       3

<PAGE>

to certain or all of the programs and fewer shares and less favorable 
employment contracts may have been received by the founders of the company.

     THE ACQUISITION MAY NOT BE A TAX-FREE TRANSACTION TO INVESTORS.  Due to 
uncertainties in the facts of this transaction, tax counsel is unable to 
opine conclusively on the tax consequences of the acquisition to investors.  
The acquisition may be taxable, if at all, only with respect to the 
investors' receipt of warrants.  Alternatively, if the acquisition is a fully 
taxable transaction, an investor would recognize gain or loss in 1998 equal 
to the difference between the investor's tax basis in his interest in a 
program property, and the number of units of the company received valued at 
$20 per unit.  If the acquisition is treated as fully taxable, National 
believes most investors would recognize a tax loss.

     THE COMPANY MAY INCUR SIGNIFICANT ADDITIONAL DEBT.  After the 
acquisition, none of the properties will be subject to any liens other than 
for property taxes.  The board of directors could authorize borrowing by the 
company.  The debt service for the loans may adversely affect the company's 
ability to make distributions to shareholders.  The company may incur full 
recourse debt which exposes all of the assets of the company to repayment 
instead of limited recourse debt which generally exposes specific properties 
for the repayment of debt.

     THE BOARD OF DIRECTORS MAY UNILATERALLY CHANGE INVESTMENT, FINANCING AND 
CERTAIN OTHER POLICIES WITHOUT SHAREHOLDER APPROVAL.  Although the board of 
directors of the company intends to implement the business plan set forth 
herein, the board will have the ability to change investment, financing and 
other policies of the company without the consent of shareholders.

     THERE WILL BE NO APPRAISAL OR SIMILAR RIGHTS FOR NONCONSENTING 
INVESTORS. If you vote against the acquisition, and it is approved, you will 
not be able to object to the acquisition and receive the appraised value of 
your tenancy-in-common interest in your program's assets.  You will have no 
choice other than to accept units for your interests.

     THE COMPANY HAS NO OPERATING HISTORY.  The company was formed a little 
over a year ago to take part in the acquisition of your property.  It does 
not have the benefit of operating for a long time.  This means that shares in 
the company are much riskier than ownership of shares of established 
companies.  If the company had been operating as if it owned the properties 
which it desires to acquire, it would have experienced losses to date.

   
     THERE WILL BE FUNDAMENTAL CHANGES IN THE BUSINESS PLAN IF THE 
ACQUISITION TAKES PLACE.  Rather than being focused on a single property, the 
company will be an infinite life entity focused on the management of the 
properties of the seven former "Trudy Pat" programs plus the property of 
other programs which elect to participate in the acquisition.  The effect of 
this on investors is two-fold.  First, poor performance of a particular 
property may affect the company's operations as a whole regardless of the 
performance of the other properties.  Second, there will be no particular 
time when an investor can expect that a sale of any of the properties will 
result in cash distributions to him or her.
    

   
     YOUR VOTING RIGHTS WILL CHANGE.  You will not be able to vote on changes 
affecting, or sales of, a particular property.  Those decisions will be made 
by the board of directors or

                                       4

<PAGE>

management.  In addition, you will have an investment in an entity that is 
larger than each of the programs and, thus, you will lose relative voting 
power.
    

     CASH DISTRIBUTION POLICIES WILL BE CHANGED.  Despite the expectation of 
investors that they would receive regular principal and interest payments on 
their original investments, because of the borrowers' defaults there have 
been no distributions from any of the programs, other than the Oceanside 
program, in the past three years.  Future cash distributions will be based on 
the company's earnings and the decision of the board of directors to pay 
dividends. Therefore, even if a property in which you formerly held an 
interest were to perform well, there is no assurance that there would be cash 
distributions to you.

   
     THE METHOD OF MANAGEMENT COMPENSATION WILL BE CHANGED.  Prior to the 
dates that title to the properties securing the original program loans was 
taken, National was entitled to an annual loan servicing fee equal to one 
percent of the original loan amounts.  When title to the properties was taken 
on behalf of the programs, even though the loans no longer existed, National 
continued to charge the same rate as the servicing fee for the asset 
management services it provided to investors.  The investors in each of the 
programs had become the beneficial tenant-in-common owners of real estate, 
most of which was undeveloped.  While it had no obligation to do so, in order 
to assist the beneficial owners in protecting their real estate assets and 
readying them for sale or development, National assumed the duties of an 
asset manager after title was taken to the properties.  In this capacity, 
National obtained information from investors about their objectives in regard 
to the development or sale of the properties and facilitated the assessment 
of the investors to raise funds necessary to perform the activities required 
to meet those objectives, including paying property taxes, insurance and 
other costs of property ownership.
    

   
     The annual fees payable to National are currently $50,000 for 
Sacramento/Delta Greens; $241,500 for Oceanside; $61,068 for 
Yosemite/Ahwahnee I; $133,646 for Yosemite/Ahwahnee II; $100,000 for Mori 
Point; $140,000 for Cypress Lakes; $150,000 for Palmdale/Joshua Ranch; $5,000 
for Esperanza; $3,153 for Stacey Rose A; and $850 for Stacey Rose B.
    

   
     In addition to the one percent fee, compensation has been earned for 
property management services provided to the Oceanside program ($896,000 
accrued since the date of ownership (November 1993) through August 31, 1998; 
$896,000 actually paid) and Yosemite/Ahwahnee properties ($594,535 accrued 
since the date of ownership (September 1995); $-0- actually paid) by officers 
and employees of National in their capacities as officers and employees  of 
Oceanside Development, Inc. and Ahwahnee Golf Course & Resort, Inc.  Those 
property management services included, without limitation, solicitation, 
engagement, coordination and supervision of:  entitlement and permit 
processing, environmental, engineering, planning, architectural, 
construction, marketing, appraisal, legal, accounting and other experts as 
needed for each project; due diligence on potential service providers; 
assistance in presentations and applications for approvals to governmental 
agencies; packaging and documenting the status of a project for potential 
financing, sale or joint venture; supervising and managing the operational 
activities for construction projects and daily operations for the Oceanside and

                                       5

<PAGE>

Yosemite/Ahwahnee projects; and contract negotiations and documentation.  To 
the extent similar property specific services were provided to the other 
programs, they were provided without extra charge because the necessary 
activities were less regular and less operationally intense.
    

   
     In the future, compensation will be paid to officers of the company in 
the form of salaries (aggregating $560,000 annually plus contractual bonus 
opportunities and salary increases), stock options and other benefits.  See 
"Management Following the Acquisition -- Directors and Executive Officers 
Compensation and Incentives" for details of stock options and other benefits. 
These salaries and other forms of compensation will be payable to management 
of the company even if one or more of the properties acquired in the 
acquisition is subsequently sold.
    

     HOLDERS OF MAJORITY OF TENANCY-IN-COMMON INTERESTS BIND A PROGRAM. 
Approval of the acquisition by investors holding a majority of outstanding 
interests in a program will bind all of that program's investors.

   
     NATIONAL'S JUDGMENT REGARDING THE DIFFERENCES IN YOSEMITE/AHWAHNEE 
APPRAISALS MAY BE INCORRECT WHICH MEANS THE EXCHANGE VALUES FOR THESE 
PROPERTIES MAY BE TOO LOW OR TOO HIGH. National reviewed the updated March 
1998 appraisal of the Yosemite/Ahwahnee properties which reflected an 
aggregate "as is" appraised value of $20,246,000 and the October 1996 
appraisal which reflected an "as is" aggregate appraised value of $4,000,000. 
The results of those appraisals clearly differed from each other, and, in 
management's judgment, the difference could not be accounted for solely by 
improving market conditions.  Some of the parcels, including the golf course, 
were subsequently sold, on June 5, 1998, to the Oceanside Program investors 
to obtain working capital for the Yosemite/Ahwahnee Programs.  Based on its 
review of all appraisals, National concluded that the properties currently 
owned by the Yosemite/Ahwahnee I and II Programs have values of $5,486,000 
($1,782,950 and $3,703,050, respectively), and the parcels currently owned by 
the Oceanside Program have a value of $5,080,000.  National believes its 
approach is reasonable.
    

   
     THERE WILL BE SIGNIFICANT REAL ESTATE RISKS ASSOCIATED WITH THE 
COMPLETION OF THE COMPANY'S PROPOSED BUSINESS PLAN.  These risks exist for 
the programs whether or not the acquisition is approved. These include
    

     (i)    the need to raise additional cash funds to pay delinquent 
property taxes on each of the properties, as well as keeping those property 
taxes current in the future (without needed cash, one or more properties may 
be lost at a tax sale in the future at below market prices);

   
     (ii)  the need to pay for the costs associated with maintaining and 
obtaining permits and government approvals to develop the properties (without 
such permits and approvals, management believes the properties might be less 
marketable, requiring months or even years to sell, because there are fewer 
buyers at the early stage of development of certain projects);
    

   
     (iii)  the cost of holding land to be developed and built upon at 
Sacramento/Delta Greens (presently approximately $10,000 per month) or Mori 
Point (presently approximately $25,000 per month) or Cypress Lakes (presently 
approximately $15,000 per month) or

                                       6

<PAGE>

Palmdale/Joshua Ranch (presently approximately $25,000 per month) or 
Esperanza and Stacey Rose A and B properties (presently approximately $5,000 
per month together);
    

   
     (iv)  the cost of development, operation and maintenance on the various 
aspects of the Yosemite/Ahwahnee project in order to increase revenue and 
marketability could exceed funds available; and
    

   
     (v)  the payment of over $[1,800,000] accrued fees and expenses to 
National and its principals.  Additionally, there are particular risks 
related to each of the programs' properties more specifically described in 
"Risk Factors -- Real Estate Risks" commencing at page __.
    

     IT WILL BE DIFFICULT TO CHANGE MANAGEMENT DUE TO CERTAIN ANTI-TAKEOVER 
PROVISIONS IN THE COMPANY'S CHARTER DOCUMENTS AND IN THE DELAWARE LAW.  These 
risks of management entrenchment include:

     (i)    the ability of the board of directors to cause the company to issue
additional shares or classes of shares which could dilute your voting power;

     (ii)    the fact that only one-third of the board of directors is elected
each year making it difficult for shareholders to quickly cause changes in 
management;

     (iii)   restrictions on business combinations with holders of more than 
15% of the outstanding voting stock of the company imposed by Delaware law; 
and

     (iv)    changes to the company's certificate of incorporation relating 
to anti-takeover provisions requires a two-third approval vote.

For more details, see "Risk Factors -- Anti-Takeover Provisions and 
Limitation of Director Liability" commencing at page __.

EXCHANGE VALUE/ALLOCATION OF SHARES 

   
     The programs' properties have been appraised by the independent 
appraisers identified on page __.  Those appraisals were either dated or 
updated to reflect values as of March 31, 1998.  The exchange value for a 
program property is its appraised value adjusted by increasing the appraised 
value by the program's cash reserves and other assets, and reducing it by 
program liabilities.  If, after the acquisition is complete, the company 
completes the sale of any of the properties for more than the March 1998 
appraised value, the company will pay to the former owners of such 
property(ies) an additional number of units (valued at [$20] per unit 
regardless of the then market value of the shares included in the units). The 
number of additional units issuable will be determined as follows: cash 
proceeds of such sale (net of brokers' commissions, closing costs and 
interest on deferred purchase price payments) up to 200% of the March 1998 
appraised values used to compute the exchange value of the property that are 
received on or before December 31, 1999 less the appraised value used to 
compute the exchange value of the property divided by $20. (For example, if 
the March 1998 appraised value of a property was $1,750,000 and the net cash 
sale proceeds received

                                       7

<PAGE>

by December 31, 1999 from the sale were $3,600,000, then the maximum number 
of additional units available for allocation among that property's former 
owners would be $1,750,000 divided by $20 or 87,500 units. (NO ADDITIONAL 
UNITS WOULD BE ISSUED FOR THE AMOUNT OF NET CASH PROCEEDS RECEIVED IN EXCESS 
OF 200% OF THE MARCH 1998 APPRAISED VALUE USED TO COMPUTE THE PROPERTY'S 
EXCHANGE VALUE.) All of the cash received would be retained by the company as 
working capital. (Presently, only the Cypress Lakes property has received a 
purchase proposal at substantially in excess of the March 1998 appraised 
value. The company will pursue such offer if the acquisition is completed.) 
There is no assurance that any of the other programs will benefit from this 
provision in the future.
    

     The exchange value of a program is not the price a program might receive 
if it elected to sell its property now rather than participate in the 
acquisition proposed by the company. Net proceeds from such a sale price 
might be higher or lower than the exchange value amount the company is 
willing to pay. When the exchange value for a property is less than its 
appraised value, it is due primarily to accrued liabilities of the programs' 
investors. See "Background and Reasons for the Acquisitions -- Calculation of 
Exchange Value."

     National and the company believe that the programs, when unified and 
operated together, have financial advantages for each other which increase 
their potential, and which are not available to the programs individually due 
to the limitations of the current tenancy-in-common form of ownership of the 
programs' properties.

   
     The number of units to be assigned to each program was determined by 
dividing the program's exchange value by the total exchange value of all the 
properties and multiplying that fraction by the total number of units to be 
paid by the company.  Units will be distributed to you in accordance with 
your pro rata investment in a program (including interest accrued to you 
through the date you took beneficial ownership of the property and any 
assessments paid subsequent to that time) after adjusting the amounts to 
account for voluntary advances and interest thereon made by some investors.
    

   
     The following table shows investors (i) each program's exchange value, 
(ii) the number and percentage of units allocated to each program if the 
acquisition is consummated, with all the programs, or with only the seven 
"Trudy Pat" programs and (iii) the number of units to be received per $10,000 
of investment in a particular program with all programs included in the 
acquisition and with only the seven "Trudy Pat" programs included.  The 
information is as of August 31, 1998. [to be updated to the month end prior to
the final prospectus date] 
    
                                       8

<PAGE>
   
<TABLE>
<CAPTION>
                                                                                          % of Total                   No. of Units
                                                                           % of Total    Units to be                   per $10,000
                                                            Number of      Units to be    Outstanding   No. of Units    of Adjusted
                                                             Units        Outstanding     After the      per $10,000   Outstanding
                                            Number of      Allocated if     After the     Acquisition   of Adjusted    Investment if
                                              Units         Only Seven     Acquisition      if Only      Outstanding    Only "Trudy
                                           Allocated if     "Trudy Pat"       if All      "Trudy Pat"   Investment if      Pat"
                              Exchange     All Programs      Programs        Programs       Programs     All Programs    Programs
 Name of Program               Value      Participate(1)  Participate(1)  Participate(2)  Participate(3) Participate   Participate
 ---------------               -----     --------------  --------------  --------------  -------------- ------------   -----------
<S>                         <C>          <C>             <C>             <C>             <C>            <C>            <C>

 Sacramento/Delta Greens    $1,570,486         78,524          78,524            4.55            4.61          128            128
 Oceanside                   5,373,057        268,653         268,653           15.56           15.77          111            111
 Yosemite/Ahwahnee I         2,210,036        110,502         110,502            6.40            6.49          122            122
 Yosemite/Ahwahnee II        4,590,076        229,504         229,504           13.29           13.47          117            117
 Mori Point                  5,413,036        270,652         270,652           15.67           15.88          219            219
 Cypress Lakes               5,824,928        291,246         291,246           16.86           17.09          153            153
 Palmdale/Joshua Ranch       2,621,882        131,094         131,094            7.59            7.69           72             72
 Esperanza                     216,356         10,818                            0.63                          185              -
 Stacey Rose A                  52,345          2,617                            0.15                          229              -
 Stacey Rose B                194,.217          9,711                            0.56                          228              -
                           -----------   -------------   -------------   -------------    ------------  -----------     ---------
      TOTAL                $28,066,419      1,403,321       1,380,175           81.26%(4)       81.00%       1,564            922
                           -----------   -------------   -------------   -------------    ------------  -----------     ---------
                           -----------   -------------   -------------   -------------    ------------  -----------     ---------
</TABLE>
    
- -----------------
(1)  A unit consists of one share of common stock plus warrants to buy three
     additional shares at 80% of the closing price on the trading date
     immediately prior to the date of exercise.  See "Description of
     Securities."

   
(2)  Represents [5.60%], [19.14%], [7.87%], [16.35%], [19.29%], [20.75%],
     [9.34%], [0.77%], [0.19%] and [0.69%], respectively, of the units to be
     issued to investors in the acquisition.
    

(3)  If none of the Esperanza, Stacey Rose A and Stacey Rose B programs
     participate, these percentages would be 5.69%, 19.47%, 8.01%, 16.63%,
     19.61%, 21.10% and 9.50%, respectively.

   
(4)  This becomes 92.9% if all the units are sold in the concurrent offering 
     and 94.7% if all the units are sold in the concurrent offering and all the 
     warrants issued in the acquisition are exercised.
    

CURRENT STATUS OF THE PROGRAMS
   
     Each of the programs began as tenancy-in-common, secured loan 
arrangements. Each of the properties that secured the loans was independently 
appraised at the time the loan was made.  Due to the borrowers' defaults on 
the loans, National undertook the activities necessary so that the investors 
in each of the programs became the beneficial owners of the real estate that 
secured the loans and acted as the manager of the programs' assets for the 
benefit of investors after title was taken.  Based on investors' stated 
objectives, National has been directed to maximize the recovery of the 
investors' principal.  The significant decline in real estate values in 
California during much of the 1990s (especially for undeveloped land) has 
made attaining this objective unattainable for the properties under their 
current independent structure.
    
   
     The properties owe a significant amount of property taxes totalling over 
$[1,000,000] as of August 31, 1998.  This amount includes those taxes due 
under payment plans that have been paid on a current basis.  Under California 
statute, property owners have the option of entering into a payment plan no 
later than five years following June 30th of the first year a tax payment 
becomes past due. Thus, the property owner may elect to accumulate up to five 
years of

                                       9

<PAGE>

taxes into the plan, along with any penalties and accrued interest.  Payments 
are then spread evenly over the next five years and are due each April 10th 
along with accrued interest on the remaining balance.  The plan remains in 
effect, as long as all current property taxes and all past due plan payments 
are made on time, until the balance is reduced to zero.  In order to preserve 
cash, National arranged for payment plans for past due taxes on behalf of 
certain programs and anticipates placing others into such plans.  The 
following chart summarizes the status and amount paid and/or due for each 
property on a cash basis.  The financial statements herein account for these 
taxes due on an accrual basis.
    
                        Property Taxes Paid in April 1998
<TABLE>
<CAPTION>
                                                                          Payment Plan
                                             Past Due          Total         Balance
 Program                    Current Year    Payment Plan      Payments      Remaining
 -------                    ------------    ------------      --------    ------------
 <S>                       <C>             <C>             <C>            <C>

 Sacramento/Delta Greens   $      16,545   $      35,540   $     52,085   $     26,132
 Mori Point                       20,503         121,220        141,723        157,413
 Palmdale/Joshua Ranch             9,461          53,200         62,661         69,092
                           -------------   -------------   ------------   ------------
      Total                $      46,509   $     209,960    $   256,469    $   252,637
                           -------------   -------------   ------------   ------------
                           -------------   -------------   ------------   ------------
</TABLE>


                        Property Taxes Paid in June 1998
<TABLE>
<CAPTION>
                                                                          Payment Plan
                                            Past Due           Total         Balance
 Program                   Current Year    Payment Plan      Payments      Remaining
 -------                   ------------    ------------      --------     -------------
 <S>                       <C>             <C>              <C>           <C>

 Oceanside                 $    53,690     $     33,416     $  87,106     $          0
 Yosemite/Ahwahnee             106,983          126,518       233,501          506,070
 Stacey Rose Properties          4,843            7,523        12,366           29,670
                           -----------    -------------     ---------     ------------
      Total                $   165,516    $     167,457     $ 332,973     $    535,740
                           -----------    -------------     ---------     ------------
                           -----------    -------------     ---------     ------------
</TABLE>



           Estimated Property Taxes Scheduled for Payment in June 2000
<TABLE>
<CAPTION>
                                                                       Payment Plan
                                            Past Due        Total      Balance to be
 Program                  Current Year    Payment Plan    Payments       Remaining
 -------                  ------------    ------------    --------     -------------
 <S>                      <C>             <C>            <C>           <C>

 Cypress Lakes            $     34,300    $     62,800   $   97,100    $    251,200
 Esperanza                       3,700           5,800        9,500          23,200
                          ------------    ------------   ----------    ------------
      Total               $     38,000    $     68,600   $  106,600    $    274,400
                          ------------    ------------   ----------    ------------
                          ------------    ------------   ----------    ------------
</TABLE>

   
     The Sacramento/Delta Greens Program is in the fourth year of its payment 
plan and the Mori Point and Palmdale/Joshua Ranch Programs are in the third 
year of their respective plans.  As of July 1998, the Yosemite/Ahwahnee and 
Stacey Rose Programs entered into the first year of their respective payment 
plans. If not sold, then the Cypress Lakes and Esperanza Programs are 
expected to enter into five-year payment plans in June 2000 if delinquent 
taxes are not paid prior to that time.
    

     In addition to property tax liabilities, working capital is needed in 
order to position the properties for sale on terms that might be approved by 
a majority of investors.  Only the golf course owned by the Oceanside Program 
and the recreational vehicle park portion of the Yosemite/Ahwahnee properties 
have any operating cash flow and that is not enough to cover 

                                       10

<PAGE>
   
operating expenses much less provide working capital needed to complete 
conceptual plans, comply with the governmental permitting requirements and 
eventually construct other improvements on the land.  The programs' 
tenancy-in-common agreements contain provisions for voluntary advances and 
mandatory assessments by investors.  Investors have progressively 
demonstrated a reluctance to provide adequate working capital through the 
mandatory assessment process.  This reluctance on the part of investors to 
provide the necessary funding to maintain the properties, pay for minimal 
expenses such as property taxes, and continue the predevelopment approval 
process makes continuation of the status quo tenuous at best.
    

   
     The remaining Oceanside property was sold on June 5, 1998 for a gross 
amount of $6,672,099.  This was significantly greater than its May 1997 
appraisal of $2,850,000.  As part of the approval process, Oceanside 
investors directed that $3,000,000 of that amount be distributed back to them 
and that $3,550,000 be used to purchase the Yosemite/Ahwahnee golf course and 
certain additional land around the golf course that is being held for future 
development.  The golf course was leased back to the Yosemite/Ahwahnee 
programs for five years on a fully net basis for $80,000 for the first year, 
and $140,000, $250,000, $380,000 and $380,000 for the succeeding years.  The 
golf course currently has a negative cash flow of approximately $350,000 per 
year which is the responsibility of the Yosemite/Ahwahnee Programs based on 
this lease-back arrangement of that property from the Oceanside Program.  The 
Yosemite/Ahwahnee Programs will also have the responsibility for payment of 
future property taxes during the term of the lease.  A sale, if possible, at 
either the recent purchase price or the exchange value would not generate 
sufficient funds to return all of the Oceanside investors money.
    

     The Sacramento/Delta Greens property may be sold for a cash price 
approximating its March 1998 value but National believes that there will be 
more potential buyers if the final engineering and permitting processes are 
completed at a cost of approximately $175,000.  Nevertheless, since the 
amount that might be realized is substantially less than the outstanding 
investment, the sale of this property at current prices will not yield all or 
a substantial portion of the investors' money at this time.

     Without an infusion of approximately $[3,000,000] of additional capital, 
the Yosemite/Ahwahnee properties (some of which are now owned by Oceanside 
investors) cannot reach a point where they are developed enough to be able to 
eliminate losses from operations and break even on the lease obligations to 
the Oceanside program investors for the golf course.  The March 1998 
appraisal was used for the estate lots and for the balance of the land to be 
developed with timeshare units and additional recreational vehicle sites.  
Although a buyer may be found at the assigned appraised value, this amount 
would not generate sufficient funds to return all or a substantial portion of 
the investors' money at this time.

     At present, Mori Point is vacant land with a proposal to be developed 
into a hotel/conference center.  In order to continue the predevelopment 
effort, approximately $500,000 of capital is needed to proceed with the real 
estate permitting process and to establish a plan to protect the habitat of 
two endangered species that are located on the property.  Although a buyer 
may be found at the March 1998 appraised value, it is the opinion of National 
that any buyer will 


                                    11
<PAGE>


insist that completion of a habitat conservation plan be a condition of the 
closing of the sale.  Even a sale at the March 1998 appraised value would not 
generate sufficient funds to return all of the investors' money at this time.

   
     If the current proposed sale is not consummated, the Cypress Lakes 
property must undergo some redesign in order to reduce the estimated 
infrastructure costs, particularly those related to the construction of a 
levee around it.  It is estimated that this redesign and related engineering 
and legal costs to change the map could cost approximately $400,000.  
Without a significant increase in the demand for property from homebuilders 
for additional lots in eastern Contra Costa County, the best short-term 
strategy to maximize the return of capital may be to hold the property in 
anticipation of being able to sell it in bulk when that demand does finally 
develop.  A bulk sale at the current appraised value would not result in 
enough funds to return all of the investors capital at this time.
    

   
     The Palmdale/Joshua Ranch property has some significant challenges in 
regard to infrastructure costs, particularly for a main road and utilities. 
These costs preclude any profitability of a build-out under current market 
conditions.  A vested tentative map was secured in early July 1998 on the 
property by National on behalf of the investors.  The vested tentative map 
approval is a significant document that helps to insure that local government 
intervention will not stop the development process and it helps to lock in 
certain governmental fees at current rates subject to only Consumer Price 
Index increases.  Approximately $[140,000] of capital is needed to complete 
final soils and grading studies which are needed to attract a potential buyer 
or joint venture partner. Based on the net value of each lot in the current 
market, management believes that it may be best to sell the property in bulk 
unless some of the infrastructure costs can be reduced, eliminated or 
financed on realistic terms. A bulk sale at the March 1998 appraised value at 
this time would not generate sufficient funds to return the investors' 
capital at this time.
    

     The Esperanza property is zoned commercial.  Unfortunately, the current 
market demand in the area does not justify the build out of the site at this 
time.  In National's opinion, the property should be discounted and sold.  It 
cannot be sold for the original loan amount at this time.

     The Stacey Rose A and Stacey Rose B properties are contiguous properties 
that are zoned residential.  Additionally, National owns a third contiguous 
parcel on behalf of these two groups of investors.  It is estimated that it 
may cost $50,000 to finalize a tentative tract map on the parcels.  The 
property could contain up to 160 lots.  The property could also be held for a 
bulk sale without spending the capital to obtain the tentative map.  However, 
a bulk sale at the March 1998 appraised value would not generate sufficient 
funds to return the investors' capital.

   
     Attempts have been made to sell or develop on a joint venture basis all 
or portions of each of the properties.  However, the offers have been 
rejected by investors (in the case of Sacramento/ Delta Greens in 1994 and 
Mori Point in 1996) as inadequate or not forthcoming at all (in the case of 
the Yosemite/Ahwahnee, Cypress Lakes, Palmdale/Joshua Ranch, Esperanza and 
Stacey Rose programs).  Prior to the recent sale of the remaining lots of the 
Oceanside 


                                     12
<PAGE>

property, two offers had been received that were considered by National to be 
inadequate.  See "Background and Reasons for the Acquisition --Efforts to 
Dispose of the Properties."  The Sacramento/Delta Greens and the 
Palmdale/Joshua Ranch properties have been presented to several local area 
homebuilders in the last year without yielding any significant immediate 
interest or negotiations toward a sale.  National continues to explore the 
possibility of selling all of these properties, but, to date, no brokers have 
been hired. Even though National is a licensed real estate broker and, along 
with its land development consultants, has the resources to identify 
potential buyers for projects of this type and size, it has recently 
requested proposals from several national real estate brokerage firms, as 
well as some local ones that specialize in land transactions in the vicinity 
of certain of the properties. The estate lots at the Yosemite/Ahwahnee 
properties have been previously listed with a broker for sale, as have the 
Mori Point, Cypress Lakes, Esperanza and Stacy Rose properties.  National 
also made efforts to interest two potential buyers or joint venture partners 
in the Yosemite/Ahwahnee properties as a package immediately after the 
foreclosure in 1995.  However, the buyers could not perform and purchase 
contracts were not consummated.  Since then, the project has not been 
packaged or listed for a bulk sale because National feels a better price can 
be attained for some of the parcels independently or after further 
development of the recreational vehicle spaces and planned timeshare program 
is conducted.  Joint venture partners willing to become associated with the 
unwieldy tenancy-in-common ownership structure which requires so many persons 
to approve any significant action have been difficult to locate. Currently, 
the Yosemite/Ahwahnee properties experience a steady negative cash flow which 
few, if any, buyers are willing to accept.  Other than the sale of the golf 
course and certain adjacent property to the Oceanside investors, only offers 
for certain of the estate lots have been consummated.  No offers that 
resulted in purchase agreements have been received for the Yosemite/Ahwahnee 
properties as a package.  For a period of one year in 1992 to 1993, the Mori 
Point property was listed with a reputable national commercial brokerage 
firm.  No offers were received.  The brokerage contract was not renewed, and 
no recent efforts have been made to sell it because the investors instructed 
National to continue to pursue obtaining the necessary governmental permits 
to develop a hotel/conference center on the property in order to achieve 
their objectives of a greater return of their capital. During two separate 
time frames in 1995 and 1996, the Cypress Lakes property was listed with two 
separate real estate brokerage firms; however, no purchase agreements were 
received. An offer to purchase the property for $11,550,000 ($5,550,000 in 
excess of the March 1998 appraised value) was presented to the Cypress Lakes 
investors in June 1998. Holders of a majority-in-interest of invested funds 
have not approved the sale.  National briefly listed the Esperanza property 
with a local Victorville real estate broker in the early 90s but, after about 
one year, took the property off the market when no offers were received that 
were acceptable to investors.  National did not renew the listing agreement 
while waiting for the real estate market to improve.
    

   
     The acquisition has been proposed because National and the company 
believe that the properties, when combined and used or sold for their mutual 
benefit instead of separately operated or sold, can be sold and/or developed 
in a way that will increase the overall value available to investors.  This 
proposal provides an alternative way to achieve the investors' goal of 
maximizing a return of their original principal.  While there can be no 
assurance that the company will achieve that goal for the investors through 
its stock price, continuing to attempt to 

                                     13
<PAGE>

achieve the investors' goals for each property separately does not appear to 
provide any likelihood of achieving that objective, because there is a 
natural reticence among the investors to contribute adequate capital to pay 
the property taxes or sustain the property-related holding costs any longer.  
If the acquisition occurs, the properties and assets belonging to the 
programs will all become assets of the company, and you will be shareholders 
of the company.  The value of the company will be reflected in the market 
value of its shares. Thus, through the market value of the shares, you may 
receive a higher percentage of your outstanding investment than you might 
receive if the properties were operated or sold within their separate 
programs.  However, it is not known whether a market will develop or what the 
market price for the shares will be and, therefore, it cannot be known 
whether the value of the shares allocated to each program will ever exceed 
the price that the properties might bring in a cash sale.  See "Background 
and Reasons for the Acquisition -- Comparison of Alternatives" at page __. 
    

THE COMPANY

     The company was formed on August 6, 1997 to conduct the acquisition.  
The founding shareholders of the company are Yale Partnership for Growth and 
Development, L.P. and J-Pat, L.P., family partnerships established by David 
Lasker and James Orth, respectively, as well as other employees, consultants 
of National, or the company.  The company has no operating history.  The 
company's principal executive offices are located at 4220 Von Karman Avenue, 
Suite 110, Newport Beach, California 92660, telephone number 1-800-590-7772.

ORGANIZATION CHART

   
     After the acquisition, [81.26]% (92.9% of all units are sold in the 
concurrent offering and 94.7% if all the units are sold in the concurrent 
offering and all warrants issued in the acquisition are exercised) of the 
company's outstanding shares will be owned by the investors and [18.74]% 
(7.1% if all units are sold in the concurrent offering and 5.3% if all the 
units are sold in the concurrent offering and all warrants issued in the 
acquisition are exercised) will be owned by the founders of the company.  
Management of the properties will be coordinated through a to-be-formed 
wholly-owned subsidiary to be named American Family Communities, Inc.  If all 
programs participate in the acquisition, title to the properties will be held 
by, and day-to-day operations will be conducted through seven separate 
wholly-owned subsidiaries of American Family Communities, Inc.  The ownership 
and organization of the company after the acquisition will be as follows:
    

                                     14

<PAGE>
   
<TABLE>
<S>                   <C>                  <C>                  <C>
                      Yale Partnership
                       for Growth and        J-Pat, L.P.        Consultants and
   All Programs'        Development,       (controlled by       other employees
     Investors        L.P. (controlled      James Orth, a     or former employees
                      by David Lasker,      principal of        of National or
                       a principal of         National)             Company
                          National)

     [81.26]%(1)          [6.88]%(1)          [6.88]%(1)            [4.98]%(1)

                         American Family Holdings, Inc.

                                       100%

                                 American Family
                              Communities, Inc.(2)

                                       100%

</TABLE>
    

   
<TABLE>
  <S>      <C>       <C>            <C>       <C>         <C>         <C>
   Delta   Yosemite                           Palmdale/               Victorville
  Greens    Woods    Mori Point     Cypress    Joshua     Esperanza      Homes,
  Homes,   Family   Destinations    Lakes,     Ranch,    Land, Inc.(3)   Inc.(3)
  Inc.(3)  Resort,    Inc.(2)       Inc.(3)   Inc.(3)
           Inc.(3)
</TABLE>
    
- -----------------
   
(1)  These percentages will be 92.9%, 2.62%, 2.62% and 1.9%, respectively, if 
     all of the units are sold in the concurrent offering and 94.7%, 1.96%, 
     1.96% and 1.42%, respectively, if all of the warrants included in the 
     units to be issued in the acquisition are exercised.
    
   
(2)  A subsidiary formed to coordinate the management and operation of the
     properties. L.C. "Bob" Albertson, Jr. will be the Chief Executive 
     Officer and, as such, responsible for this entity and the wholly-owned 
     operating subsidiaries.
    
(3)  Subsidiaries formed to hold title to the various properties and to conduct
     the day-to-day operations.


ALTERNATIVES TO THE ACQUISITION

   
     The alternatives to the acquisition that National considered were (a) 
continuing the operations of each of the programs under their respective 
separate business plans, (b) liquidation of each of the programs either 
directly or through auctions or in the context of a bankruptcy, and (c) a 
bankruptcy reorganization of the programs.  Even though National continues to 
seek buyers at prices in excess of the appraised values that would be 
acceptable to investors, it concluded that alternative (a) is not feasible 
and alternatives (b) and (c) would not be as beneficial to the investors as 
the acquisition.  See "Background and Reasons for the Acquisition -- 
Alternatives to the Acquisition" and "Comparison of Alternatives" at pages __ 
and __.
    

                                     15
<PAGE>


FAIRNESS

   
     From a financial and procedural point of view, the company and National 
believe the terms of the acquisition are fair as a whole and to the investors 
in each of the programs.  This determination is based on consideration of 
each of the following positive and negative factors:
    

     -    the units offer an opportunity for individual investor liquidity while
the tenancy-in-common interests do not, however, there is no assurance that the
shares will have any liquidity, or that any liquid market that develops will be
sustained;

     -    while the number of units to be issued to reflect the exchange value
of a program is arbitrary, the trading price of the shares contained in the
units initially is likely to be substantially below the $20 value arbitrarily
assigned to the units.  In our opinion, the exchange values offered to investors
for their assets allow for an equitable allocation of the units among the
programs.  The disparity between exchange values and appraised values results
from adding the value of program cash reserves and other assets, if any, to
appraised values and deducting program liabilities (principally accrued property
taxes and other fees);

   
     -    on completion of the acquisition the investors will hold over 80% 
(over 94.7% if all units are sold in the concurrent offering and all of the 
warrants included in the units to be issued in the acquisition are exercised) 
of the outstanding stock of the company while the company's founders 
(principals, employees, former employees, and consultants of National) will 
hold less than 20% (7.1% if all units are sold in the concurrent unit 
offering and 5.3% if all of the units are sold in the concurrent offering and 
all of the warrants included in the acquisition units are exercised). Such 
percentage will further decline if any of the warrants included in the units 
being sold concurrently are exercised.  Founders' stock was purchased for 
$.01 per share.  National and its principals will have forgiven over 
$[3,800,000] of expenses and accrued fees of which a total of approximately 
$[2,148,000] was earned under the servicing agreements after the loans 
defaulted and until the acquisition actions were completed.  The remainder of 
the forgiven amount reflects expenses advanced to the programs on behalf of 
investors by National.  However, the amount of fees forgiven was not a 
material factor in determining the number of shares of the company to be held 
by its founders after the acquisition.  See "Background and Reasons for the 
Acquisition -- General -- Servicing and Asset Management Fees" for details of 
the amounts earned, the amounts actually paid, and the recipients of such 
post-foreclosure fees.  National believes that the amount paid for the asset 
and property management services is no less favorable than the amount that a 
third party would charge;
    

     -    the valuation of the real estate assets of each of the programs by the
independent appraisers;

     -    the probability that the transaction will either be tax-free to
investors or most likely yield a tax loss.  Either way, National believes there
will likely be no out-of-pocket tax cost to all, or the vast majority, of you;

     -    while conflicts of interest exist in the structuring of the
acquisition, the issuance of shares to the founders of the company and the
determination of management compensation 


                                       16
<PAGE>


and while you did not have independent representation in the structuring of 
the acquisition, we believe they have been counterbalanced by your 
opportunity to vote on the transaction and the Fairness Opinion;

   
     -    while the programs were originally formed to have a two to four 
year finite life and the investors expected to receive a return of their 
investment from the original borrower, the company is an infinite life entity 
which will not return the program investors' original investment based on a 
sale or refinancing of the properties underlying the original programs.  
However, after the borrowers defaulted on the loans, the investors became 
beneficial owners of the underlying properties with the financial obligations 
of ownership, as well as the need to complete development, manage or 
otherwise ready the properties for sale.  Those endeavors had no fixed 
timetable and, thus, the finite life aspect of their original investments was 
significantly changed.  Therefore, the infinite life aspect of the company is 
not viewed by National to be a material change from the investors' CURRENT 
situation particularly in light of the fact that individual investors may 
have the opportunity for liquidation of all or part of their investment;
    

   
     -    the acquisition will cause fundamental changes in the individual 
business plans of the programs.  Rather than being focused on a single 
property, the company will be focused on the management of at least seven 
properties. Thus, the poor performance of a particular property may affect 
the company's operations as a whole for better or for worse regardless of the 
performance of the other properties.
    

     -    investors will not be able to vote on changes to or dispositions of a
particular property or borrowing secured by a particular property.  Those
decisions will be made by the Board of Directors or management.  Further, as
investors in a larger entity, relative voting power will be diluted;

     -    future cash distributions will be based on the company's earnings and
a decision of the Board of Directors to pay dividends rather than on the
performance or sale of a particular property;

     -    investors voting against the acquisition will have no alternative but
to accept units in the company if the acquisition is approved by holders of a
majority of the tenancy-in-common interests in each of the programs;

     -    the anti-takeover provisions of the company's charter documents
contain provisions that may have the effect of delaying or discouraging a change
in management which is not favored by the Board of Directors of the company; and

   
     -    the Fairness Opinion rendered by Houlihan Valuation Advisers, an 
independent valuation firm which addresses the allocation of the units in the 
acquisition in the context of a combination of all ten programs and in the 
context of a contribution of only the seven Trudy Pat programs.  See 
"Background and Reasons for the Acquisition" at page __.
    

   
     National reviewed the arbitrary value based on $20 per unit that you 
will receive in connection with the acquisition and compared it with what you 
might receive if (i) the programs'


                                      17
<PAGE>

properties were operated "as is," (ii) the programs' properties were 
liquidated directly, in auctions or in the context of a bankruptcy, or (iii) 
the programs' properties were sold at the appraised values used to determine 
the exchange values.  Based on that review, and even acknowledging that, 
initially, the company's shares contained in the units issued in the 
acquisition would likely trade substantially below their arbitrary $20 
issuance value, National believes that there is a higher probability of 
realizing value from the programs' assets through the acquisition than 
through any of the other alternatives.  This belief is based on the 
expectation that some financing opportunities other than investor assessments 
will become available based on the form and structure of the entity while the 
inherent discounting resulting from forced sales or liquidation because of 
time pressure will be relieved. If additional financing opportunities become 
available, such funds could be used to enhance the value of one or more 
properties which, in turn, would enhance the aggregate value of the entire 
remaining portfolio of properties.  See "Background and Reasons for the 
Acquisition -- Comparison to Alternatives" and "--Recommendation of National 
and Fairness Determination" at pages __ and __. Based on this comparison, 
National concluded that the acquisition is financially fair. In addition, 
National believes that the acquisition is procedurally fair to investors 
because of (i) the process of determining the exchange values involved 
independent appraisals and (ii) the process of providing investors with 
the information in this prospectus and obtaining their votes on the subject 
of the acquisition. National's belief that the acquisition of any combination 
of programs described in this prospectus is fair to investors is based 
substantially, but not entirely, on the Fairness Opinion. National is aware 
of no material uncertainties that relate to the conclusion in the Fairness 
Opinion.
    

FAIRNESS OPINION

   
     National hired Houlihan Valuation Advisers, an independent valuation 
firm, to review the fairness of the acquisition.  That firm's opinion (the 
"Fairness Opinion") concludes that the allocation of the units in the 
transaction (which includes allocation of units to the programs and shares to 
the company's founders) is financially fair to you in the context of a 
combination of all ten programs and a combination of just the seven Trudy Pat 
programs. Given the small size of the Esperanza and Stacey Rose A and B 
programs in relation to the seven Trudy Pat programs, and the conclusion that 
the combination of all ten programs was fair, management of National (Messrs. 
David Lasker and James Orth) determined for itself (and directed the 
independent valuation firm) that the fairness of the combination of the seven 
Trudy Pat programs would not be materially affected by the addition of any 
combination of less than all of the three non-Trudy Pat programs and that the 
addition of one of the three or any combination of two of the three would be 
fair to whichever of those chose to participate. Thus, if the acquisition is 
completed with a combination of programs not addressed in the fairness 
opinion, no independent opinion concerning the fairness of the acquisition in 
that combination will have been obtained.  See "Background and Reasons for 
the Acquisition -- Appraisals and Fairness Opinion" at page __.
    

                                     18
<PAGE>

NATIONAL'S RECOMMENDATION

     While the acquisition was not negotiated at arms-length and National and
the principals of National will receive substantial benefits from the
acquisition, NATIONAL STRONGLY RECOMMENDS THAT ALL INVESTORS VOTE "YES" ON THE
ACQUISITION.  See "Interests of Certain Persons in the Acquisition and Conflicts
of Interest" at page __, "Background and Reasons for the Acquisition" at page
__, and "Appraisals and Fairness Opinion" at page __.

BENEFITS TO NATIONAL AND COMPANY FOUNDERS

   
     MANAGEMENT AND COMPANY FOUNDERS WILL OWN APPROXIMATELY [18.74]% (7.1% IF 
ALL THE UNITS ARE SOLD IN THE CONCURRENT OFFERING AND 5.X% IF ALL THE UNITS 
ARE SOLD IN THE CONCURRENT OFFERING AND ALL WARRANTS IN UNITS ISSUED IN THE 
ACQUISITION ARE EXERCISED) OF THE COMPANY.  These individuals paid $.01 per 
share for their company shares.  These shares were not received in exchange 
for fees that National has forgiven or will forgive, which amount to over 
$3,800,000. National and the Company's management believe that, in order to 
provide adequate incentives, it is appropriate for the executive officers and 
Company founders to control slightly less than 20% of the Company.
    

   
     AFTER THE ACQUISITION, NATIONAL'S PRINCIPAL STOCKHOLDERS WILL CONTROL UP 
TO APPROXIMATELY [13.76]% OF THE STOCK (APPROXIMATELY 5.2% IF ALL THE UNITS 
ARE SOLD IN THE CONCURRENT OFFERING AND 3.9% IF ALL THE UNITS ARE SOLD IN 
THE CONCURRENT OFFERING AND ALL WARRANTS IN UNITS ISSUED IN THE ACQUISITION 
ARE EXERCISED) IN THE COMPANY AND WILL RECEIVE SALARIES AS OFFICERS OF THE 
COMPANY.  David Lasker and James Orth, the principal stockholders of 
National, will be President and Chief Executive officer, respectively, of the 
company and entities they control will each own [6.88]% (2.62% if all the 
units are sold in the concurrent offering and 1.96% if all the units are sold 
in the concurrent offering and all warrants in units issued in the 
acquisition are exercised) of the company's outstanding shares.  L.C. "Bob" 
Albertson, Jr. will be Chief Executive Officer of the Company's operating 
subsidiary, American Family Communities. He will own [2.59] (0.99% if all the 
units are sold in the concurrent offering and 0.74% if all the units are sold 
in the concurrent offering and all warrants in units issued in the 
acquisition are exercised) of the Company's outstanding shares. All of these 
shares are included in the shares described above as being owned by company 
founders.  Mr. Albertson will receive an annual salary of $200,000 plus stock 
options and other benefits. Mr. Lasker and Mr. Orth also will receive annual 
salaries of $180,000 plus stock options and other benefits.  See "Management 
Following the Acquisition -- Directors and Executive Officers Compensation 
and Incentives" at page __ for additional information about executive 
compensation for Messrs. Lasker and Orth.
    

     AS A CONSEQUENCE OF THE ACQUISITION, THE INVESTORS WILL TERMINATE THE
SERVICING AGREEMENTS (ASSET MANAGEMENT ACTIVITIES) WITH NATIONAL FOR THE
PROGRAMS.  Pursuant to these agreements, National provided loan servicing prior
to taking title to the properties on behalf of the investors and asset
management services after taking ownership on behalf of investors due to the
borrower's defaults.  This will relieve National of its ongoing obligations
under such agreements 


                                   19
<PAGE>


even though National could have terminated those agreements unilaterally if 
it elected to do so.  See "Background and Reasons for the Acquisition -- 
General -- Servicing and Asset Management Fees" at page __ for details about 
the various post-foreclosure services provided to investors by National.

   
     THE COMPANY WILL OWE NATIONAL AND ITS PRINCIPALS AND EMPLOYEES 
$[1,818,684] OF ACCRUED BUT UNPAID ASSET MANAGEMENT AND PROPERTY MANAGEMENT 
FEES AND EXPENSES DUE FROM THE PROGRAMS AFTER THE ACQUISITION.  If the 
company is successful, National will have the opportunity to receive the 
portion of its accrued but unpaid fees and expenses which it has not 
forgiven.  Prior to the dates that title to the properties securing the 
original program loans was taken, National was entitled to an annual loan 
servicing fee equal to one percent of the original loan amounts.  When title 
to the properties was taken on behalf of the programs even though the loans 
no longer existed, National charged an asset management fee at the same 1% 
annual rate that it earned for previously servicing the loans.  While it had 
no obligation to do so, in order to assist the beneficial owners in 
protecting their real estate assets and readying them for sale or 
development, National acted as an asset manager after title was taken to the 
properties.  In this capacity, National obtained information from investors 
about their preferences and objectives in regard to development or sale of 
the properties and facilitated the assessment of the investors to raise 
funds necessary to perform the activities required to meet those objectives 
and to pay property taxes, insurance and other costs of property.  The annual 
fees payable to National are currently $50,000 for Sacramento/Delta Greens; 
$241,500 for Oceanside; $61,068 for Yosemite/Ahwahnee I; $133,646 for 
Yosemite/Ahwahnee II; $100,000 for Mori Point; $140,000 for Cypress Lakes; 
$150,000 for Palmdale/Joshua Ranch; $5,000 for Esperanza; $3,153 for Stacey 
Rose A; and $850 for Stacey Rose B.  In addition to the one percent fee, 
compensation has been accrued for property management services provided to 
the Oceanside ($896,000 accrued since the date of ownership (November 1993); 
$896,000 actually paid) and Yosemite/Ahwahnee properties ($600,535 accrued 
since the date of ownership (September 1995); $-0- actually paid) by officers 
and employees of National in their capacities as officers and employees of 
Oceanside Development, Inc. and Ahwahnee Golf Course & Resort, Inc.  Those 
property management services included, without limitation, solicitation, 
engagement, coordination and supervisions of entitlement and permit 
processing, environmental, engineering, planning, architectural, 
construction, marketing, appraisal, legal, accounting and other experts as 
needed for each project; due diligence on potential service providers; 
assistance in presentations and applications for approvals to governmental 
agencies; packaging and documenting the status of a project for potential 
financing, sale or joint venture; supervising and managing the operational 
activities for construction projects and daily operations for the Oceanside 
and Yosemite/Ahwahnee projects; and contract negotiations and documentation.  
To the extent similar property specific services were provided to the other 
programs, they were provided without extra charge because the necessary 
activities were less regular and operationally intense.
    

                                   20

<PAGE>

   
SUMMARY OF THE NEW BUSINESS PLAN
    

   
     Our objective is to preserve as much of the investors' original principal
as is possible and improve the value, performance and marketability of the 
properties currently held by the programs in the following ways:
    

     -    By developing selected properties for their highest and best use,
particularly the Yosemite/Ahwahnee property for timeshare and recreational
vehicle memberships;

     -    By increasing the current cash flow from the operating assets;

     -    By maximizing the potential profit margins of for-sale products like
lots and/or parcels;

   
     -    By raising funds for the company's operations through the sale of
selected real estate assets acquired from the programs to outside buyers, the 
sale of some additional units in the concurrent offering, and through the 
exercise of warrants; and
    

     -    By acquiring other projects or assets which are consistent with our
objectives and business plan, particularly those that can be timeshare oriented.

     RESIDENTIAL DEVELOPMENTS.  The Company will sell certain assets or programs
in bulk to raise operating funds that can be applied to more potentially
profitable areas of the company's business.  Cash flow from the sale of parcels
for single-family homes and lots would continue our growth and build value.

     We plan to continue to investigate the most feasible, profitable and 
cost-effective ways to finalize the entitlements and provide for the 
necessary infrastructure for the Sacramento/Delta Greens, Cypress Lakes, 
Palmdale/Joshua Ranch, Esperanza and Stacey Rose properties while seeking 
bulk buyers at acceptable prices and/or joint venture partners on reasonable 
financial terms.

   
     RESORT DEVELOPMENTS.  We will enhance the value of Yosemite/Ahwahnee by
continuing to develop the project.  While the project itself  presently has
limited cash available for capital improvements, we believe the highest
potential rewards in terms of revenues, profitability and increased share 
value lie in this segment of the company's asset base.  By using the
remaining funds available from the sale of the golf course and additional
surrounding land to the Oceanside investors, from the sale of certain assets
of other programs, or from the sale of units offered concurrently herewith, we
will aggressively continue to develop vacation villa timeshare units and 
recreational vehicle sites.  We will also continue to process the necessary 
approvals for the Mori Point property which we believe has the potential to 
attract hotel and conference center industry-oriented joint venture partners 
or purchasers.  In the future, we may also target additional resort or 
over-night-stay projects for potential acquisition or joint venture. See 
"Business and Properties -- Properties" at page __ and "-- Consolidation of
the Programs" at page __ for further details regarding all of the properties.
    

                                       21

<PAGE>

     MANAGEMENT.  The Board of Directors will oversee the management of the
company.  After the acquisition all directors will be elected by the
shareholders.  The Board will consist of six directors, including three
directors who are independent of the company.  For background on management of
the company and their compensation, see "Management Following the Acquisition"
at page __.

COMPARISON OF THE PROGRAMS AND THE COMPANY

     The summary information below highlights a number of significant
differences between the programs and the company.  See "Comparison of the
Programs and the Company" at page __.

     FORM OF ORGANIZATION.  The programs began as tenancy-in-common investments
in loans secured by first liens against real estate.  The company is a
corporation which offers to investors certain benefits such as limited liability
and professional management which may not be present to the same degree in the
present ownership structure.

     LENGTH OF INVESTMENT.  When you invested in the loans, you expected to
receive interest payments and repayment of the principal amount of your loan in
two to four years.  After the acquisition, the company will have no time limit
to dispose of any assets,  and you will not receive net asset sales proceeds. 
Instead, sales proceeds will be reinvested in the company.  Your publicly-traded
shares will replace the process of liquidating program assets as your way to
receive a future return of your capital and any profits.

     DIVERSIFICATION.  Each of the programs has real estate assets in a single
location.  By contrast, the company will hold the real estate assets of at least
seven programs and will be more diversified both geographically and by type of
property.  By owning shares, you will be invested in an on-going, diversified,
real estate operating company.

     ADDITIONAL EQUITY.  None of the programs are currently authorized to raise
additional funds under their current tenancy-in-common structure, except through
mandatory assessments.  On the other hand, the company will have more
flexibility to raise capital to finance its business.  We may issue additional
stock to raise money or to make new real estate investments.  These are
traditional methods of acquiring capital, but this would dilute your interests. 
Such stock could have priority in dividends distributions and liquidation
proceeds.

     BORROWING POLICIES.  Borrowing is difficult under the present program
structure.  The company will be able to borrow to improve or expand its asset
base.  However, borrowing may also increase the company's risk from leveraged
investments.

   
     COMPENSATION, FEES AND DISTRIBUTIONS.  National will stop charging fees
under the program agreements in the aggregate amount of approximately $885,000
per year.  As of August 31, 1998, the programs have accrued fees and advances 
due to National and its principals and employees of $[2,128,376],which will be
assumed and paid in the general course of the company's business. An 
additional amount of accrued fees of $261,273 and $124,250 that are due 
National from the Oceanside and Yosemite/Ahwahnee II programs, respectively, 
will be forgiven upon the acquisition of the programs by the Company. In 
addition, National 

                                       22

<PAGE>

also has represented that it was owed fees and made advances to the
programs totalling $[2,843,308] which it forgave prior to 1995.  Since these
fees and advances were incurred and forgiven prior to 1995, they have not been
accrued on the historical balance sheets of the programs presented in this
prospectus.  National's principals will own interests in the company and will
also receive salaries as officers of the company.
    

     National, itself, will receive units in exchange for its interests held as
an investor in each of the programs in the same manner and at the same exchange
value as all other investors.  National, however, will not exercise any of the
warrants it receives with the units.

   
     MANAGEMENT CONTROL AND RESPONSIBILITIES.  Currently, under the servicing
agreements, National serves as your agent in managing the properties.  Under its
contract, it cannot be removed except by a majority vote by investors in a
particular program, and then only if it receives certain indemnifications and 
the payment of its accrued fees. Therefore, National's removal would be an 
extraordinary event.  You will have greater control over the management of the 
company than you had over the programs.  You will be able to vote for certain 
members of your Board of Directors every year.  In the beginning, founders of 
the company will control a maximum of [18.74]% 6.1% if all the units are sold 
in the concurrent offering and 5.3% if all the units are sold in the 
concurrent offering and all warrants in units issued in the acquisition are 
exercised) of the voting shares.
    

     MANAGEMENT LIABILITY AND INDEMNIFICATION.  The directors and officers of
the company will be entitled to potentially stronger indemnification from the
company for their actions than is presently the case for National in the program
agreements.

     VOTING RIGHTS.  Presently, you only have voting rights in the particular
program in which you are an investor.  You can vote on matters involving
collection, servicing and administration of your investment as well as
termination of the servicing agreement.  As a shareholder, you will have the
right to vote for directors and other matters according to applicable law or the
company's charter documents.  When voting as a shareholder, your vote will
affect all of the businesses and properties owned by the company, which will
include the assets owned by at least seven of the ten programs.  However, your
relative voting power will be reduced.

   
     LIQUIDITY.  The tenancy-in-common interests in the programs constitute
illiquid investments which are very difficult to sell.  The shares are expected
to be [listed on the _____ and be] freely tradable.
    

     TAX TREATMENT.  The company will be taxed as a corporation.  Currently, the
programs themselves are not taxpayers and file no program tax returns.  Prior to
taking title to the properties, when income was allocated to a program investor
that was interest, National, as servicing agent, reported such income to the IRS
and the investors on Form 1099-INT.  As tenancy-in-common owners of the
properties, the investors no longer receive Forms-1099 from National, but are
responsible for their pro rata share of any income, gain, loss or deductions
attributable to their program's properties.  If the company makes distributions
to shareholders, it will report the distributions on Form 1099-DIV whether or
not they are taxable entities.

                                       23

<PAGE>

   
     OVERHEAD AND EXPENSES.  Overhead and expenses of the programs are the
responsibility of the investors to the extent the applicable program does not
generate sufficient cash flow to cover them.  They are billed individually to
investors in the form of assessments.  To date, only the Oceanside program has
been completely self-funding.  Investors will have no direct responsibility for
company overhead and expenses.  Initially, overhead and expenses of the company
will be derived from cash on hand, proceeds of the sale of units in the 
concurrent offering, the exercise of warrants, and the sale of one or more of 
the company's assets.  Future overhead and expenses will be funded from cash 
flow from operations.
    

     DILUTION.  Investors in each program have voting power based on their
percentage of the funds contributed to the program.  Since ten programs will be
consolidated into the company, each investor's voting power will be
substantially reduced.

     BUSINESS PLANS.  Each of the programs has a separate business plan as
follows:

   
 Sacramento/Delta Greens    Finish permitting process and obtain city and
                            other governmental approvals of the project's
                            tentative map and design.  Approximately $25,000
                            of capital needed to complete the engineering,
                            environmental and other wetlands activities to
                            finalize the tentative tract map process.
    

 Oceanside                  Continue to hold the Yosemite/Ahwahnee golf course
                            and surrounding land for lease and potential
                            ultimate sale back to the Yosemite/Ahwahnee
                            Program.

   
 Yosemite/Ahwahnee I & II   Continue to operate the golf course, expand
                            the recreational vehicle membership park, build a 
                            new public overnight stay park, construct timeshare
                            units, and market these products and services. 
                            Approximately $3,000,000 of additional capital
                            needed.
    

 Mori Point                 Proceed with hotel/conference center entitlement
                            process which will require the preparation of a
                            mitigation plan to protect the habitat of an
                            endangered species.  Approximately $500,000
                            capital needed.

 Cypress Lakes              Proceed with providing the due diligence
                            documentation required by the current potential
                            buyer.  Consummate the transaction if possible. 
                            If for some reason the buyer backs out, then
                            approximately $400,000 of capital will be needed
                            for the management, engineering and legal expenses
                            to redesign the project to minimize infrastructure
                            costs and to renew the tentative map.

                                       24

<PAGE>

   
 Palmdale/Joshua Ranch      Approximately $140,000 of capital will be needed
                            to proceed with finalizing the engineering,
                            grading studies, soil analysis and other cost
                            estimates to determine the feasibility for 
                            infrastructure financing.  (A vested tentative map
                            was secured on the property in early July 1998.)  
                            Pursue a bulk sale at adequate prices and attempt 
                            to attract a joint venture partner.
    

 Esperanza                  Pursue a bulk sale that is reasonable under the
                            current economic conditions, preferably before
                            delinquent property taxes become due in 2000.


 Stacey Rose A & B          Pursue the approval of a tentative tract map from
                            the City of Victorville.  It is estimated that the
                            cost will exceed $50,000 and will require about
                            nine months.  At that point, management believes
                            the property would be of greater interest to
                            prospective buyers.

   
     The business plan of the company is to consolidate the programs' plans, 
raise some or all of the capital necessary to accomplish some of those plans 
through the sale of units in the concurrent offering, the exercise of 
warrants and the sale of one or more of the properties to direct funds to the 
most profitable areas of the Company's business, most likely timeshares, 
recreational vehicle membership sales and acquisitions of other properties 
conducive to such business.  The total capital needed is approximately 
$[4,565,000].  This can also be provided from debt financing, if available, 
or joint venture partners.  The company believes the Yosemite/Ahwahnee 
properties have the greatest profit potential.  So, if working capital or 
debt financing were in short supply, the company will prioritize and 
concentrate its efforts on the Yosemite/Ahwahnee properties.
    

   
     DISTRIBUTIONS AND DIVIDENDS.  As interest and principal was paid by the
borrowers, investors in the programs were entitled to distributions.  If the
underlying properties of the programs had been sold since their ownership was 
taken over by National on behalf of investors, on the default of the borrowers,
investors in the programs would have been entitled to distributions of sale 
proceeds from programs in which they invested.  The company has no present
plans to pay dividends to shareholders whether from earnings or for the sale of
properties.  Dividends will be paid only when declared by the board of
directors.
    

TAX CONSEQUENCES OF ACQUISITION

     The income tax consequences of the acquisition will depend primarily on
whether the acquisition qualifies under Section 351 of the Internal Revenue
Code. Arter & Hadden LLP, tax counsel to the company, CANNOT PROVIDE CERTAINTY
THAT THE ACQUISITION WILL QUALIFY UNDER SECTION 351.

     Tax counsel is of the opinion that the acquisition will qualify under
Section 351 if (i) the company is not an investment company (tax counsel is of
the opinion that the company is not)

                                       25

<PAGE>

and (ii) collectively, the investors in the programs control at least 80% of 
the outstanding shares of the company immediately after the acquisition (the 
facts do not provide tax counsel with a basis upon which to opine that the 
80% test is or is not met).

     The determination of whether the 80% test is met depends on whether
investors who subsequently dispose of shares acquired in the acquisition are
treated as not being holders "immediately after the acquisition."  Neither the
company nor tax counsel is in a position to determine whether investors who will
acquire more than 80% but who later sell some of those shares will or will not
be deemed by the taxing authorities to have held those shares "immediately after
the acquisition."  See "Federal Income Tax Consequences -- Qualification of the
Acquisition as a Qualifying Section 351 Transaction" at page __ for an in-depth
analysis of the tax issues and the reasons tax counsel is unable to provide a
definitive opinion on this aspect of the transaction.

     If the acquisition qualifies under Section 351, tax counsel is of the
opinion that no gain or loss will be recognized by the company or, generally, by
the investors as a result of the acquisition, except with respect to gain, if
any, with respect to their receipt of warrants.  If the acquisition does not
qualify under Section 351, tax counsel is of the opinion that the company will
recognize no gain or loss in the acquisition, but an investor will recognize
gain or loss upon receipt of shares and warrants.  That gain or loss will be
equal to the difference between the tax basis of the investor's interest in the
property transferred and the fair market value of the shares received plus his
or her share of any nondeductible liabilities to which the properties are
subject.

     After the effective date, tax counsel is of the opinion that, as a 
separate taxable entity, the company's taxable income will not flow through 
to the investors for purposes of determining the investors' tax liabilities.  
Distributions by the company to its shareholders will be taxable as a 
dividend if the company has earnings and profits. Otherwise, distributions 
will constitute non-taxable returns of capital to the extent of an investor's 
tax basis in the shares and will be taxable gain to the extent the 
distribution exceeds the tax basis.

CONFLICTS OF INTEREST RELATED TO THE ACQUISITION

     National and the company will be subject to conflicts of interest 
relating to the acquisition and the on-going operation of the properties.  
These include

   
     -    if the acquisition is completed, David Lasker and James Orth, the 
principal stockholders of National, will receive some or all of the following 
benefits:  stock ownership in the company (up to 6.88% each (2.62% if all the 
units are sold in the concurrent offering and 1.96% if all the units are sold 
in the concurrent offering and all warrants in units issued in the acquisition
are exercised)), cash compensation in the form of salaries ($180,000 per year 
each) subject to annual increases and potential bonuses, stock options, 
potential incentive compensation, and the right to participate in company-wide
employee benefit programs;
    

     -    you did not have independent advisers representing you in 
structuring the acquisition;

                                       26

<PAGE>

     -    neither the acquisition itself nor the employment agreements for 
the officers of the company were negotiated at arm's-length;

     -    certain provisions of the company's certificate of incorporation 
and bylaws, as well as Delaware law, could be used by management of the 
company to discourage or defeat efforts of third parties to take control of 
the company; and

     For a complete discussion of these conflicts, see "Interests of Certain 
Persons in the Acquisition and Conflicts of Interest" at page __ and 
"Management Following the Acquisition" at page __.

CONDITIONS TO ACQUISITION

     The principal non-waivable conditions to the acquisition are

   
     -    approval of the acquisition by all seven of the "Trudy Pat" 
programs through a vote of the investors holding a majority-in-interest in 
each (if all seven approve, a vote of investors holding a 
majority-in-interest of any or all of the three other programs will permit 
such programs to participate in the acquisition),
    

     -    receipt of a final Fairness Opinion from the independent valuator 
regarding the actual allocation of units,

   
     [-    approval of the shares for [listing][designation] upon notice of 
issuance on the _______________, and]
    

     -    the issuance to the company of policies of title insurance on each 
of the properties.

CONSEQUENCES IF ACQUISITION NOT APPROVED

   
     If the acquisition is not approved, National must immediately assess 
investors in each property in order to provide for the minimal necessary 
expenses of the project, like property taxes, while arranging for a quick 
discounted sale of the assets of each program. After the outstanding obligations
of the investors in the programs, including fees due National and others, are 
paid, then any net proceeds of the sale will be distributed to the program's 
investors.  If no sale acceptable to investors in a particular program can be 
arranged, and if investors in that program do not provide sufficient additional
funds in a timely manner to pay property taxes and cover necessary expenses of 
continuing to hold the properties, as well as National's current and accrued 
fees for asset and property management services, then, as permitted by the 
servicing agreements, National will consider resigning.  It will be necessary 
for National to immediately determine whether bankruptcy protection and 
liquidation may be in the best interest of investors of a particular program.  
Under California law, National is the investors' agent and has certain fiduciary
duties.  The duties require National (i) to use reasonable care and diligence in
managing the programs, (ii) not to compete with investors without full 
disclosure and consent, and (iii) not to obtain an adverse interest to the 
investors without full 

                                       27

<PAGE>

disclosure and consent.  National does not believe that any of the 
foregoing actions would breach its fiduciary duties to investors.  No sale 
can take place without the approval of holders of a majority of the interests 
in any particular program.  If no acceptable sale is arranged and if the 
investors in a program fail to make sufficient payments to keep the program 
financially viable, National will have done all it can do to protect the 
interests of that program's investors.
    

DELIVERY OF UNITS

     The company will mail your units to you shortly after the acquisition 
becomes effective.

SUPPLEMENTS

     Included with this prospectus is a supplement designed to focus solely 
on your program, and the impact of this proposed acquisition on investors in 
your program.  Please review it prior to completing your ballot.

CONSENT SOLICITATION/SUMMARY OF VOTING PROCEDURES

     RECEIPT OF CONSENTS.  We must receive your ballot by 11:59 p.m., Pacific 
Time, on ____________, 1998 (unless extended by the company) to be counted in 
the vote on the acquisition.

     VOTING.  You are entitled to vote based on the amount you have invested 
in a program, on the record date,  ___________, 1998.  Only investors on the 
record date are entitled to vote.  Voting will be on a program-by-program 
basis.

     VOTES/OUTSTANDING INVESTMENT.  On the record date, the following amounts 
of outstanding investment, which correspond to votes, exist for each of the 
programs:

   
<TABLE>
<CAPTION>

                                                 Outstanding Investment;
                Name of Program                      Number of Votes
                ---------------                      ---------------
                                                        [8/31/98]
                <S>                            <C>
                Sacramento/Delta Greens                 6,131,638
                Oceanside                              24,150,000
                Yosemite/Ahwahnee I                     9,063,163
                Yosemite/Ahwahnee II                   19,565,333
                Mori Point                             12,342,259
                Cypress Lakes                          18,971,767
                Palmdale/Joshua Ranch                  18,107,814
                Esperanza                                 584,653
                Stacey Rose A                             114,098
                Stacey Rose B                             425,188
</TABLE>
    

   
     VOTE REQUIRED.  In order for the acquisition to be approved, investors 
holding a majority of the outstanding investment/votes in EACH of the 
programs, other than Esperanza, Stacey Rose 

                                       28

<PAGE>

A and Stacey Rose B, must approve the acquisition.  Based on amounts of 
tenancy-in-common interests purchased in each program, National has the 
following votes in each of the programs:  3,118 Sacramento/Delta Greens; 
2,300 Oceanside; 2,373 Yosemite/Ahwahnee I; 69,384 Yosemite/Ahwahnee II; 
5,279 in Mori Point; Cypress Lakes 3,200; and Palmdale/Joshua Ranch 2,395; 
Esperanza -0-; Stacey Rose A 4,247 and Stacey Rose B $15,753.  It will cast
all of its votes in favor of the acquisition.
    

     You may vote YES or NO or ABSTAIN on the acquisition.  If you do not 
submit a ballot or you send a ballot marked ABSTAIN, you will be counted as 
having voted AGAINST the acquisition.

     You may vote only using the ballot provided, and only during the 
solicitation period, which ends __________, 1998 or at a later date the 
company may announce.  You must return the completed ballot to National 
before the solicitation period expires.  If we receive your ballot signed but 
unmarked, it will be counted as a vote FOR the acquisition.

     You may withdraw or change your ballot before the solicitation period 
expires.  You will need to complete and mail a substitute ballot, AND a 
letter stating that you are revoking your previous vote.

     INVESTOR'S REPRESENTATIONS.  When you vote, you will be confirming to 
the company that (i) you have received and reviewed the prospectus and the 
applicable supplement, (ii) you understand that you will become a shareholder 
in the company if the acquisition is completed, (iii) you have the power and 
authority to vote as an investor, (iv) you understand that if you sign and 
send in the ballot but do not indicate a vote, the ballot will be deemed to 
have been voted IN FAVOR of the acquisition, and (v) if the acquisition is 
completed, to the best of your knowledge, the company will acquire title to 
your interest in the program's property free and clear of all liens and 
adverse claims other than property taxes.  By voting in favor of the 
acquisition, you are also  voting to terminate the tenancy-in-common 
agreement with other investors in your program and the servicing agreement 
with National.  Termination of the servicing agreement relieves National of 
any future liabilities or responsibilities to the program, but all amounts 
owing to National under the servicing agreement after the acquisition will be 
assumed by the company.

NO DISSENTERS' RIGHTS

     If you vote "NO" on the acquisition, and the acquisition is approved, 
you will have no choice other than to take shares in the company.  You will 
not be entitled to object to the transaction and receive a cash payment for 
your interest under the tenancy-in-common agreements governing the programs 
or applicable law.  See "Voting Procedures -- No Dissenters' Rights" at 
page __.

NO RIGHT TO PROGRAM BOOKS AND RECORDS

   
     You have no rights under your program's tenancy-in-common agreement or 
your servicing agreement, or under federal or state law, to obtain a list of 
the names and addresses of the other investors in your program or to inspect 
other books and records of your program.  If 

                                       29

<PAGE>

you wish to communicate with the other investors in your program, upon 
receipt of the material you wish mailed together with the amount of postage 
necessary to make such mailing and an opinion of experienced counsel 
reasonably acceptable to National that the proposed communication does not 
violate applicable federal or state securities laws or regulations or state 
real estate laws nor will assisting in the dissemination of such material 
subject National to liability for violation of such laws and rules, National 
will promptly mail such communications to your program's investors.
    

   
CONCURRENT OFFERING
    

   
     In addition to the Consent Solicitation, the Company is simultaneously 
offering up to 125,000 units at $20 per unit to be issued exclusively to 
existing program investors. The offering is a "best efforts" offering with no 
minimum number of units which must be sold. There is no assurance that any 
proceeds will be received. No sales can be completed unless the acquisition 
is approved. Each unit consists of one share and three 1998 Warrants to 
purchase additional shares. Each unit offered concurrently will be identical 
to the units issued in the acquisition. NASD broker-dealers will receive an 
aggregate of $1.40 per unit commission from the company for any units sold 
with their help.
    

   
     If any funds are raised by the offering, they would be used to pay 
offering expenses, acquisition expenses, property taxes due, and for working
capital, as detailed in the company's business plan. Any funds raised on 
exercise of warrants would be used for working capital.
    

   
     FOR ADDITIONAL INFORMATION ABOUT THE CONCURRENT OFFERING, SEE THE 
PROSPECTUS WHICH ACCOMPANIES THIS CONSENT SOLICITATION STATEMENT AS A 
SEPARATE DOCUMENT.
    

SUMMARY FINANCIAL INFORMATION

     We are providing the following summary financial information to aid you 
in your analysis of the financial aspects of the acquisition.  This 
information was derived from our pro forma and historical financial 
statements (and related notes) found later in this prospectus and should be 
read in conjunction with that information.  See "Financial Statements" 
beginning on page F-1.  The historical financial statements for the full year 
were audited; those showing pro forma information were not audited.  The 
unaudited financial information reflects all adjustments (consisting only of 
normal recurring accruals) which are considered necessary to present fairly 
the financial information for the periods.  The results of any interim period 
are not necessarily indicative of results for a full year, and historical and 
pro forma results do not predict future results.

                                       30
<PAGE>

   
<TABLE>
<CAPTION>
                                         Company Pro Forma                                   The Acquisition Historical 
                                  ------------------------------------      ----------------------------------------------------
                                  Six Months Ended         Year Ended 
                                      June 30,            December 31, 
                                        1998                  1997                               
                                  ----------------        ------------                     Years Ended December 31               
                                        The                   The           -----------------------------------------------------
                                    Acquisition           Acquisition            1997                1996                1995
                                  ----------------        ------------      -------------       -------------       -------------
<S>                                   <C>                 <C>                 <C>                 <C>                <C>
Revenues                              $  324,654          $ 5,193,012         $ 5,193,012         $ 6,213,299        $  6,333,143
Cost of sales                            121,187            4,081,530           4,081,530           5,224,186           5,346,735
                                  ----------------        ------------      -------------       -------------       -------------
Gross profit                             203,467            1,111,482           1,111,482             989,113             986,408
Expenses:
  Selling, general and
     administrative                    2,413,683            5,676,067           4,357,059           4,029,618           2,486,099
  Land write-down                        255,000            1,299,651           1,299,651             845,000          16,167,424
  Management fees                              -                    0             949,003             949,003             949,003
                                  ----------------        ------------      -------------       -------------       -------------
Total expenses                        $2,668,683          $ 6,975,091         $ 6,605,713         $ 5,823,621        $ 19,602,526
Net interest income
  (expense)                               (1,117)              31,345              31,345              73,205           1,222,008
                                  ----------------        ------------      -------------       -------------       -------------
Gain on sale of property               1,871,279                    -                   -                   -                   -
Net loss                              $ (595,054)         $(5,832,886)        $(5,462,886)        $(4,761,303)       $(17,394,110)
                                  ----------------        ------------      -------------       -------------       -------------
                                  ----------------        ------------      -------------       -------------       -------------
Net loss per share                         (0.34)               (3.38)                N/A                 N/A                 N/A
                                  ----------------        ------------
                                  ----------------        ------------
Average number of shares
  outstanding                          1,726,617           [1,726,617]                N/A                 N/A                 N/A
                                  ----------------        ------------
                                  ----------------        ------------
Balance Sheet Data:
  Cash and cash
     equivalents                       2,809,752                  N/A             540,909           1,065,715                 N/A
  Total real estate                   27,601,000                  N/A          27,427,617          28,444,055                 N/A
  Total assets                        32,059,053                  N/A          32,065,559          34,561,602                 N/A
  Total debt                             313,083                  N/A             324,920             424,767                 N/A
  Total liabilities                    5,844,634                  N/A           6,938,267           4,782,370                 N/A
  Stockholders'/
     owners' equity                   26,214,419                  N/A          25,127,292          29,779,232                 N/A
Other Data:
  Cash used in operating
     activities                      (2,525,042)                  N/A         (2,015,894)         (1,658,879)            (68,615)
  Cash provided by (used 
     in) investing       
     activities                        6,988,374                  N/A           (163,264)           (186,211)           (436,545)
  Cash provided by (used 
     in) financing       
     activities                      (2,067,345)                  N/A           1,523,975           1,168,817             674,403
</TABLE>
    

[Note that the average number of shares outstanding will change as we 
recalculate exchange values until we go effective.  That's why they are 
bracketed.]

                                       31
<PAGE>

                                    RISK FACTORS

     THE ACQUISITION INVOLVES CERTAIN RISKS.  YOU COULD LOSE ALL, OR A 
SIGNIFICANT AMOUNT OF THE REMAINING VALUE, OF YOUR INVESTMENT IF THE COMPANY 
IS NOT SUCCESSFUL, IF THE STOCK MARKET DECLINES OR IF REAL ESTATE VALUES IN 
CALIFORNIA DECLINE AGAIN.  YOU SHOULD READ THIS ENTIRE PROSPECTUS, INCLUDING 
THE SUPPLEMENT FOR YOUR PROGRAM.  BEFORE COMPLETING THE ACCOMPANYING BALLOT, 
YOU SHOULD ALSO CAREFULLY CONSIDER THE FOLLOWING RISKS, WHICH APPLY TO ALL 
PROGRAMS AND THEIR INVESTORS.


     IN THE FOLLOWING RISK FACTORS, AND ELSEWHERE IN THIS PROSPECTUS, 
NATIONAL AND THE COMPANY OR THEIR REPRESENTATIVES HAVE MADE FORWARD-LOOKING 
STATEMENTS REGARDING  VARIOUS BUSINESS PLANS, TYPES OF INVESTMENTS TO BE MADE 
AND HYPOTHETICAL RESULTS OF OPERATIONS OR SALES OF PROGRAM PROPERTIES.  THE 
STATEMENTS ARE QUALIFIED BY THE "RISK FACTORS" DISCUSSED BELOW.  THESE 
FACTORS COULD CAUSE ACTUAL RESULTS TO DIFFER MATERIALLY FROM THOSE DISCUSSED. 
YOU SHOULD NOT RELY ON THE COMPANY'S STATEMENTS OR PLANS AS A PREDICTION OF 
ACTUAL RESULTS.


RISKS OF THE ACQUISITION

   
     THE NATURE OF YOUR INVESTMENT WILL CHANGE.  If the acquisition is 
completed, your investment will no longer be a tenancy-in-common interest in 
a particular program's property.  March 1998 appraised or updated values for 
the properties were:  Sacramento/Delta Greens - $1,745,000; Oceanside - 
$5,080,000; Yosemite/ Ahwahnee I - $1,782,950; Yosemite/Ahwahnee II - 
$3,703,050; Mori Point - $6,000,000; Cypress Lakes - $6,000,000; 
Palmdale/Joshua Ranch - $2,700,000; Esperanza - $270,000; Stacey Rose A and B 
properties and the adjacent parcel combined - $320,000) for a total of 
$27,601,000.  Instead, you will hold shares in an on-going, publicly-traded 
real estate company whose assets may be changed by the company's management 
without your approval.  At $20 per unit, the arbitrary value assigned to the 
company's units to be delivered in the acquisition is $[28,066,419] even 
though the shares included in the units to be delivered to you in the 
acquisition will likely trade initially at prices substantially below $20 per 
share.  You will be able to liquidate your investment only by selling your 
shares in whatever market develops, and only if a trading market exists, or 
in private transactions.  If the market value of the shares does not reflect 
the fair market value of the company's assets, you may not realize the full 
value of your investment.  You will not receive the cash liquidation proceeds 
if individual program properties are sold.  As an investor in the larger 
company with more assets, rather than any individual program, you will have 
less relative voting power.
    
   
     THE EXCHANGE VALUE OF THE PROGRAMS MAY NOT BE THE AMOUNT YOU WOULD NET 
IF THE PROPERTIES WERE SOLD IN A CASH SALE TRANSACTION.  Appraisals reflect 
conditions in March 1998, and do not reflect subsequent events.  Exchange 
values reflect adjustments to appraised values described in "Background and 
Reasons for the Acquisition -- Calculation of Exchange Value" at page __.  
Since the shares included in the units you receive as a result of this 
transaction may initially trade at prices substantially below the arbitrarily 
determined exchange value of $20 per unit, you could wind up with less money 
reflected in the value of your units than if your program's property was sold 
for cash.  Except for the Yosemite/Ahwahnee I and II programs and the 
Oceanside program, the exchange value of the units the owners of the 

                                       32
<PAGE>

properties will receive will be less than the appraised values of the 
properties used to calculate exchange values because of adjustments for 
liabilities for each program.  At any point in time, the value of those 
shares might not exceed the appraised values of the properties used to 
calculate exchange values at any particular time in the future.
    
     THE SHARES INCLUDED IN THE UNITS MAY TRADE INITIALLY AT PRICES 
SUBSTANTIALLY BELOW THE ARBITRARILY DETERMINED EXCHANGE VALUE OF $20 PER 
UNIT. The shares have never been sold in a public securities market.  There 
is no guaranty that a liquid trading market will develop, or be sustained, 
for the shares.  If the shares trade, the initial trading price is likely to 
be substantially less than the arbitrary $20 issuance price of the units or 
the book value of the company's assets.  The market price of the shares 
included in the units will likely be less than $20 per share after the 
acquisition, particularly if investors decide to sell a large number of their 
shares shortly after the acquisition.

     THERE WERE CONFLICTS OF INTEREST IN NATIONAL'S STRUCTURING THE 
ACQUISITION. The programs are not partnerships and, thus, National does not 
have the fiduciary duties or the arbitrary powers of a general partner.  
However, as servicing agent, and later as asset manager for each of the 
programs, National has had its specific duties to investors set forth in the 
various servicing agreements.  In addition, under California law, as an 
agent, National is under a fiduciary duty to investors (i) to use reasonable 
care, diligence and skill in its work, (ii) not to compete with the 
investors' interests without full disclosure to, and agreement from, the 
investors, and (iii) not to obtain an interest adverse to the investors 
without full disclosure to, and consent from, the investors.
   
     After the acquisition, the executive officers of the company, which 
include among others the principal shareholders of National, will hold 
approximately [16.35]% (6.23% if all the units are sold in the concurrent 
offering and 4.66% if all the units are sold in the concurrent offering and 
all warrants in units issued in the acquisition are exercised) of the 
company's stock for which they paid $0.01 per share.  Other company founders 
will hold approximately [2.33]% of the outstanding shares (0.88% if all the 
units are sold in the concurrent offering and 0.66% if all the units are 
sold in the concurrent offering and all warrants in units issued in the 
acquisition are exercised) of the company for which they also paid $0.01 per 
share. Therefore, the investors' total ownership interests in the programs' 
properties will be diluted by the equity interest in the company to be held 
by the founders of the company.  The executive officers of the company will 
receive annual cash compensation aggregating $560,000.  National will be 
relieved of its asset management obligations (and cease to earn associated 
fees of approximately $885,000 per year), the company will still owe National 
and its affiliates over $[1,800,000] of accrued but unpaid fees and expenses. 
In addition, the founders of the company may not always have the ability to 
make decisions for the company without thinking of the consequences to 
themselves.
    
     Completion of the acquisition will relieve National from its duties, 
including fiduciary duties, and related costs as asset manager for each of 
the programs.  These duties will be assumed by the company.  As a 
consequence, investors of a particular program that may be unhappy with 

                                       33
<PAGE>

the manner in which the company manages the property that was in their 
program will not be able to vote to change management without the agreement 
of investors from the other programs.

     The charter documents contain a number of provisions that may have the 
affect of delaying or discouraging a change in management which is not 
favored by the board of directors.  These provisions include, among others, a 
classified board of directors where only one-third of the directors are 
elected in any given year and directors serve three year terms; directors may 
only be removed for cause and only by the affirmative vote of holders of not 
less than two-thirds of the voting power of all outstanding shares; and 
amendments to the anti-takeover provisions of the charter documents may only 
be effected by the affirmative vote of holders of not less than two-thirds of 
the voting power of all outstanding shares.  This means that, if a group of 
investors are unhappy with management's performance, it will take several 
years to change the board of directors or it will require them to obtain the 
support of a significant number of additional shareholders in order to be 
able to meet the two-thirds test to change the anti-takeover provisions of 
the charter documents.

     For additional information concerning the potential conflicts between 
National, its principals and the investors and the procedures adopted to 
mitigate the impact of these conflicts on the acquisition, see "Interests of 
Certain Persons in the Acquisition and Conflicts of Interest" at page __, 
"Background and Reasons for the Acquisition - Recommendation of National and 
Fairness Determination" at page __, and "--Terms of the Acquisition" at page 
__.
   
     Despite the potential conflicts of interest, none of National, the 
company or their controlling persons, believe that such conflicts had any 
material affect on their recommendation to investors on the acquisition 
because the alternatives, in their opinion, are less desirable or not feasible.
    
   
     YOU DID NOT HAVE INDEPENDENT ADVISORS REPRESENTING YOU IN STRUCTURING 
THIS TRANSACTION.  The terms of the acquisition were not negotiated at 
arm's-length and, therefore, may be less favorable to you and more favorable 
to National and its principals.  If the acquisition had been negotiated by 
independent parties at arm's length, the principals of National and the 
company might have been allocated fewer shares.  Additionally, the allocation 
of units might have been more favorable to one program than another.  
National did not retain an unaffiliated representative to act on your behalf 
because it, as your agent, has attempted to take action to protect your 
interests in the property.  Neither National nor the programs had additional 
excess funds to hire a separate representative for you. However, a Fairness 
Opinion was obtained by National about the transaction for your benefit.
    
     THE TRANSACTION MAY NOT BE TAX-FREE.  The Federal income tax 
consequences of the acquisition will depend primarily on whether the 
acquisition qualifies as a Section 351 transaction under the Internal Revenue 
Code of 1986, as amended. If the acquisition qualifies under Section 351, 
generally no gain or loss will be recognized by the investors upon the 
receipt of shares in exchange their interest in the properties but investors 
may recognize realized gain, if any, with respect to their receipt of 
warrants.  If the acquisition does not qualify under Section 351, investors 
generally will recognize gain or loss.  See "Federal Income Tax Consequences" 
at 

                                       34
<PAGE>

page __.  Among other requirements to qualify the acquisition under Section 
351, investors must be treated as owning 80% or more of the outstanding 
shares of the company "immediately after the exchange." As discussed in 
"Federal Income Tax Consequences - Qualification of the Acquisition as a 
Section 351 Transaction - 1. General Rules," this determination depends on 
whether investors who subsequently dispose of shares are subject to the "step 
transaction doctrine" with respect to such dispositions and their initial 
acquisition of the shares.

     Neither the company nor counsel to the company is in a position to make 
a determination as to whether investors who will acquire more than 80% of the 
outstanding shares of the company will or will not be subject to the step 
transaction doctrine.  Consequently, counsel to the company is unable to 
opine as to whether the acquisition qualifies under Section 351.  However, 
because (i) investors will acquire 80% or more of the shares in the 
acquisition, and (ii) the company is not aware of any facts which lead it to 
believe that any subsequent disposition of shares by one or more investors 
may be subject to the step transaction doctrine, the company intends to take 
the position that the acquisition qualifies under Section 351.  There can be 
no assurance, however, that the IRS will not take a contrary position.

     Investors should recognize that if a relatively small number of 
investors subsequently dispose of their shares in transactions subject to the 
step transaction doctrine, the acquisition will not qualify under Section 351.
   
     THE COMPANY MAY INCUR SIGNIFICANT ADDITIONAL DEBT.  After the 
acquisition, the properties will not be subject to any liens other than 
possible mechanics' liens and liens imposed as a result of an aggregate of 
approximately $[1,000,000] in past due property taxes owed as of August 31, 
1998 and which are not paid when due in future years.  However, the Board of 
Directors could allow the company to borrow using the company's real estate 
assets as security.  The more debt a company has, the more of its cash flow 
is necessary to be used to pay down such debt.  If cash flow cannot cover 
debt repayment, the company could lose those assets to creditors.  If 
potential lenders or providers of equity believe that the company has too 
much debt, further financing may become unavailable or prohibitively 
expensive.  There is no limitation on the amount of debt the company may 
incur.  See "Policies with Respect to Certain Activities -Financing Policies" 
at page __.
    
     THE BOARD OF DIRECTORS WILL HAVE THE ABILITY TO CHANGE INVESTMENT, 
FINANCING AND OTHER POLICIES OF THE COMPANY WITHOUT SHAREHOLDER CONSENT.  
The Board will determine major acquisition, financing, debt and distribution 
policies of the company.  The Board may amend or revise these policies as 
well as the business plan without shareholder approval.  You will have no 
direct control over these changes.  See "Business and Properties" at page __ 
and "Policies with Respect to Certain Activities" at page __.

     YOU WILL HAVE NO DISSENTERS' RIGHTS IN CONNECTION WITH THE ACQUISITION.  
If the acquisition is approved, investors in any of the programs who vote 
against the acquisition will not be entitled to dissenters' or appraisal 
rights under the tenancy-in-common agreement or the Delaware or California 
law.  Thus, investors who do not approve of the acquisition have no choice 
other than to accept shares in the company if the acquisition is approved by 
holders of a majority of the 

                                       35
<PAGE>

tenancy-in-common interests in each of the programs.  See "Voting Procedures 
- -- No Dissenter's Rights" at page __.
   
     THE COMPANY HAS NO OPERATING HISTORY.  The company was formed over one 
year ago to take part in the acquisition of your property.  It does not have 
the benefit of operating for a long time.  This means that shares in the 
company are much riskier than ownership of shares of established companies.  
If the company had been operating as if it owned the properties which it 
desires to acquire, it would have experienced losses to date.
    
   
     YOUR VOTING RIGHTS WILL CHANGE.  You will not be able to vote on changes 
or dispositions of a particular property.  Those decisions will be made by 
the board of directors or management.  In addition, you will have an 
investment in an entity that is larger than each of the programs and, thus, 
you will lose relative voting power even though you will be a shareholder of 
a company with a more diverse asset base.
    
   
     CASH DISTRIBUTION POLICIES WILL BE CHANGED.  Despite the expectation of 
investors that they would receive regular interest payments on their original 
investments and their principal returned in a pre-determined time frame, 
there have been no distributions from any of the programs, other than the 
Oceanside program, in the past three years due to the original borrowers' 
defaults.  Future cash distributions will be based on the company's earnings 
and the decision of the board of directors to pay dividends. Therefore, even 
if a particular property were to perform well, there is no assurance that 
there would be cash distributions to you.
    
   
     THE METHOD OF MANAGEMENT COMPENSATION WILL BE CHANGED.  National 
rendered asset management and property management services to the programs 
subsequent to the time when the original borrowers defaulted and the 
investors became beneficial owners of the property.  In the future, 
compensation will, instead, be paid to officers of the company in the form of
salaries, stock options and other benefits.  These salaries and other forms 
of compensation will be payable to management of the company even if one or 
more of the properties acquired in the acquisition is subsequently sold.
    
     HOLDERS OF A MAJORITY OF TENANCY-IN-COMMON INTEREST BIND A PROGRAM. 
Approval of the acquisition by investors holding a majority of the 
outstanding interests in a program will bind all of that program's investors.
   
     NATIONAL'S JUDGMENT REGARDING THE DIFFERENCES IN YOSEMITE/AHWAHNEE 
APPRAISALS MAY BE INCORRECT WHICH MEANS THE EXCHANGE VALUES FOR THESE 
PROPERTIES MAY BE TOO LOW OR TOO HIGH.  As discussed in "Background and 
Reasons for the Acquisition -- Calculation of Exchange Values" at page __, 
National reviewed the updated March 1998 appraisal of the Yosemite/Ahwahnee 
properties which reflected an aggregate "as is" appraised value of $20,246,000 
and the October 1996 appraisal which reflected an "as is" aggregate appraised 
value of $4,000,000.  The results of those appraisals clearly differed from 
each other, and, in management's judgment, the difference could not be 
accounted for solely by improving market conditions.  Some of the parcels, 
including the golf course, were subsequently sold, on June 5, 1998, to the 
Oceanside Program investors to obtain working capital.  Based on its review 
of all appraisals, National concluded that the properties currently owned by 
the 

                                       36
<PAGE>

Yosemite/Ahwahnee I and II Programs have values of $5,486,000 ($1,782,950 and 
$3,703,050, respectively), and the parcels currently owned by the Oceanside 
Program have a value of $5,080,000.  National believes its approach is 
reasonable.
    
REAL ESTATE RISKS ASSOCIATED WITH ALL PROPERTIES

     ALL OF THESE FACTORS CAN AFFECT OUR REVENUES, PROFITS AND DIVIDEND 
DISTRIBUTIONS, IF ANY, AND THE VALUE OF YOUR INVESTMENT.
   
     THERE ARE SIGNIFICANT DELINQUENT PROPERTY TAXES.  If delinquent property 
taxes are not timely paid, the company could lose one or more of the 
properties to tax sales. Current annual property taxes are due one-half in 
November and one-half in February. Delinquent taxes that are on payment plans 
are due in April of each year until fully paid. Each of the programs' 
properties is subject to the following delinquent property taxes as of August 
31, 1998:  Sacramento/Delta Greens - approximately $27,000; Yosemite/Ahwahnee
(combined) - approximately $500,000; Mori Point - approximately $165,000; 
Cypress Lakes - approximately $204,000; Palmdale/Joshua Ranch - approximately 
$63,000; Esperanza - approximately $20,000; and Stacey Rose (combined) - 
approximately $30,000.  Annual payments required for all the properties for 
current taxes (including amounts currently due on five-year payment plans) 
total approximately $549,000.  In the case of Sacramento/Delta Greens, 
Yosemite/Ahwahnee, Mori Point, Palmdale/Joshua Ranch and Stacey Rose 
properties, National has entered into statutorily authorized five-year 
payment plans with the applicable taxing authorities.
    
   
     CERTAIN ASSETS MAY HAVE TO BE SOLD TO RAISE WORKING CAPITAL.  Unless a 
minimum of approximately $4,565,000 from the sale of certain assets of the 
programs or the sale of units in the concurrent offering or the exercise of 
warrants become available, the company will not be able to proceed with its 
entire business plan.  The company will also need financing from other 
sources to complete its plan.  Financing sources are not predictable and 
interest rates or other costs of financing may be prohibitive.  Neither the 
programs nor the company have received any commitment from any sources for 
financing at this time. In their current tenancy-in-common structure, the 
programs cannot obtain traditional bank financing.
    
   
     FEDERAL, STATE AND LOCAL ENVIRONMENTAL AND OTHER LAWS MAY REQUIRE 
EXPENSIVE HAZARDOUS SUBSTANCE CLEAN-UP OR REMOVAL AS WELL AS EXPENSIVE PUBLIC 
IMPROVEMENTS.  We have not conducted any environmental audits on the 
properties. As a result, there may be environmental liability to the company. 
Local governments have required residential developers to pay assessments 
for streets, schools and parks which increase the cost of development.  
Increased costs can have a negative affect on the company's sale of 
residential lots.
    
   
     IF THERE IS AN UNINSURED LOSS, THE COMPANY COULD LOSE ITS INVESTMENT, 
PROFITS OR CASH FLOW FROM A PROPERTY.  The company will carry customary 
insurance for its properties.  Certain extraordinary losses such as 
earthquakes and floods may be uninsurable or too expensive to insure.  The 
company does not plan to carry earthquake or flood insurance.  If an 
uninsured loss occurs, the company could lose capital as well as revenues, 
and would still owe other debts related to the property affected, if any.
    

                                       37
<PAGE>
   
     THE DEVELOPMENT OF ADDITIONAL PROJECTS MAY OCCUR.  We may develop 
additional projects in the future, although we have no immediate plans to do 
so. See "Business and Properties - Investments in Real Estate or Interests in 
Real Estate" at page __.  Real estate development involves more risks than 
there are in the ownership and operation of established projects.  Financing 
may not be available on favorable terms for development projects; 
construction may not be completed on schedule or budget; construction 
financing may not be available; long-term financing may not be available on 
completion of construction; and sites may not be sold on profitable terms.
    
   
     THE CALIFORNIA ECONOMY HAS FLUCTUATED BROADLY IN THE PAST FEW YEARS.  
Initially, we will conduct all of our business in California.  Our markets 
have been affected by substantial fluctuations in local economic conditions, 
interest rates, inflation, employment levels and regulations.  California has 
also experienced draught conditions, resulting in water conservation measures 
and rationing in some areas of the State.  In the past, these conditions have 
caused local governments to restrict residential development.  California's 
climate and geology present risks of natural disaster such as earthquakes and 
floods.
    
   
     WHEN THE ACQUISITION IS COMPLETED, NATIONAL AND ITS PRINCIPALS WILL BE 
OWED $1,818,684 BY THE COMPANY.  This represents accrued fees and expenses 
from the programs which National has not cancelled.  This amount is due and 
payable and the company intends to start paying it after the Acquisition, but 
only from operating revenues, proceeds from the sale of assets, or from the 
exercise of warrants, and not from proceeds available from the sale of units 
in the concurrent offering.
    
REAL ESTATE RISKS OF SPECIFIC PROPERTIES

     ALL OF THESE FACTORS CAN AFFECT OUR REVENUES, PROFITS AND DIVIDEND 
DISTRIBUTIONS, IF ANY, AND THE VALUE OF YOUR INVESTMENT.

     SACRAMENTO/DELTA GREENS

   
     PERMITS TO DEVELOP THE PROPERTIES NEED TO BE OBTAINED.  Construction of 
the Sacramento/Delta Greens property will require approval of a new tentative 
map, the filing of a final map and obtaining building permits from the city.  
The tentative tract map process for the Sacramento/Delta Greens property 
required that studies be conducted to identify any endangered species' 
habitat which may exist on the property.  Since some were identified, such as 
burrowing owls and fairy shrimp, changes to the tentative development plans 
have been made that will reduce or eliminate any damage to the habitat.  A 
new tentative map needs to be approved by the City. The longer this process 
takes, the longer it will be before any of the property is ready for any 
construction, further development activity or sale.
    
     HOLDING AN INVENTORY OF RESIDENTIAL LOTS MAY CAUSE THE COMPANY TO INCUR 
SUBSTANTIAL CARRYING COSTS UNTIL THE LOTS CAN BE SOLD.  Changing market 
conditions may increase the difficulty of selling the lots.  If the company 
chooses to build homes on the lots, delays in construction, the lack of 
reasonably priced construction or mortgage financing, and the general 
California economy could lengthen the holding period for the lots.  This 
would mean a delay in 

                                      38
<PAGE>

realizing cash from the business operations.  The average carrying costs, 
including property taxes, predevelopment activities and asset management fees 
for this property have averaged approximately $10,000 per month over the past 
three years.
   
     RISKS OF RESIDENTIAL DEVELOPMENT.  The market for residential real 
estate is cyclical and the residential lot development industry is highly 
competitive. If the demand for new lots does not keep pace with competitive 
supply, our properties may be sold at a loss.  The location of the company's 
lots, the presence of other competition, customer acceptance and pricing are 
all factors affecting success.  Competitors may have better financial, 
managerial and other resources, affecting our ability to successfully compete.
Sacramento/Delta Greens represents over 5% of the assets of the company.
    
   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that adequate funds will not 
be available to pay the engineering costs required to mitigate endangered 
species issues and pay for the planning and design expenses for the city to 
approve a new tentative tract map (estimated by management to cost 
approximately $25,000).  Another risk is whether the lots to be developed 
will appeal to builders and whether home financing will be available. Finally,
there is a risk that the development and sale of lots or homes will not be 
profitable.
    
   
     YOSEMITE/AHWAHNEE PROPERTIES (including the golf course and surrounding 
land, which is owned by the Oceanside program investors)
    
   
     PERMITS TO DEVELOP THE CONDOMINIUM-TYPE TIMESHARE ASPECT OF THE RESORT 
HAVE NOT YET BEEN OBTAINED.  The Yosemite/Ahwahnee property has a final map 
on 32 remaining single family estate lots and a use permit for a 600 space 
recreational vehicle park.  Planning and development are currently underway 
for 100 additional recreational vehicle membership sites, as well as for 
vacation villa timeshare units. Additional planned usage such as traditional, 
attached timeshare units will require extensive county and state approvals.
    
     RISKS AFFECTING OPERATION OF A GOLF COURSE.  Increased competition, 
seasonality, weather and course conditions will affect the operations of the 
company.  While no new golf courses have opened near the Ahwahnee Golf 
Course, new courses could increase the competition and reduce the rounds 
played. Seasonal variations may require the company to supplement revenue at 
the golf course to meet operating expenses.  Weather can negatively affect 
the turf grass and reduce the number of rounds played.  Inflationary costs 
may not be offset by increased dues.  Also, golf's success depends on 
discretionary spending by consumers, which may be vulnerable to regional and 
economic conditions, as well as to pleasure or destination travel preferences 
by visitors and tourists.  All of these factors could reduce the amount of 
money earned by the company.
   
     The Yosemite/Ahwahnee golf course can be an important amenity which may 
attract potential timeshare purchasers in the future.  At this time, the 
project does not rely on the golf course for its revenue.  National estimates 
that the value of the golf course will be less than 20% of the assets of the 
company.
    

                                      39
<PAGE>
   
     RESORT DEVELOPMENT IS UNPREDICTABLE FOR A VARIETY OF REASONS AND COULD 
RESULT IN LOSSES.  In addition to normal real estate risks, financing is hard 
to obtain, and the lodging industry can be unpredictable, seasonal and very 
competitive.  Without additional financing or capital, the company will not 
be able to completely develop its timeshare resort projects as part of its 
growth strategy. Economic conditions, changes in travel patterns, extreme 
weather conditions, labor and other variable costs can all affect revenues 
and profits.  For example, Spring through Fall at the Yosemite/Ahwahnee 
property are the periods of highest occupancy.  Seasonality can be expected 
to cause quarterly fluctuations in the company's revenues.
    
     RISKS RELATING TO TIMESHARE OPERATIONS.  Certain factors affecting 
timeshare operations could result in losses.  Negative press surrounding the 
remarketing of timeshares might negatively impact sales and operations. Also, 
marketing costs are high relative to selling price which can reduce or 
eliminate profits from the sale of timeshare interests.

     In addition, according to the American Resort Development Association, 
there is a tendency for timeshare owners to default more often on their 
timeshare loans then homebuyers who borrow to buy a home.  If a buyer 
defaults, we would incur costs in remarketing the timeshare.

     The timeshare industry is extremely competitive and we may not be able 
to secure development financing on acceptable terms.
   
     Since the project is not yet permitted for traditional attached 
timeshare units, there has been no allocation of assets.  Should attached 
timeshare units be approved, the company anticipates that a significant 
portion of the revenue of the company will be derived from sales of these 
timeshare units.
    
     RISKS RELATING TO RECREATIONAL VEHICLE PARK OPERATIONS.  Risks relating 
to recreational vehicle parks are substantially the same as those described 
above for timeshare projects.
   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that adequate funds will not 
be available to (i) make up for the current cash drain from operations and 
maintenance of the golf course, clubhouse and current recreational vehicle 
facilities (estimated by management at approximately $350,000) annually and 
(ii) complete the construction of additional recreational vehicle sites and 
obtain approvals for and construction of the first group of vacation villa 
timeshare units (estimated by management to cost approximately $3,000,000).  
There is also a risk that the operation of recreational vehicle sites, 
timeshares and a golf course may not be profitable.
    
     MORI POINT PROPERTY
   
     PERMITS TO DEVELOP THE PROPERTY HAVE NOT YET BEEN OBTAINED.  If needed 
permits for development for the Mori Point property are not obtained or 
reissued, the business plan for the company will have to be revised.  
Additionally, the presence of two endangered species on the Mori Point 
property increases the risks that necessary approvals may not be received if 
an acceptable habitat mitigation plan cannot be developed.  The permitting 
process with the 
    

                                      40
<PAGE>

   
California Coastal Commission and the City of Pacifica is expensive and time 
consuming.  Mori Point had a specific plan and tentative map approvals to 
build a hotel/conference center which expired in 1991. These approvals must 
be obtained or reinstated prior to construction on the property. Mori Point 
will represent approximately 20% of the assets of the company.
    

   
     HOTEL/CONFERENCE CENTER DEVELOPMENT IS UNPREDICTABLE FOR A VARIETY OF 
REASONS AND COULD RESULT IN LOSSES.  In addition to normal real estate risks, 
financing is hard to obtain, and the lodging industry can be unpredictable, 
seasonal and very competitive.  Without additional financing or capital, the 
company will not be able to develop the hotel/conference center project as 
part of its growth strategy.  Economic conditions, changes in travel 
patterns, extreme weather conditions, labor and other variable costs can all 
affect revenues and profits.  Seasonality can be expected to cause quarterly 
fluctuations in the company's revenues.  At the hotel/conference center 
property at Mori Point, we may be competing against well-known chains and 
extended-stay inns.
    

   
    

     ADDITIONAL SPECIFIC RISKS.  There is a risk that the city government 
will not approve the property for its intended use.  Capital to conduct 
engineering and environmental studies in order to apply for and obtain 
approvals for its use from the City is estimated to be approximately 
$500,000.  Financing will also be necessary for roads, utilities and other 
infrastructure costs prior to construction.  Finally, there is a risk that 
the proposed hotel/conference center may not be profitable.


     CYPRESS LAKES PROPERTY

   
     THE VESTED TENTATIVE MAP WILL EXPIRE IN APRIL 1999 UNLESS RENEWED AND 
THE BUILD OUT OF THE PROPERTY WILL BE EXPENSIVE.  Due to being located in a 
100-year flood plain, the property requires a levee to be constructed around 
its perimeter which is very expensive.  Preliminary engineering estimates 
indicate these costs to be more than $9,000,000. It may be desirable to 
change the vesting tentative map if the costs can be reduced significantly. 
While mere extension of the expiration date of the existing vested tentative 
map is not expected to be controversial, any changes in the existing plan 
could subject the project to public hearings which might result in additional 
costs being placed on the project.  This could further increase the high 
front-end financial requirements.  Additionally, such modifications might not 
be approved by the County.
    

   
     Cypress Lakes is a proposed master-planned community and represents more 
than 20% of the assets of the company.  If the current proposed sale of the 
Property is not consummated, and if a bulk sale cannot be achieved, joint 
venture partners would have to be brought in by the company to help with the 
significant up-front capital requirements of such a large project in order to 
develop it.  It may be difficult to find substantial builder/developers who 
have the financial ability to purchase or develop the project.  Changing 
market conditions may increase the difficulty in selling lots.
    

   
     Should the company determine to build out the project, delays in 
construction, reasonably priced mortgage and construction financing and the 
local and general California

                                      41
<PAGE>

economy could lengthen the holding period for the lots.  This would mean 
delays in realizing cash from the business operations.
    

   
     RISKS AFFECTING OPERATION OF A GOLF COURSE.  When, and if, the golf 
course is developed, it will face competition from the 15 golf courses within 
the immediate market area (an approximate 25-mile radius).  Seasonality, 
weather and course conditions will affect the operations of the company. 
Inflationary costs may not be offset by increased dues.  Also, golf's success 
depends on discretionary spending by consumers, which may be vulnerable to 
regional and economic conditions, as well as to pleasure or destination 
travel preferences by visitors and tourists.  All of these factors could 
reduce the amount of money earned by the company if the golf course is 
constructed.
    

   
     RISKS OF RESIDENTIAL DEVELOPMENT.  Totaling 1,330 lots when built out, a 
large supply of lots would be available and, due to the cyclical nature of 
the housing industry, demand may fluctuate differently than supply.  This 
could result in needing to sell lots at a loss.  Due to the size of the 
project, it could take between six and ten years to complete, which would 
subject it to new competitors entering the marketplace during the sales 
period. An environmental impact report was obtained on the property. Any and 
all environmental concerns will be mitigated as required in the vested 
tentative map conditions of approval. No evidence of endangered species that 
would limit or preclude development of the project have been found.
    

     PALMDALE/JOSHUA RANCH PROPERTY

     A FINAL TRACT MAP MUST BE RECORDED.  After several years of effort by 
National, the vested tentative map was approved by the City of Palmdale at a 
hearing before the planning commission in early July 1998.  A final recorded 
map must be secured by National or a buyer in order to build on the property. 
Final engineering, soils, utility and various improvement studies will need 
to be conducted in order to record the final map.

     PERMITS TO DEVELOP THE PROPERTY NEED TO BE OBTAINED.  A final recorded 
map, which could take nine to twelve months after starting the process, will 
be required prior to construction.  Due to the size of this project which 
encompasses some 739.6 acres and is currently planned for 539 lots, 
additional grading studies, soils investigation and utility planning needs to 
be done which could negatively impact the cost of this large-scale 
development.

   
     HOLDING AN INVENTORY OF RESIDENTIAL LOTS MAY CAUSE THE COMPANY TO INCUR 
SUBSTANTIAL CARRYING COSTS UNTIL THE LOTS CAN BE SOLD.  Finding 
builder/developers that have the financial strength to handle this size 
project is difficult.  Changing market conditions, the lack of 
reasonably-priced construction or mortgage financing and the general or local 
market conditions could lengthen the holding period for lots.  This would 
mean a delay in realizing cash from business operations.  The average 
carrying costs, including property taxes, predevelopment and asset management 
services for this property have averaged approximately $16,300 per month over 
the past three years.
    


                                42
<PAGE>
   
     RISKS OF RESIDENTIAL DEVELOPMENT.  The market for residential real 
estate is cyclical and the residential lot development industry is highly 
competitive. If the demand for new lots does not keep pace with competitive 
supply, the property may be sold at a loss.  The location of the lots, the 
presence of other competition, customer acceptance and pricing are all 
factors affecting success. Competitors may have better financial, managerial 
and other resources affecting the company's ability to successfully compete. 
Any and all environmental concerns will be mitigated as required in the 
vested tentative map conditions of approval. No evidence of endangered 
species that would limit or preclude development of the project have been 
found.
    

   
    

   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that adequate funds will not 
be available to pay for or finance (i) engineering, soils and utility studies 
which is estimated to cost approximately $140,000, and (ii) another risk is 
whether the lots to be developed may appeal to project builders so that the 
property can be sold in whole or by parcel. Palmdale/Joshua Ranch is a 
proposed residential development and represents about 10% of the assets of 
the company.
    

     ESPERANZA PROPERTY

   
     RISKS OF COMMERCIAL DEVELOPMENT.  The material risks associated with the 
development of the Esperanza Property are (i) as of August 31, 1998, 
approximately $23,000 of property taxes are delinquent and must be brought 
current or a statutory five-year payment plan must be arranged with the 
County of Riverside to avoid loss of the property for delinquent property 
taxes; and (ii) despite a strong economy, rents and values for many retail 
properties are expected to remain soft in 1998.  Pressure on rents brought 
about by over building, weakness in demand for space and store closures 
caused by lagging profits are the forces causing a soft market. No 
environmental or endangered species reports have been prepared for the 
property.
    

     ADDITIONAL SPECIFIC RISKS.  Within the City of Victorville there are 
approximately 3,250 acres zoned for commercial use, of which 60% remains 
available for development.  Victorville is home to the largest enclosed 
regional shopping center between San Bernardino and Las Vegas, which is known 
as The Mall of Victor Valley.  These commercial sites represent significant 
competition to the Esperanza project.  There are more than 5,400 acres within 
the city limits of Victorville zoned for light and heavy industrial use.  
Nearly nine percent of this 5,400 acres of land is vacant and is available in 
parcels ranging in size from one-half to five hundred acres.

     STACEY ROSE PROPERTIES

   
     RISKS OF RESIDENTIAL DEVELOPMENT.  The material risks associated with 
the development of the Stacey Rose Properties are (i) as of August 31, 1998,
approximately $30,000 of property taxes are delinquent and must be brought 
current or a statutory five-year payment plan must be arranged with the 
County of Riverside to avoid loss of the Properties for delinquent property 
taxes; (ii) it is estimated that it may cost about $50,000 to finalize a 
tentative tract map on the parcels; (iii) a substantial, and potentially 
expensive, sales and marketing effort will be necessary to sell homes 
constructed on the properties if a bulk sale of the lots is not made; (iv) 
the properties are located in a lower income residential area; and (v) 
increasing government fees and assessments for streets, schools, parks and 
other infrastructure requirements could increase the 


                                43
<PAGE>

cost of lots to the company, thereby increasing the sales price of the lots 
which will delay market absorption. No environmental or endangered species 
reports have been prepared for the property.     

   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that (i) adequate funds will 
not be available to finalize a tentative tract map on the parcels 
(approximately $50,000); (ii) the project will not appeal to project 
builders; and (iii) home financing at reasonable costs may not be available.  
There is also a risk that the development and sale of lots or homes may not 
be profitable.
    

ANTI-TAKEOVER PROVISIONS AND LIMITATION OF DIRECTOR LIABILITY

     Certain provisions of the charter documents may restrict changes in 
control of the company's management.  These provisions may make it more 
difficult or expensive for another party to acquire and exercise control of 
the company or to change its management, even if that change would be 
beneficial to you.  These provisions include:

     ADDITIONAL CLASSES OF SHARES.  Under the company's certificate of 
incorporation, subject to the receipt of fair value, the Board of Directors 
may issue shares in other classes or series and fix the rights, powers and 
limitations associated with such shares.  Although the Board of Directors has 
no present intention of doing so, it could issue a class or series that 
could, depending on its terms, impede a merger, tender offer or other 
transaction that you might believe is in your best interest or in which you 
might receive a premium for your shares over the then current market price.  
The issuance of such shares could also dilute your voting power.  See 
"Description of Shares" at page __.

     STAGGERED BOARD.  The Board of Directors is divided into three classes 
serving staggered three year terms.  This arrangement may affect your ability 
to change control of the company, even if you believe such a change is in 
your best interests.  See "Comparisons of Programs and Company -- 
Anti-Takeover Provisions" at page __.

     RESTRICTIONS ON CERTAIN BUSINESS COMBINATIONS.  The company's 
certificate of incorporation, as well as Delaware law, prohibits certain 
business combinations with owners of more than 15% of the outstanding voting 
stock of the company ("interested stockholders") within the three year period 
immediately prior to the date on which the interested stockholder became an 
interested stockholder.  These restrictions on certain business combinations 
may deter potential purchasers who seek control of the company.  See 
"Comparison of Programs and Company -- Restrictions on Related Party 
Transactions and Business Combinations" at page __.

     SUPERMAJORITY VOTES.  Changes to the company's certificate of 
incorporation which cover anti-takeover provisions require the approval of 
two-thirds of the company's voting stock.  This restriction also may deter 
potential purchasers who seek control of the company.  See "Comparisons of 
the Programs and the Company -- Anti-Takeover Provisions" at page __.

     IN ADDITION TO THE ANTI-TAKEOVER PROVISIONS, THE DELAWARE LAW, AS WELL 
AS THE CHARTER DOCUMENTS, LIMIT THE LIABILITY OF DIRECTORS AND OFFICERS TO 
SHAREHOLDERS.  This limitation of liability may exceed the protections 
National enjoys under the programs' servicing agreements 

                                44
<PAGE>

and limit shareholders' claims against management.  See "Fiduciary 
Responsibility and Indemnification -- Limitation on Liability of Directors and 
Officers of the Company" at page __.

                                45
<PAGE>

  CAPITALIZED TERMS USED THROUGHOUT THE REST OF THIS PROSPECTUS AND IN THE
   ACCOMPANYING SUPPLEMENT ARE DEFINED IN THE GLOSSARY LOCATED AT THE END
          OF THE PROSPECTUS, JUST BEFORE THE FINANCIAL STATEMENTS.

                 BACKGROUND AND REASONS FOR THE ACQUISITION

GENERAL

     National is a California corporation that was formed in 1986.  National 
is a licensed real estate broker in the State of California.  Pursuant to a 
series of permits issued by the California Department of Corporations, 
National offered fractionalized interests in loans secured by deeds of trusts 
to investors who satisfied the suitability standards set forth in the 
applicable offering materials and who could invest a minimum of $2,000.  The 
fractionalized interests offered pursuant to the permits were commonly 
referred to as trust deed participation or "Trudy Pat" investments.  In 
addition, National also sold through private placements fractionalized 
interests in loans secured by deeds of trust.  Since those interests were not 
sold pursuant to permits from the California Department of Corporations, 
National did not refer to them as "Trudy Pat" programs.

     From 1988 through 1993, National arranged a number of loans for various 
builders and land developers.  In return, these borrowers offered promissory 
notes and the security of a first deed of trust on their real estate 
project(s) as collateral for a loan, normally at 50% or less loan-to-value 
ratio (the ratio of the cumulative amount of the notes divided by the value 
of the property as appraised by an independent qualified real estate 
appraiser) for unimproved property and up to 85% loan-to-value of the 
completed property (determined by independent appraisers) for property under 
construction.  The notes generally were short-term (two years), often with 
extensions for one or two years at the option of the borrower and provided 
interest to investors which was significantly higher than yields of other 
types of investments available at the time.  Pursuant to each servicing 
agreement executed by each Investor, National was to receive a loan servicing 
fee of one-twelfth of one percent of the initial amount of the note amount 
per month.

     Each Program has served as a separate investment vehicle for Investors. 
Underwriting of a loan was based on an appraisal by an independent real 
estate appraiser.  In the case of each of the Programs described in this 
document, the borrowers have defaulted on their loans and National has 
obtained title to the real property securing the loans as the agent of and 
for the benefit of the Investors in each of the Programs.  The interests 
which each of the Investors held in the real estate loans have been converted 
through the foreclosure process into tenant-in-common interests in the 
underlying real estate that formerly secured the loans.  (For purposes of 
this discussion, the term "foreclosure" includes, but is not limited to, 
taking title to real estate constituting security for the applicable loans 
through exercise of a power of sale under a deed of trust or through 
accepting a deed from the applicable borrower or purchase from a bankruptcy 
trustee.)

                                     46
<PAGE>

   
     SERVICING AND ASSET MANAGEMENT FEES.  Pursuant to the servicing 
agreements, National was entitled to an annual loan servicing fee of one 
percent of the unpaid principal amount of the loan.  For this fee, National 
was to collect interest and principal payments, remit them to the Investors 
net of National's fee and other Program expenses, generally monitor the 
performance of the loans and keep the Investors informed.
    

   
     After title was taken to the Properties through the acquisition process 
after borrowers' defaults, National's servicing fee-related activities were 
no longer necessary.  It was disclosed to the Investors in each Program that, 
in order to assist them in protecting the value of their real estate assets 
and avoiding the confusion of tenancy-in-common ownership of real estate by, 
in most cases, several hundred Investors or more, National had converted its 
role to that of an asset manager.  Thereafter, National continued to manage 
the assets of the Programs and charged the same one percent fee, even though 
the asset management activities were much more intensive and costly than 
servicing-related activities.  Given the complexity of the tenancy-in-common 
relationships involved in each Program, and the amount of work involved in 
keeping Investors up-to-date and in planning for the financing and 
development of the Properties, National believed the fee was at least as 
reasonable as would be charged by third parties.  The asset management 
services are investor-related and include, but are not limited to, 
identifying Investor objectives; maintaining compliance with Investor 
assessment procedures set forth in the tenancy-in-common agreements; 
processing ownership transfers for Investors; communicating with Investors in 
writing, by telephone and, occasionally, in person; planning, coordinating 
and executing Investors' directives indicated by majority vote (including the 
development and implementation of a plan to obtain liquidity for, and enhance 
the value of, Investors' interests in the Programs' real estate); and 
selecting, monitoring and supervising third party providers of services to the
Programs.
    

   
     After the Oceanside and Yosemite/Ahwahnee foreclosures, in addition to 
the one percent asset management fee earned by National, officers of National 
(principally David Lasker and James Orth) also performed property management 
services for those programs in their capacities as officers of the two 
operating companies established by National for the benefit of Oceanside and 
Yosemite/Ahwahnee I and II Investors, Oceanside Development, Inc. ("ODI") and 
Ahwahnee Golf Course and Resort, Inc. ("AGCRI").  The property management 
services and activities are property-specific and include, without 
limitation, solicitation and engagement of entitlement and permit processing, 
environmental, engineering, planning, architectural, construction, marketing, 
appraisal, legal, accounting and other experts as needed for each project; 
due diligence on potential service providers; assistance in presentations and 
applications for approvals to governmental agencies; packaging and 
documenting the status of a project for potential financing, sale or joint 
venture; supervising and managing the operational activities for 
construction, maintenance and development on the Oceanside and 
Yosemite/Ahwahnee projects; and contract negotiations and documentation.  To 
the extent similar property specific services were provided to the other 
Programs, they were provided without extra charge because the necessary 
activities were less regular and less operationally intense.
    

     The following table sets forth for each of the Programs the asset 
management fees National is entitled to receive for post-Ownership Date 
services:

                                47
<PAGE>

   
<TABLE>
<CAPTION>
                               Unpaid Principal       Annual             Monthly
      Program                      Amount            Fee (1%)       Fee (1/12 of 1%)
      -------                  ----------------      -------        ----------------
<S>                            <C>                   <C>            <C>
Sacramento/Delta Greens           $5,000,000         $50,000            $4,167
Oceanside                         24,150,000         241,500            20,125
Yosemite/Ahwahnee I                6,106,759          61,068             5,089
Yosemite/Ahwahnee II              13,364,557         133,646            11,137
Mori Point                        10,000,000         100,000             8,333
Cypress Lakes                     14,000,000         140,000            11,667
Palmdale/Joshua Ranch             15,000,000         150,000            12,500
Esperanza                            500,000           5,000               417
Stacey Rose A                        315,300           3,153               263
Stacey Rose B                         85,000             850                71
</TABLE>
    

   
     The following table sets forth [as of August 31, 1998] for each of the 
Programs the unpaid aggregate amount of asset management and property 
management fees accrued by National and officers and employees of ODI and 
AGCRI after title to the Properties was taken, loans to the Programs by 
National since that time, allocated office expense of National during that 
time, and the remaining fees to be owed to National and officers and 
employees of ODI and AGCRI after the Acquisition:
    

   
<TABLE>
<CAPTION>
                                                                                                         Allocated       Total
                                Ownership           Asset               Property          Loans to         Office       Amounts
                                   Date       Management(1)(2)      Management(2)(3)     Programs(4)     Expense(5)      Due(6)
                                ---------     ----------------      ----------------     -----------     ----------   ----------
<S>                             <C>           <C>                   <C>                  <C>             <C>          <C>
Sacramento/Delta Greens            3/93           $181,178            $         -         $ 18,500        $      -      $199,678
Oceanside                         11/93            261,273                 20,000(7)             -               -       281,273
Yosemite/Ahwahnee I                9/95             37,916                198,178(7)             -          55,000       291,094
Yosemite/Ahwahnee II               9/95            124,250                396,357(7)             -         110,000       630,607
Mori Point                         8/92            537,885                      -           43,655               -       581,540
Cypress Lakes                      7/95                  -                      -           47,046               -        47,046
Palmdale/Joshua Ranch             10/93                100                      -            7,220               -         7,320
Esperanza                         12/90             41,250                      -                -               -        41,250
Stacey Rose A                     10/92              7,066                      -            3,247               -        10,313
Stacey Rose B                     10/92             26,210                      -           12,045               -        38,255
                                              ----------------      ----------------     -----------     ----------   ----------
     Total                                      $1,217,128            $   614,535         $131,713        $165,000    $2,128,376
                                              ----------------      ----------------     -----------     ----------   ----------
                                              ----------------      ----------------     -----------     ----------   ----------
</TABLE>
    

- ----------
(1)  For Investor-related services as described above; payable to National.
(2)  See "Historical Compensation for Servicing, Asset Management and Property 
     Management/Effect of Acquisition" at page __ for amounts which have
     actually been paid.
(3)  For property-related services as described above.  These amounts are
     payable to officers and employees of ODI and AGCRI.
   
(4)  Loans were made by National to cover operating needs which assessments paid
     by Investors did not cover.  These represent net amounts remaining owing to
     National as of August 31, 1998.
    

                                48
<PAGE>
   
(5)  Despite the fact that a significant amount of work was conducted in
     National's facilities for these Properties, National allocated less than
     ten percent of its office overhead to the Yosemite/Ahwahnee Programs in the
     aggregate.
    
   
(6)  For services performed prior to 1995, National was owed an aggregate of
     $[2,843,308] of unpaid fees and advances made: $500,000 to Sacramento/Delta
     Greens, $72,158 to Yosemite/Ahwahnee I, $1,157,867 to Yosemite/Ahwahnee II,
     $461,589 to Mori Point, $468,000 to Cypress Lakes, $102,134 to Esperanza,
     $64,293 to Stacey Rose A, and $17,267 to Stacey Rose B. Subsequent 
     servicing-related fees for the Oceanside and Yosemite/Ahwahnee Programs 
     of $261,273 and $124,250, respectively, due for National's contractual 
     portion of lot release fees and percentages of sales, will also be 
     cancelled upon the Acquisition of these Programs by the Company.
    
(7)  Owed to officers and employees of AGCRI.

     ORIGINAL DISCLOSURE AND SALES EFFORTS.  Each "Trudy Pat" offering, as 
well as the Esperanza and Stacey Rose A and B offerings, was independent of 
another and extensive disclosure documents were provided to each Investor.  
The disclosure documents provided investors with specific details of the 
investment opportunity including:  the nature of the investment as a 
tenancy-in-common interest, a description of the property used as security 
for the loan, type of property, value as appraised by an independent 
qualified appraiser at the time of the initial funding of the loan, terms of 
the loan, loan amount, loan-to-value ratio, interest rate, borrower resume 
and experience, borrower financial statements, other appraisal information, 
as well as a full disclosure of the risks involved with the investment.

   
     "Trudy Pat" and other interests were sold exclusively through 
participating NASD member broker-dealers.  At the time of purchase through 
their broker, all Investors executed documents which included an 
acknowledgment of receipt of the offering circular, a servicing agreement and 
a tenancy-in-common agreement, as well as representations of their 
suitability as participants according to the standards set forth in the 
offering documents and an acknowledgment, confirmed by their broker, of their 
understanding of the pertinent facts relating to the liquidity and 
marketability of their interests.  The servicing agreement provided for 
National to collect payments from the borrower on behalf of the Investors and 
distribute the proceeds of the collection net of National's servicing fees.  
The servicing agreements also authorized National to take various remedial 
actions on behalf of Investors in the event of a borrower default, subject to 
broad discretionary powers and authorities.  Pursuant to these provisions, 
National has undertaken an asset management function on behalf of Investors 
for those loans that experienced borrower defaults as described herein.  The 
tenancy-in-common agreement explained the relationship among the Investors 
and provided, among other things, that Investors would be bound by certain 
decisions made by holders of a majority of the interests.
    

     AMOUNTS FUNDED.  In 1989, National completed the funding of a real 
estate loan for the Sacramento/Delta Greens Program in an aggregate amount of 
$5,000,000 by selling undivided tenant-in-common interests in such loan to 
332 Investors. National completed the funding of similar real estate loans 
for the Yosemite/Ahwahnee I Program (1989) in an aggregate amount of 
$6,500,000 with 426 Investors; for the Mori Point Program (1990) in an 
aggregate amount of 

                                49
<PAGE>

$10,000,000 with 486 Investors; for the Yosemite/Ahwahnee II Program (1992) 
in an aggregate amount of $13,500,000 with 837 Investors; for the Oceanside 
Program (1993) in an aggregate amount of $30,000,000 with 1,755 Investors; 
for the Cypress Lakes Program (1993) in an aggregate amount of $14,000,000 
with 832 Investors; for the Palmdale/Joshua Ranch Program (1992) in an 
aggregate amount of $15,000,000 with 1,011 Investors; for the Esperanza 
Program (1988) in an aggregate amount of $500,000 with 42 Investors; for the 
Stacey Rose A Program (1988) in an aggregate amount of $85,000 with two 
Investors; and for the Stacey Rose B Program (1988) in an aggregate amount of 
$315,300 with 28 Investors.  All of such offerings, with the exception of the 
Esperanza and Stacey Rose Programs which were exempt, were sold pursuant to 
permits issued by the California Department of Corporations and interests 
were sold only to persons who were residents of the State of California.  All 
of such offerings were completed prior to the applicable loan defaults.

     ORIGINAL APPRAISAL INFORMATION.  At the time the loans were made, the 
Properties were appraised by independent appraisers.  The loans did not 
exceed 50% of the then current appraised value for undeveloped land with the 
exception of the original Oceanside Property which was a construction loan 
funded at  85% of completed appraised value.  The following table sets forth 
the dates of the loan appraisals, the appraised values and the amount of the 
loan.

   
<TABLE>
<CAPTION>
                                    Date of                        Appraised
      Program                      Appraisal                          Value             Loan Amount         Original Appraiser
      -------                      ---------                   ----------------         -----------         ------------------
<S>                                <C>                         <C>                      <C>               <C>
Sacramento/Delta Greens             9/10/88                    $   10,530,000(1)        $ 5,000,000       The Ashley Organization
Oceanside                           8/26/91 and 11/22/91           74,643,750(2)         30,000,000       Boznanski & Company
Yosemite/Ahwahnee I                 3/22/89                        13,080,000(1)          6,500,000       Arnold & Associates
Yosemite/Ahwahnee II(3)             3/25/90                        15,460,000(1)          7,000.000       Arnold & Associates
Yosemite/Ahwahnee II(3)             1/23/92                        17,335,000(1)          4,265,000       Arnold & Associates
Yosemite/Ahwahnee II(3)             9/24/92                        17,335,000(1)          2,235,000       Arnold & Associates
Mori Point                          5/18/88                        16,800,000(1)              --          Robert J. Holmes, MAI
Mori Point                           4/9/90                        22,100,000(1)         10,000,000(4)    Pacific Property Concepts
Cypress Lakes                       10/8/90                        39,000,000(1)         14,000,000       Triad Appraisal Group
Palmdale/Joshua Ranch                2/1/90                        40,400,000(1)         15,000,000       Jos. J. Blake & Assoc.
Esperanza                          10/20/86                         1,266,500(1)            500,000       Richard V. Speck & Assoc.
Stacey Rose A                       4/11/88                           335,000(1)             85,000       Robert J. Holmes, MAI
Stacey Rose B                       4/11/88                           710,000(1)            315,300       Robert J. Holmes, MAI
</TABLE>
    

- ----------
   
(1)  Undeveloped land.
(2)  Construction loans.  Appraised at completed value.  Two separate parcels.
(3)  Funded in three tranches.
(4)  Maximum initial funding was $8,400,000. Increased to $10,000,000 with 
     April 1990 appraisal.
    

     The differences between the appraised values at the time the loans were 
made in the late 1980s and early 1990s and the appraised values as of March 
1998 which were used to determine Exchange Values are due to market 
conditions, local economy, competition, interest rates, costs of 
construction, comparable prices and other factors taken into account by 
appraisers.  According to the Urban Land Institute, the Building Industry 
Association, the Federal Savings and Loan 

                                      50

<PAGE>

Insurance Corporation and the Federal Deposit Insurance Corporation, the 
significant recession in the California economy during most of the 1990s was 
the primary cause of reduction in real estate values throughout the State of 
California.  Thus, market conditions caused the decrease in appraised values 
between the time of the loan appraisals and the appraisals used to determine 
Exchange Values.

     APPRAISED VALUE AT OWNERSHIP DATES.  Defaults occurred in each of the 
above loans and National took title to the Properties for the benefit of the 
applicable Investor group.  The following table sets forth for each of the 
Programs the date title was obtained on behalf of Investors to the underlying 
real estate ("Ownership Date"), the amount of unpaid principal at the 
Ownership Date, the amount of unpaid interest at the Ownership Date, the 
appraised value of such real estate at the Ownership Date, and the appraised 
value of the Property used for purposes of calculating Exchange Values:

   
<TABLE>
<CAPTION>
                                                             As of Ownership Date 
                                              ---------------------------------------------------   Current Appraised 
                                                 Unpaid          Unpaid                                 Value for 
                                Ownership       Principal        Accrued           Appraised         Exchange Value
            Program               Date          Balance(2)      Interest(1)          Value            Calculations(4)
            -------             ---------     ------------     -------------     ----------------   ------------------
<S>                             <C>           <C>              <C>               <C>                <C>
Sacramento/Delta Greens            3/93        $ 5,000,000     $  425,000        $ 3,075,000(4)         $1,745,000
Oceanside                         11/93         24,150,000              0(3)       6,484,000(4)          5,080,000(6)
Yosemite/Ahwahnee I                9/95          6,106,759      1,867,470          9,325,000(4)          1,782,950
Yosemite/Ahwahnee II               9/95         13,364,551      4,067,007         10,816,000(4)          3,703,050
Mori Point                         8/92         10,000,000      1,570,834          4,100,000(4)          6,000,000
Cypress Lakes                      7/95         14,000,000      3,550,264          5,200,000(5)          6,000,000
Palmdale/Joshua Ranch             10/93         15,000,000      1,073,125          5,390,000(5)          2,700,000
Esperanza                         12/90            500,000         49,653            530,000(5)            270,000
Stacey Rose A                     11/92             85,000         29,098          1,600,000(5)(8)          67,936(7)
Stacey Rose B                     11/92            315,300        107,938                                  252,064(7)
</TABLE>
    

- ----------
   
(1)  As of the Ownership Date.
(2)  With the exception of Yosemite/Ahwahnee I and Yosemite/Ahwahnee II, at
     Ownership Date no principal had been paid on these loans as they were
     structured to be interest only with a "balloon" payment at maturity.  
     Subsequent to the Ownership Date, $5,850,000 of principal has been repaid
     to Oceanside Investors.
(3)  No delinquent interest at Ownership Date.
(4)  Each Property's appraisal was updated as of March 31, 1998.
(5)  Appraised in March 1998 to determine its value as of March 31 and as of the
     Ownership Date.
(6)  Represents appraised value of the outlots and golf course portions of the
     Yosemite/Ahwahnee properties purchased by the Oceanside Program Investors
     from the Yosemite/Ahwahnee Program Investors on June 5, 1998.
(7)  Represents pro rata share of March 1998 appraisal.
(8)  Consolidated for Stacey Rose A and B together.
    

     In the case of each of the Programs, current appraisals indicate that 
the value of the Properties is significantly lower than the unpaid principal 
and interest on the loans due

                                       51

<PAGE>

   
principally to the deteriorating market conditions for real estate which 
occurred throughout California.  Despite the limited additional funding 
available from Investors or otherwise, in order to make them more marketable 
at higher prices, National has attempted to maximize the value of the real 
estate assets while seeking ways to convert them to distributable cash for 
Investors.  See "-- Management of Programs Since Foreclosure." 
    
                                   ----------

     Since taking title to the Properties, based on Investors' stated 
preferences, National's objective has been to maximize the recovery of the 
Investors' principal in the shortest period of time.  See "-- Management of 
the Programs since Foreclosure" and "-- Efforts to Dispose of the 
Properties." After reviewing various alternatives (see "-- Alternative to the 
Acquisition" and "-- Comparison of Alternatives"), National initiated and 
structured the Acquisition.  The proposed Acquisition involves the purchase 
by the Company of the real estate assets of each of the Programs, the other 
assets of each of the Programs including cash reserves and the assumption of 
certain liabilities of each of the Programs.  The Company proposes to use its 
Common Stock arbitrarily valued at $20 per share.  See "-- Calculation of 
Exchange Value" and "Allocation of Shares Among the Programs."

     Except as described in this Prospectus, no contacts have been received 
from any third parties regarding an acquisition of the assets of any of the 
Programs, or a combination or merger of any of the Programs.

MANAGEMENT OF THE PROGRAMS SINCE FORECLOSURE
   
     SACRAMENTO/DELTA GREENS PROGRAM.  As the agent of and on behalf of the 
Sacramento/Delta Greens Program Investors, National took title to the 
Property of the Sacramento/Delta Greens (formerly "North Shores") Program in 
March 1993. An appraisal of the Property's value was not obtained at the time 
title was taken; however, in May 1997, National obtained appraisals to 
determine the Property's value as of May 1997 and as of the date title to the 
Property was taken.  The May 1997 appraisal was updated as of March 1998.  
The Property is located in Sacramento, California, and is held for the 
benefit of the Sacramento/Delta Greens Investors by National Investors Land 
Holding Trust IV. Subsequent to the foreclosure, on behalf of the 
Sacramento/Delta Greens Investors, National hired consultants and engineers 
to determine the economic, political and environmental issues surrounding the 
Property in order to determine how to maximize its marketability.  The City 
had previously approved a tentative map for detached and duplex residential 
units, but it was determined by National that there was considerable 
market and political resistance to any duplex housing. So the project was 
redesigned to be developed in multiple phases as a single-family detached, 
entry-level housing product.  This reduced the number of lots from 596 to 534, 
which was then accepted by the City subject to mitigation of endangered 
species.  That mitigation, which required several months of effort and the 
expertise of specialized consultants and engineers, resulted in the further 
reduction of the number of lots available to approximately 465.  The City has 
recently advised National to submit a new tentative map application for 
approval. Attempts have been made to find joint venture partners to assist in 
the financial requirements for processing the final tract

                                     52

<PAGE>

map, as well as to provide capital for infrastructure.  In 1994, a proposed 
joint venture was considered and approved by Investors with a real estate 
developer located in Sacramento. The agreement provided for payment of $6,400 
per lot for each of the 596 lots planned at that time and to be paid when 
each lot was built on and sold (or a total of $3,814,400) plus 50% of the 
profits derived from home sales.  It was estimated that this would have been 
an approximate five year process.  The transaction was never consummated 
because of the developer's failure to fulfill its initial financial 
obligations under the agreement.  The agreement was terminated in 1995.  No 
brokers were used in this transaction.  Because of the prevailing market 
conditions through 1996, most builders in the area were attracted to real 
estate projects that already had finished lots, unlike the Sacramento/Delta 
Green project which still faced considerable infrastructure costs prior to 
attaining finished lot status. National has not sought financing from third 
party sources for the pre-construction costs, as such a loan, if available at 
all to a tenant-in-common group, was too premature and would have exposed the 
Investors to loss of the Property unless a builder could be found to become 
financially involved in the Property's development.  National believes that 
the Sacramento market for entry-level single-family residential housing has 
improved and it is anticipated that, subject to the availability of 
financing, the Property can be developed in parcels and homes can be 
constructed in successive phases by several different builders.  See "-- 
Efforts to Dispose of the Properties" and "-- Alternatives to Acquisition" 
for a discussion of alternatives considered for this Program by National.
    
   
     Since foreclosure, National has considered continuing development of the 
Property to enhance its value and marketability (and, indeed, has developed 
and planned for the operation of the Property prior to the proposed 
Acquisition) in order to sell the property for an amount sufficient to repay 
the investors. In addition, due to diminishing available capital, National 
continues to consider, but has made no recommendations with respect to, 
prompt liquidation or bankruptcy reorganization of the Program. National has 
viewed a discounted liquidation or bankruptcy as alternatives of last resort 
because it believes that those alternatives have not been in the best 
interest of Investors. As long as there were minimal funds available to 
maintain and manage the project-related activities, National has sought to 
optimize its value and marketability for an orderly sale on behalf of the 
Investors.
    
   
     OCEANSIDE PROGRAM.  This was a construction loan for in excess of 300 
single-family detached homes in Oceanside, California.  Funding for the 
Oceanside Program was completed in stages commencing in November 1991.  The 
final stage of funding (amounting to approximately $6,374,000) was completed 
in April 1993.  After an investigation by National, in November 1993, a 
technical default on the loan was caused by the borrower's admission that 
funds that were to be used to pay subcontractors had been diverted to 
corporate overhead.  In order to avoid prolonged litigation that could have 
been detrimental to the Property, National succeeded in obtaining the 
borrower's agreement to grant the ownership of the Oceanside Properties to 
Oceanside Development, Inc. ("ODI"), a corporation formed to hold title to, 
and manage, the Oceanside Property on behalf of the Oceanside Investors.  An 
appraisal of the Property's value was not obtained at the time title was 
taken; however, in May 1997, National obtained appraisals to determine the 
Property's value as of May 1997 and as of the date title to the Property was 
taken for the Investors.  An experienced and reputable homebuilder was hired 
and, through 1997, a total of 114 homes in the Encore tract, one of two 
parcels of the project, were built and sold

                                      53

<PAGE>

for a total of approximately $18,000,000, net of selling expenses.  Initially 
84 homes were built from Program funds without the need for construction 
financing.  Because of the decreasing sales volume and prices, in order to 
complete the construction of the remaining 30 homes, it was necessary for the 
builder to obtain traditional construction loans from a bank.  An additional 
23 lots were sold at the end of 1997 to that homebuilder for approximately 
$593,000 net of selling expenses plus a $50,000 unsecured note due in October 
1998.  These funds were utilized for project-related expenses and some of the 
costs to prepare the Program for the Acquisition by the Company.  Principal 
and interest in the aggregate amount of over $10,000,000 have been returned 
to Investors through August 31, 1998.
    

   
     At the end of 1997, there remained an additional 111 lots in the 
Symphony tract (the second parcel) available to be finished and built on.  An 
estimated $700,000 of equity was needed to qualify for the construction loan 
needed to complete the buildout and sale of homes on these lots.  National 
did not believe that equity would be available from the Investors, so it 
began to attempt to sell the Symphony tract to homebuilders in the area.  By 
the second quarter of 1998, there were three different homebuilders competing 
to buy the lots.  A selling price of $6,672,099 was negotiated and sale was 
consummated by National on behalf of the Oceanside Investors on June 5, 1998 
pursuant to approval of holders of a majority of the investments in the 
Oceanside Program.  Even if National had continued to manage the build-out of 
the lots for Investors, they were not likely to receive a full return of 
their investment from the completion of the construction and sales of homes 
on those remaining lots.  Since the original projections by the borrower were 
based on the construction of a number of homes which exceeded the number of 
lots initially acquired with loan proceeds, the Program had anticipated that 
more lots would be acquired so that a sufficient number of homes could be 
constructed and sold to provide for an acceptable monetary return to 
Investors.  Investors subsequently voted against this. However, the investors 
also indicated their preference by majority vote to be able to potentially 
obtain a greater return of their original funds by continuing to own real 
estate assets that could attract buyers at increasing values, including a 
transaction similar to that proposed by the Company. The Yosemite/Ahwahnee 
golf course and additional land surrounding it was offered as an asset for 
such a purpose as described below by vote of the Yosemite/Ahwahnee investors 
and recommended by National.  See "-- Efforts to Dispose of the Properties" 
and "-- Alternatives to Acquisition" for a discussion of alternatives 
considered for this Program by National.
    
   
     Concurrently with the sale of the Symphony tract, the Oceanside 
investors were offered the alternative of applying $3,550,000 of the sale 
proceeds to the purchase of the golf course ($1,800,000) and surrounding land 
($1,750,000) from the Yosemite/Ahwahnee Programs. The purchase of such land 
was designed to provide the Yosemite/Ahwahnee Programs with needed funds to 
operate and to further the development of the timeshare and recreational 
vehicle portions of the Properties, while providing the Oceanside Investors 
with (i) an additional potential revenue source through a lease of the golf 
course back to the Yosemite/Ahwahnee Programs and (ii) a possibility of 
capital appreciation in excess of the price paid. The purchase prices were 
determined and recommended by National. The golf course price was based on a 
discount from the March 1998 appraisal of the golf course property due to 
continued negative cash flow from operations, the lack of achievement of

                                       54

<PAGE>

the projected rounds of play, and the Yosemite/Ahwahnee Programs' need for 
working capital. The price for the surrounding land was based on the lesser 
October 1996 appraised value for vacant land. Such sale was approved by 
holders of a majority-in-interest of the Oceanside and Yosemite/Ahwahnee 
Programs' Investors. The balance of the sale price for the Symphony tract 
($3,000,000) was remitted to the Oceanside Investors.
    
   
    YOSEMITE/AHWAHNEE PROGRAMS.  Title to the Yosemite/Ahwahnee Programs' 
Properties was obtained in September 1995.  An appraisal of the Property's 
value was not obtained at the time title was taken; however, in May 1997, 
National obtained appraisals to determine the Property's value as of May 1997 
and as of the date title to the Property was taken.  The May 1997 appraisal 
was updated in March 1998.  An appraisal for planning purposes was previously 
conducted in October 1996.  The properties are located in Madera County, 
California, approximately 46 miles northeast of Fresno and 15 miles south of 
Yosemite National Park.  They included an operating 18-hole golf course, 
swimming pool and tennis courts, along with approximately 47 finished estate 
lots and an existing 54 site recreational vehicle park, permitting for up to 
600 sites in total.
    
   
     Upon completion of funding of the Yosemite/Ahwahnee II loan, the 
Yosemite/ Ahwahnee I Investors were secured by a first deed of trust on the 
660-acre portion of the property and by a second deed of trust on the 
990-acre portion.  The Yosemite/Ahwahnee II Investors were secured by a first 
deed of trust on the 990-acre portion and a second deed of trust on the 
660-acre portion of the property.  After the borrower's default, National 
foreclosed on the second deeds of trust as the agent of and on behalf of the 
Investors in each Program.  The first deeds of trust were left in place to 
protect the Investors against subsequent creditors. These will be 
"extinguished" as a part of the Acquisition.
    
   
     Since taking over the operation of these Properties, National has 
operated them as the agent of and for the benefit of the Investors through a 
corporation known as Ahwahnee Golf Course and Resort, Inc.  Approximately 
$3,000,000 has been funded by Investors' assessments in these Programs to 
provide working capital to maintain, improve and further develop the project, 
and to fund the negative cash flow from operations. In order to achieve the 
Investors' objectives, National has sought to maintain the status of the 
project and keep it from any deterioration while enhancing its value. To 
obtain the needed financing to further improve the property, National has 
attempted to seek conventional financing for the project without success due 
to the fact that no title company would provide a lender's policy of title 
insurance for the loan because of the tenancy-in-common relationship among 
the Investors holding beneficial ownership of the Property.  National has 
also explored the possibility of a sale of the entire project; however, no 
offers have been forthcoming.  National has continued its efforts to enhance 
the marketability and value through revenue production from the golf course, 
club house and restaurant facilities, to market and develop recreation 
vehicle sites, to develop vacation villa timeshare units and to pursue 
additional entitlements required to develop the remainder of the project.  
The project is expected to experience negative cash flow until and unless 
additional recreational vehicle sites are constructed or until timeshare 
sales can commence.  See "-- Efforts to Dispose of the Properties" and 
"--Alternatives to Acquisition" for a discussion of alternatives considered 
for this Program by National.
    

                                     55

<PAGE>

   
     As described above, in June 1998, pursuant to a majority vote of 
Investors, in order to raise badly needed cash, the golf course and outlots 
to be used for future development were sold to the Oceanside Investors for an 
aggregate of $3,550,000.  This cash infusion was allocated to pay property 
taxes (approximately $235,000), to develop the timeshare and recreational 
vehicle portions of the project (approximately $1,000,000), to pay a portion 
of the expenses of the Acquisition (approximately $350,000), to maintain 
current operational expenses and pay some delinquent accounts payable.
    
   
     Since taking title to the property, National has considered continuing 
operation of the Properties in order to maintain their value and marketability 
(and, indeed, has operated, or planned for the operation of, the Properties 
prior to the proposed Acquisition) and sale of the Properties for amounts 
sufficient to repay the Investors. In addition, based on diminishing 
available capital, National considered, but has made no recommendations with 
respect to, prompt liquidation or bankruptcy reorganization of the Programs.  
National views a discounted liquidation or bankruptcy as alternatives of last 
resort and not in the best interest of Investors as long as there continues 
to be adequate funds to manage, operate and develop the Properties in order 
to optimize their values and marketability for an orderly sale on behalf of 
the Investors.
    
   
     MORI POINT PROGRAM.  The Mori Point Program Property was foreclosed on 
in August 1992 after National, on behalf of the Investors, obtained relief 
from the borrower's bankruptcy stay from the Bankruptcy Court.  An appraisal 
of the Property's value was not obtained at the time title was taken; 
however, in May 1997, National obtained appraisals to determine the 
Property's value as of May 1997 and as of the date title to the Property was 
taken.  The May 1997 appraisal was updated in March 1998.  Title is held by 
National Investors Land Holding Trust as the agent of and for the benefit of 
the Investors.  The Property was originally to be developed into a 
hotel/conference center in Pacifica, California, which is approximately 15 
miles southwest of San Francisco on the coast.  National endeavored to 
negotiate alternative uses for the Property which would be supported by the 
local community and be more economically feasible than a hotel/conference 
center.  However, improvements in economic conditions in the Bay Area have 
recently revived the potential for and are encouraging to segments of the 
hotel industry.  Reinstating the approved specific plan and tentative tract 
map that expired under the original borrower's ownership will require 
approximately $500,000 in order to conduct the necessary environmental 
studies and mitigation of habitats for two endangered species, as well as to 
complete the required land planning, engineering and preliminary 
architectural plans.  Such funds are not currently available and would have 
to come from additional capital submitted by the Program's Investor group or 
by an industry joint venture partner.  Since funds are not available to 
further define the ultimate use and design of the Property, National has not 
attempted to obtain pre-construction financing because no title company would 
provide title insurance under the current tenancy-in-common form of 
ownership. However, even assuming such financing would be available under the 
present tenant-in-common structure, there would be no potential source for 
repayment of such loan other than from the Investors.  An offer from a 
potential joint venture partner was received in early October 1996, but such 
offer was rejected by Investors holding a majority of the interests.  See 
"--Efforts to Dispose of the Properties" and "--

                                    56

<PAGE>

Alternatives to Acquisition" for a discussion of alternatives considered for 
this Program by National.
    
   
     Since foreclosure, National has considered continuing operation of the 
Property to maintain its value and marketability (and, indeed, has operated, 
or planned for the operation of, the Property prior to the proposed 
Acquisition) in order to sell the Property for an amount that might be 
accepted by Investors. In addition, due to diminishing available capital, 
National continues to consider, but has made no recommendations with respect 
to, prompt liquidation or bankruptcy reorganization of the Program. National 
has viewed a discounted liquidation or bankruptcy as alternatives of last 
resort unless funds are not available to maintain and further the development 
of the Property in order to optimize its value and marketability for an 
orderly sale on behalf of the Investors.
    
   
     CYPRESS LAKES PROGRAM.  The Cypress Lakes Program Property, which is 
located in eastern Contra Costa County, California, was foreclosed on in July 
1995 after the borrower had defaulted on interest payments due.  Title is 
held by the National Investors Land Holding Trust VII for the benefit of the 
Cypress Lakes Investors.  In early 1996, National retained the services 
of a major, publicly-held real estate company to determine the status of and 
recommend a strategy to liquidate the Property in the most expeditious way, 
as well as to maximize the return of capital for Investors.  Economic, 
environmental and political issues and their impact on the project were 
investigated and analyzed.  The vesting tentative tract map which provided 
for an 18-hole golf course with various amenities along with 1,330 dwelling 
units on 686 acres, was due to expire in September 1997 and was renewed for a 
two year period.  In addition, two engineering firms were hired to determine 
the infrastructure cost requirement.  Various market studies were conducted 
to determine the long-term economic feasibility of lot and home sales, as 
well as other uses for the Property including a design exclusively for the 
"age restricted" segment of the population.  It was concluded that the 
infrastructure expenses, particularly those pertinent to the requirement to 
structure a levee around the Property (estimated to be approximately 
$9,000,000) may necessitate a redesign of the map to potentially reduce the 
cost.  During this process, attempts were made to gather enough data so a 
potential joint venture partner could be approached, both in the sense of the 
overall development, as well as for the golf course portion exclusively.  In 
1996, Investors voted to offer the golf course portion of the property to 
certain qualified developers in exchange for their commitment to the 
construction of the course and clubhouse facilities.  Any constructed 
amenities such as this would reduce many of the infrastructure costs and 
create greater demand for the property.  That strategy did not result in any 
specific offers. In May 1998, National obtained appraisals of the Property's 
value as of the Ownership Date and as of March 31, 1998.  The real estate 
market for large residential land development projects in the East Bay, 
Contra Costa County, area has been in a recessionary situation for several 
years, although single-family homes have been selling well further west.  
National believes that the market for this type of project was improving 
enough for a well capitalized real estate development company to be attracted 
to it for the purpose of land banking it for future completion.  In other 
words, it is still premature to develop the property into several parcels of 
land that could each be further developed into residential lots, particularly 
in light of current values and the costs of the infrastructure.  But for a 
company or entity with capital and

                                      57

<PAGE>

time available to wait for more attractive profitability, the timing could 
be right. That perception led to National's negotiation of a potential sale 
on behalf of the investors.
    
   
     Since foreclosure, National has considered continuing operation of the 
Property in order to maintain its value and marketability (and, indeed, has 
operated, or planned for the operation of, the Property prior to the proposed 
Acquisition) in order to sell the Property for amounts that might be accepted 
by Investors.  In addition, due to diminishing available capital, National 
continues to consider, but has made no recommendations with respect to, 
prompt liquidation or bankruptcy reorganization of the Program.  National has 
viewed a discounted liquidation sale or bankruptcy as alternatives of last 
resort. As long as there were adequate funds to manage, operate and develop 
the Property, National has sought to optimize its values and marketability 
for an orderly sale on behalf of the Investors.
    
   
     PALMDALE/JOSHUA RANCH PROGRAM.  Final funding for the loan to the 
developer occurred in February 1992.  National foreclosed on behalf of the 
investors in September 1993 after the borrower had defaulted on interest 
payments due. Subsequent to the investors gaining ownership of the project, 
which is held on their behalf in the National Investors Financial Land 
Holding Trust V, National hired a firm that specialized in entitlement and 
land development to assess the economic, environmental and political 
situation regarding the Property.  The Palmdale market has typically been 
dependent on the aerospace industry, as well as the commuter base from other 
areas of Los Angeles County.  The original borrower had projected from 1,200 
to 2,000 units in density for the project. However, there has been a 
considerable supply of traditional middle-market single-family lot and home 
inventories over the past few years.  One significantly large development 
tract failed with the developer defaulting on its bond obligations.  The 
Property is unique in that its 700+ acres sit mostly on a ridge that 
overlooks the valley and the City of Palmdale, so National's consultants 
conducted market studies indicating that lots of a larger and equestrian type 
of appeal would be more feasible both economically and politically.  The City 
planning department had severely downsized the quantity of lots that could be 
approved for a tentative map from the time that the original developer was 
involved which dramatically decreased its value.  These factors caused 
National to hire engineers and land planners to redesign the project 
accordingly in order to submit a tentative map that would be approved.  
National was advised that the Property would be much more marketable with a 
tentative map approved for a particular development rather than without a map 
but with just the zoning.  After approximately three years of significant 
engineering and planning efforts, the vested tentative map for 539 10,000 to 
20,000 square foot lots was approved in July 1998. National obtained 
appraisals for the Property as of the date of foreclosure and March 1998. 
Both indicated a deterioration in the market below the amount invested 
originally. While the appraiser indicated that obtaining the vested tentative 
map would have little or no impact on the current valuation, National 
believes the value may have been slightly increased by obtaining the vested 
tentative map.
    
   
     Since foreclosure, National has considered continuing operation of the 
Property in order to maintain its value and marketability (and, indeed, has 
operated, or planned for the operation of, the Property prior to the proposed 
Acquisition) in order to sell the Property for an amount sufficient to repay 
the Investors.  In addition, due to diminishing available capital, National

                                     58

<PAGE>


continues to consider, but has made no recommendations with respect to, 
prompt liquidation or bankruptcy reorganization of the Program.  National has 
viewed a discounted liquidation or bankruptcy as alternatives of last resort 
and not in the best interest of Investors. As long as there were adequate 
funds to manage, operate and develop the Property, National sought to 
optimize its value and marketability for an orderly sale on behalf of the 
Investors.
    
   
     ESPERANZA PROGRAM.  The funding for the Esperanza project was finalized 
for the developer in March 1988.  The developer defaulted on the interest 
payments for the loan in March 1990 and National initiated foreclosure 
proceedings on behalf of Investors.  However, the borrower filed a bankruptcy 
action to preclude foreclosure so National had to file a request for relief 
from the stay in the Bankruptcy Court.  In December 1990, that stay was 
granted and National obtained ownership on behalf of Investors.  National had 
the Property listed for sale by two local Victorville, California, brokerage 
firms during 1991 and 1992.  There was one offer received in November 1991 
that was rejected by Investors.  When the listing agreement expired, National 
determined that it was in the best interest of the Investors to market the 
project on a non-listed basis until the economy dictated better economic 
feasibility for the Victorville area, and particularly for the location and 
commercial zoning represented by the project. To date, the market has not 
reflected any activity or turnaround that has resulted in a price being 
offered that will allow for the recovery of the initial investment by 
Investors.
    
   
     Since foreclosure, National has considered continuing operation of the 
Property in order to maintain its value and marketability (and, indeed, has 
operated, or planned for the operation of, the Property prior to the proposed 
Acquisition) in order to sell the Property for an amount sufficient to repay 
the Investors.  In addition, due to diminishing available capital, National 
continues to consider, but has made no recommendations with respect to, 
prompt liquidation or bankruptcy reorganization of the Program.  National 
views a discounted liquidation sale or bankruptcy as alternatives of last 
resort.
    
   
     STACEY ROSE PROGRAMS.  The Stacey Rose Properties represent three 
adjacent parcels zoned for single-family residential use.  Parcel A and B 
secured two separate Investor loans.  In March 1990, due to borrower default 
in interest payments, National began foreclosure action on behalf of 
Investors which was delayed by the borrower's bankruptcy filings and was not 
concluded until July 1992.  An offer was made to the bankruptcy trustee which 
was accepted and the parcels A and B were purchased for the amount of debt 
owed plus $20,000.  The purchase also included an additional parcel that is 
larger, adjacent and integral to the value of the Stacey Rose A and Stacey 
Rose B parcels.  These parcels are estimated to require approximately $50,000 
in order to obtain a tentative tract map from the City for a certain design 
for approximately 160 residential lots. Due to lack of funds, this process 
has not been started.  Without a tentative tract map, coupled with the 
recessionary effects of the real estate market, it was determined that the 
Property could not have been sold for even a fraction of the original 
investment.  In May 1998, National obtained appraisals for the Property as of 
the date of foreclosure and March 1998.  Both indicated a deterioration in 
the market below the amount invested originally.
    

                                     59

<PAGE>

   
     Since foreclosure, National has considered continuing operation of the 
Property in order to maintain its value and marketability (and, indeed, has 
operated, or planned for the operation of, the Property prior to the proposed 
Acquisition) in order to sell the Property for an amount sufficient to repay 
the Investors.  In addition, due to the lack of capital, National continues to 
consider, but has made no recommendations with respect to, prompt liquidation 
or bankruptcy reorganization of the Program.  National views a discounted 
liquidation sale or bankruptcy as alternatives of last resort.
    
EFFORTS TO DISPOSE OF THE PROPERTIES
   
     SACRAMENTO/DELTA GREENS PROGRAM.  Subsequent to foreclosure on the 
Property in 1993, the project manager, which was hired, managed and 
supervised by National, presented the Property to several small and medium 
sized builders in the Sacramento area.  No significant interest was shown by 
such builders at that time.  However, in early 1994, National negotiated for 
and received a purchase offer and joint venture proposal from a real estate 
company located in San Mateo, California, both of which were rejected by the 
Investors because the net amount to them of approximately $3,000,000 was 
considered too low and the five year time period over which the consideration 
was to be paid was considered too long. No brokers were engaged.  Subsequent 
to that, in late 1994, another joint venture proposal was obtained from a 
local Sacramento builder. It was considered and approved by investors; 
however, the transaction and agreement were terminated because the builder 
failed to fulfill his initial financial obligations. Then, in 1996, National 
negotiated another joint venture with a builder from Davis, California, that 
was not finalized because the builder was unable to obtain an infrastructure 
and development loan. More recently, since 1997 National has been informally 
presenting the Property to several large homebuilders with presence in the 
Sacramento area.  While more interest was shown than before, again no 
significant steps were taken by any of such builders to enter negotiations to 
acquire the Property.
    
   
     OCEANSIDE PROGRAM.  In the second quarter of 1997, on behalf of the 
Oceanside Program, National began the process of marketing the 111 Symphony 
tract lots.  No brokers were used in the marketing effort as National has 
adequate knowledge of the builders in the area likely to be interested.  
Through National, those efforts resulted in a preliminary offer from a major 
homebuilder to buy the Symphony tract in bulk for approximately $41,000 per 
lot, subject to due diligence.  A sale escrow was opened but the details of 
the offer were not submitted to the Oceanside Investors pending completion of 
the buyer's due diligence.  A sale at that price would not have yielded an 
amount sufficient to return the Investors' capital.  After conducting due 
diligence, the potential buyer asserted that the cost to finish the lots 
would be about $42,000 per lot instead of its original estimate of 
approximately $26,000 per lot for such costs.  The buyer then attempted to 
negotiate the price down to approximately $25,500 per lot, $15,000 less than 
the preliminary offer.  Before selling expenses and closing costs, that price 
per lot would have yielded $2,830,500, approximately $20,200 less than the 
May 1997 appraised value.  Based on advice from consultants, National 
believed the potential buyer's estimate of costs to finish the lots was too 
high.  Thereafter, the sale escrow was cancelled.  In early 1998, National 
resumed its efforts to sell the Symphony lots.  After an extensive 
competitive situation involving three different builders, Investors approved 
the proposed sale, as well as the use of $3,550,000 of the 
    

                                    60

<PAGE>

proceeds to acquire the golf course and surrounding property from the 
Yosemite/Ahwahnee Programs.  On June 5, 1998, the Symphony parcel was sold 
for $6,672,099.

   
     YOSEMITE/AHWAHNEE I AND II PROGRAMS.  The foreclosures took place in 
September 1995.  At that time, the Programs' Properties also included 47 
finished estate lots of 1-3 acres available for sale.  Two of those lots were 
sold in mid-1996 for approximately $50,000 per lot to current owners of 
contiguous homes.  For working capital purposes, in February 1998, National 
negotiated the sale of twelve of the estate lots to the independent project 
manager for the Yosemite/Ahwahnee Properties for $255,100 ($21,250 per lot) 
before closing costs.  The Programs have the option to repurchase the lots 
prior to January 1, 2001 for an aggregate of $300,000 for which a monthly 
option payment of approximately $4,100 is required.  The disparity in lot 
prices between the 1996 sales and the 1998 sales is based on the value placed 
on contiguous lots by existing homeowners for the 1996 sales and the fact 
that the 1998 transaction was a bulk sale designed to provide working capital 
for the Programs.  An additional lot was sold in February 1998 for $52,500 to 
an independent buyer. Although the remaining estate lots were listed with 
local brokers during two separate six-month time periods since the 
foreclosures, no further offers were forthcoming and the listings have been 
allowed to expire.  After the foreclosure, National contacted several of the 
former borrowers' potential joint venture partners and possible purchasers of 
the Properties, but no offers were forthcoming.  In the first quarter of 
1996, National had received two letters of intent, one from a potential buyer 
of the entire project and one from a potential buyer of the golf course. 
Neither could perform financially and no formal purchase offer was obtained. 
In mid-1996, National received another letter of intent from a nearby 
Kampgrounds of America ("KOA") campground owner for the 50-site recreational 
vehicle membership area and ten additional acres for $200,000. National 
informed the potential buyer that his offer was significantly less than the 
property was worth. No purchase agreement was forthcoming. In December 1996, 
National received another letter of intent for the golf course which was 
contingent upon financing for a down payment and that the investors carry 
back a seven-year note. There was no final purchase agreement because the 
financing could not be arranged. The golf course was sold in June 1998, along 
with additional land surrounding it, to the Oceanside Program for $3,550,000 
to obtain working capital for timeshare and recreational vehicle site 
development.  The golf course has been subsequently leased back for the 
benefit of the Yosemite/Ahwahnee Programs.
    

   
     MORI POINT PROGRAM.  After foreclosing, in 1993, the Property was listed 
for sale with a national commercial brokerage firm for approximately six 
months to no avail. During 1994 and 1995, National solicited two large land 
trusts that, with both federal and state funds, purchase and hold tracts of 
land for open space. Although both expressed an interest in the Mori Point 
property, a purchase offer was not generated. In January 1996, the Investors 
were offered a joint venture opportunity with an Orange County-based property 
developer.  Holders of a majority of the tenancy-in-common interests voted to 
turn down the proposal because they did not want to risk losing the Property 
which the developer had proposed be put up as collateral for a loan to 
further develop the Property.  There have been no recent efforts to sell the 
Property because of the entitlement work that needs to be done before a value 
acceptable to 

                                       61
<PAGE>

Investors could be realized through an orderly sale process. National 
continues to seek possible joint venture development arrangements for the 
Property but no proposals have been received.
    

   
     CYPRESS LAKES.  After the borrower's default in 1994 but prior to the
foreclosure in 1995, National allowed the borrower to package the project for
presentation of the golf course portion to golf course developers in such a way
as to attract the capital necessary to begin the infrastructure on the project. 
National also solicited the Investors and they indicated their support to 
research the potential of an acquisition by or an exchange of the Property 
for shares of a public company. The proposal from the borrower was to provide 
the golf course property to a developer in exchange for that developer 
building the golf course.  The proposal was presented to several golf course 
developers without serious subsequent negotiations. In the interim, a 
developer gave National a proposal to either develop the Property on a fee 
basis or purchase it after the final map was obtained. National rejected the 
offer to develop the Property on a fee basis because the $20,000 per month 
proposal had no time definition and was not provided for by Investors. In 
1996, the Property was listed for six months with a nationally known real 
estate brokerage company which did not result in any sales.  Subsequently, a 
broker that represented foreign interests, particularly one from Japan that 
had golf course holdings, presented the property to them.  That process also 
did not generate any sale agreements. National also retained the 
expertise of a knowledgeable real estate development company to assist in 
providing engineering and environmental cost analyses, as well as a rapport 
with the County's Planning Department to maintain the current vesting 
tentative map. In October 1995, National solicited and entered into a 90-day 
exclusive negotiating agreement regarding the potential purchase of the 
Property with a large, publicly-traded national homebuilder. It did not 
result in a purchase offer because the potential buyer decided to acquire 
property in other geographic areas that were more conducive to the immediate 
construction of homes for sale.
    

   
     In the second quarter of 1998, an offer was received from a reputable 
real estate company to purchase the Cypress Lakes Property for a total 
purchase price of $11,550,000, including third party brokerage commissions, 
payable $100,000 upon completion of its due diligence, an additional 
$2,100,000 upon the closing of escrow, and a promissory note secured by a 
first trust deed on the property for $9,350,000 bearing a market rate of 
interest at the closing of escrow. The note was to be due and payable on or 
before December 15, 1999. Investors in the Cypress Lakes Program were advised 
of the offer. Although, by its servicing agreement, National may sell the 
property without the approval of the Investors, it determined that Investor 
votes would be solicited to confirm the sale. The sale has not been confirmed 
by Investors holding a majority-in-interest. However, National has continued 
to negotiate with the potential buyer and, if finalized, the agreement will 
be treated as an asset of the Cypress Lakes Program and transferred to the 
Company if the Acquisition is approved. If (i) a definitive agreement is 
reached, (ii) the Acquisition is approved, and (iii) the buyer pays the 
balance due on the note by the end of December 1999, the Cypress Lakes 
Investors will receive a contingent payment of Units (valued at $20 per Unit) 
equal to the difference in the net cash purchase price (exclusive of broker 
commissions, closing costs and interest) received for the Property and the 
March 1998 appraised value used to compute the Exchange Value assigned to the 
Property for 

                                       62
<PAGE>

purposes of the Acquisition. Based on $20 per Unit, the approximate 
additional value of these Units would be $5,000,000.
    

   
     PALMDALE/JOSHUA RANCH:  After the borrower's default and subsequent 
foreclosure, National retained the expertise of a land development consulting 
firm on behalf of Investors in order to further the approval status of the 
Property with the City of Palmdale in order to make it more marketable.  
After several hearings and studies, it was determined that the project's 
marketability hinged on obtaining a vested tentative tract map and the 
activities to obtain it along with the expenses were authorized by Investors. 
The density proposed by the original borrower for approximately 2,000 units 
initially was altered to less than 1,200 units in order to conform to the 
more current economic and political environment.  The owners and developers 
of two large tracts of land in the City had recently abandoned their plans 
due to seriously deteriorating market conditions.  One had defaulted on 
City-backed bonds for infrastructure improvements.  National then engaged two 
different market studies and, under the direction of its consulting firm, 
coupled with the cooperation of the City Planning Department to tend to 
approve a larger-lot, equestrian-oriented site, the density was downsized to 
accommodate significantly larger, but purportedly more marketable, lots.  The 
approval process for the tentative map has included the continuous 
involvement of engineers and various consultants to obtain a complex easement 
from the State for access, negotiate for the exchange of land from adjacent 
property owners, design utilities and water systems that would be 
cost-effective, as well as most conducive to approval by the City Council.  
The final hearing for approval occurred in July 1998.  In addition to 
assisting National in the tentative map approval process, the land 
development consultant presented the project on a preliminary basis to 
several developers in 1996.  They indicated future interest on a joint 
venture basis in the future when approval for the tentative map was obtained 
from the City and when potential infrastructure financing could be obtained.  
None indicated interest in an outright purchase at prices approximating the 
Investors' capital nor did they express any interest in committing any funds 
to infrastructure improvements on a joint venture basis.  National initiated 
preliminary meetings with a municipal bond underwriting company to introduce 
them to the project's needs.  They also indicated an interest upon finalizing 
tentative map approvals.
    

   
     ESPERANZA:  The Property is commercially zoned and is located within one
and one-half blocks from the residentially zoned Stacey Rose Program discussed
below.  The Esperanza Property was listed for sale by two different local
Victorville real estate brokerage companies, one for approximately six months in
1991 and the other from the end of 1992 through 1993.  One offer was received in
November 1991, but was determined to be unsatisfactory and rejected by a
majority vote of Investors.  Market conditions must improve considerably in 
order to justify development of the Property or a sale that would recover the 
Investors' capital.
    

   
     STACEY ROSE PROGRAMS:  Subsequent to the initiation of the foreclosure 
action in 1990, the borrower filed for bankruptcy.  National's efforts in the 
bankruptcy court on behalf of the Program resulted in relief from the 
bankruptcy stay and the foreclosure was finalized in 1992.  National arranged 
for the purchase of the two parcels subject to the Investors' loans in the 
Stacey Rose Programs, along with an adjacent parcel from the bankruptcy 
court.  This parcel is being held by National for the benefit of the Programs 
and the Investors. The borrower subsequently filed an action against National 
and the Program alleging collusion to illegally 

                                       63
<PAGE>

possess his property.  After a series of court proceedings, the suit was 
dismissed in 1994.  In 1993, National began the negotiations with a builder 
to finalize the approvals and improve the parcels so that they could be 
subdivided into single-family residential lots for construction.  After 
studying the cost and marketing feasibility, the developer and National 
determined that the lack of demand for homes and the cost of development 
dictated that the Property must be held for future development or until 
market conditions improved.  National has maintained regular communications 
with brokers, developers and builders that are familiar with and active in 
the Victorville and Antelope Valley market and has been advised as recently 
as the last quarter of 1997 that market conditions in the area of the 
Properties are not yet attractive to builders, nor can the Properties be sold 
for enough to recover the initial capital.  In 1996, Investors approved the 
deferral of the payment of property taxes until five years of delinquency 
made it necessary to arrange a payment plan in 1998.  Due to lack of funds 
from Investors, National recently advanced funds on behalf of the Program in 
the amount of approximately $12,000 for payment of the current taxes and the 
first payment of a five year plan for those that are past due.
    

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

   
     Except as described above for the Oceanside, Yosemite/Ahwahnee and 
Cypress Lakes Programs, and despite National's continued efforts to solicit 
buyers, joint venture partners and qualified brokers, there have been no 
offers during the last 18 months for the merger, consolidation, or 
combination of any of the programs or for an acquisition of any of the 
Programs' assets at prices even as high as the March 1998 appraised value. 
Recently, National requested several well-qualified real estate brokerage 
firms to submit proposals for listing the Properties for both an orderly 
sales process, as well as for one that can be consummated on a more immediate 
basis. This is expected to confirm National's determination that none of the 
Properties belonging to the Investors of any of the Programs may be sold in 
the current real estate market in their respective present conditions for an 
amount sufficient to return the investment to any of the Programs' Investors. 
National is aware of no alternative which would yield such a return. 
Furthermore, the selling process at even a distressed price may require at 
least 90 days which may cause some of the Properties to be in jeopardy to be 
lost to tax sales if Investors are still not willing to provide sufficient 
funds to pay property taxes. While some Investors in one or more of the 
Programs may be willing to sell at a substantial loss, based on National's 
contacts with the Investors in each of a Programs, National believes that a 
majority of such Investors are not willing to sell at a substantial loss. 
National believes that the Oceanside investors were willing to sell the 
Symphony lots at a substantial loss relative to their initial investment in 
the entire project because of the opportunity that was available to sell them 
at an extremely attractive price in today's market.  The proceeds enabled 
them to obtain a distribution of ten percent of their initial investment and 
acquire a portion of the Yosemite/Ahwahnee property which had some growth and 
cash flow potential, as well as the capability to convert this ownership to 
shares at a later date.
    

   
     National has determined that, if the assets of the Programs are
consolidated, the funds that can be generated from the sale of one or more of
the Properties, and perhaps the sale of units or exercise of warrants, can be 
used to finance the continued development and expansion of the Company.  
National believes the Company can be operated in such a way as to permit the 

                                       64
<PAGE>

possibility of a greater return to all of the Investors in the various 
Programs in terms of an increased value of their shares and warrants than 
they could receive on liquidation at the present time.  Cash from the sale of 
some of the Company's assets may also be utilized to acquire other assets 
that are suitable for the Company's plans for growth and increased value.
    

ALTERNATIVES TO ACQUISITION

     Before deciding to recommend the Acquisition, National considered
alternatives in an effort to achieve the most favorable cash flow distribution
and the maximum Investor return.  These alternatives were (i) continued
operation of each of the Programs under their respective business plans under
the existing tenancy-in-common structure, (ii) liquidation of each of the
Programs in an orderly manner either directly or through an auction process or
in a bankruptcy liquidation, and (iii) a reorganization of the Programs in a
bankruptcy proceeding.  In the context of analyzing a continuation of each
Program, National considered the difficulties involved in selling the Properties
described above in "-- Efforts to Dispose of the Properties," and the
difficulties in obtaining outside financing described above in "-- Management of
the Properties Since Foreclosure."

     Set forth below is the discussion of the alternatives to the Acquisition
considered by National.  In addition to the alternatives described below, in the
course of managing the Properties, prior to determining that the Acquisition
should be proposed to Investors, National reviewed and, where sufficiently
specific, placed before applicable Program Investors for a vote, opportunities
to sell certain of the Properties, opportunities for certain of the Programs to
enter joint venture arrangements, and financing alternatives for the Properties.
These are discussed earlier under the captions "-- Management of the Programs
since foreclosure" and "-- Efforts to Dispose of the Properties."  Neither
National nor the Company is aware of any factors not discussed in this
Prospectus that materially and adversely affect the value of the Shares to be
received in the Acquisition for purposes of comparisons to the alternatives.

   
     CONTINUATION OF THE PROGRAMS.  An alternative to the Acquisition would be
to continue the Programs.  The Programs would remain separate groups of
tenancy-in-common investors, with their own assets and liabilities, governed by
their existing servicing agreement and tenancy-in-common agreement.  Although
National would still be entitled to asset management fees on an on-going basis,
as well as accrued fees and expenses, National could discern no advantages to
Investors in achieving their objectives from the continued operation of the
Programs under their respective existing business plans. Even if the Programs 
continued in their present state while seeking a buyer or waiting for values 
to improve, Investors would be responsible for property taxes and other costs 
of property ownership. National has rejected this alternative because it was 
concluded that maintaining the Programs separately would likely have the 
following negative results when compared with the benefits that National 
perceived may be derived from the Acquisition:  (i) a lack of or less 
efficient and cost effective exit strategy for Investors wishing to liquidate 
their investment; (ii) inability of individual Investors to control the 
timing of the tax impact of the liquidation of their particular investment 
when and if the property is sold or liquidated in bulk; (iii) illiquidity of 
individual investments on a current basis due to the lack of any established 
secondary market; (iv) difficulty in valuing the individual 

                                       65
<PAGE>

investments due to the virtual non-existence of a secondary market for the 
interests; (v) less flexibility and control in actively managing the real 
estate underlying each of the Programs; (vi) access to capital for the 
Programs limited primarily to Investor assessments which has become 
inadequate of late; (vii) without further infusions of funds from Investors, 
each of the Properties could be lost in tax sales for delinquent property 
taxes, or their current values could deteriorate due to lack of maintenance of 
the current approvals with the local government; and (viii) obtaining 
majority vote approval for certain actions is cumbersome and impractical.
    

   
     The capital needed to finalize the mitigation engineering costs, obtain 
tentative map and final map approvals in order to begin to finish the lots 
and provide for the infrastructure is necessary for the Sacramento/Delta 
Greens Program if it is to be developed in order to achieve a greater return 
to Investors. The golf course and surrounding land that were recently 
acquired from the Yosemite/Ahwahnee Programs by the Oceanside Program are 
being leased back to the Yosemite/Ahwahnee Programs (in the case of the golf 
course for a five year period) or held by Oceanside for future development or 
sale (in the case of the additional land).  With respect to the remaining 
parcels owned by Yosemite/Ahwahnee, the business plan for those Programs 
assumes that there will be an infusion of additional capital to support the 
expansion of the recreational vehicle park, construction of timeshare units 
and very aggressive marketing of these and other products.  The Mori Point 
project needs funds to continue with the habitat mitigation process in order 
to maintain its marketability.  Cypress Lakes, Palmdale/Joshua Ranch, 
Esperanza and Stacey Rose projects need funds to continue the entitlement and 
development process to maintain their value while being marketed.  
Unfortunately, there are virtually no sources of outside capital to fund the 
financial demands of any of these business plans independently because of the 
tenancy-in-common structure of the Programs.  Absent the Acquisition which 
may provide the Company with more traditional financing alternatives and 
which, through the sale of certain portions of some of the real estate 
assets, sale of units in the concurrent unit offering and exercise of the 
warrants, could generate internal capital, THE MOST LIKELY SOURCES OF CAPITAL 
TO COMPLETE THE BUSINESS PLANS OF THE RESPECTIVE PROGRAMS ARE MANDATORY 
ASSESSMENTS AND VOLUNTARY ADVANCES FROM CURRENT INVESTORS.  ANY DELAY ON THE 
PART OF INVESTORS IN PROVIDING ENOUGH OF SUCH CAPITAL WOULD HAVE A 
SIGNIFICANT NEGATIVE EFFECT ON THE SUCCESS OF ANY OF SUCH BUSINESS PLANS, AND 
COULD RESULT IN THE DETERIORATION IN VALUE AND THE LOSS OF SOME OF THE 
PROPERTIES IN TAX SALES FOR DELINQUENT PROPERTY TAXES.
    

   
     LIQUIDATION OF THE PROGRAMS.  Another alternative available to National is
to proceed with a liquidation of each of the Programs and distribute the net
liquidation proceeds to the Investors.  National concluded that there would be
several disadvantages to using this strategy.  A complete liquidation of the
Programs would deprive those Investors who do not desire to liquidate their
investment from participating in the benefits of future performance and possible
property value improvements.  In the case of each of the Programs, a sale in
bulk or individually in the immediate future of the applicable Properties 
would yield a significant loss to each of the Investors. Nevertheless, 
National continues to seek buyers and/or joint venture partners for the 
Properties and is considering broker proposals to conduct certain marketing 
activities to sell the Properties.
    

                                       66
<PAGE>

     The following table sets forth the appraised values used to calculate
Exchange Values, estimated liabilities and closing costs at ten percent of
appraised values, net cash from a sale of appraised values, unpaid principal and
unrepaid assessments and advances (out-of-pocket cash), and the cash loss that
would result from a sale at appraised values.

   
<TABLE>
<CAPTION>

                            Appraised Value         Estimated                        Unpaid Principal
                           Used to Calculate      Liabilities and     Net Cash       Plus Assessments    Cash Loss 
Name of Program            Exchange Value(1)  -   Closing Costs(2) =  from Sale           Paid(4)        from Sale
- ---------------             --------------        -------------       ---------           ----           ---------
<S>                        <C>                    <C>                 <C>            <C>                <C>
Sacramento/Delta Greens      $ 1,745,000          $  349,190          $1,395,810       $ 5,706,638      $ 4,310,828
Oceanside                      5,080,000             214,943           4,865,057        24,150,000       19,284,943
Yosemite/Ahwahnee I(5)         1,782,950            (248,791)(3)       2,031,741         7,195,693        5,163,952
Yosemite/Ahwahnee II(5)        3,703,050            (516,721)(3)       4,219,771        15,498,325       11,278,554
Mori Point                     6,000,000           1,186,964           4,813,036        10,771,425        5,958,389
Cypress Lakes(6)               6,000,000             775,072           5,224,928        15,421,503       10,196,575
Palmdale/Joshua Ranch          2,700,000             348,118           2,351,882        17,034,689       14,682,807
Esperanza                        270,000              80,644             189,356           535,000          345,644
Stacey Rose A(5)                  67,936              22,385              45,551            85,000           39,449
Stacey Rose B(5)                 252,064              83,053             169,011           317,250          148,239
</TABLE>
    
- ---------------

(1)  Each property was appraised in May 1997 or March 1998.  The appraisals for
     May 1997 were updated in March 1998.  However, an appraisal of the
     Yosemite/Ahwahnee Properties was also conducted in October 1996, the
     results of which differed from the May 1997 and March 1998 appraisals.
(2)  Net of book assets.  Includes estimated brokerage commissions, estimated
     escrow, title policy, legal and other closing costs at 10% of sale price;
     plus amounts due to National, affiliates of National and other service
     providers for unpaid servicing and property management fees and/or expenses
     advanced.
(3)  Net other assets minus liabilities and closing costs results in a positive
     balance because of cash on hand.
   
(4)  Reflects unpaid principal at Ownership Date plus assessments and advances
     paid through August 31, 1998.
    
(5)  Represents pro rata share of appraised value based on original investment
     amount.
   
(6)  A purchase agreement for $11,550,000 is currently being negotiated by 
     National. If finalized, there will be no compensation, typically 
     brokerage fees, due to National if the purchase is consummated after the 
     Acquisition. See "Background and Reasons for the Acquisition -- Efforts 
     to Dispose of the Properties -- Cypress Lakes" for information regarding 
     additional units to be allocated to Cypress Lakes Investors if the sale 
     is consummated.
    

   
     A sale at such discounts would be contrary to National's and the 
Investors' objectives to maximize the return of the Investors' principal 
compared to their original investment. However, National continues to seek 
potential buyers and proposals from brokers on behalf of investors.  
While a liquidation might also be accomplished in a bankruptcy proceeding, the 
complexities involved due to the tenancy-in-common format of the Programs, as 
well as the administrative and other costs, have made bankruptcy liquidation 
particularly unattractive.  In addition, other liquidation alternatives 
through sales of the Programs' Properties (whether discounted through an 
auction process or sold in an orderly fashion) do not have certain other 
benefits of the Acquisition, including (i) permitting Investors to hold 

                                       67
<PAGE>

their investment until the time when liquidation is appropriate for their 
individual investment and tax strategy, (ii) the opportunity to participate 
in acquisition and financing opportunities existing in the real estate market 
that may add value to their investment through equity ownership in the 
Company, (iii) the transaction costs and time associated with the Acquisition 
are expected to be significantly less than those which would be incurred in 
either a discounted or an orderly liquidation of the Programs' assets, and 
(iv) the complete liquidation of the Programs would assure the recognition of 
capital gains or losses by Investors depending on whether the selling price 
of the Properties is more or less than their tax basis.  See "-- Expected 
Benefits of Acquisition -- Control of Timing of Liquidation" for the 
estimated total capital loss that would be recognized for each of the 
Programs if their respective Properties were sold in bulk for their appraised 
value.
    

     BANKRUPTCY REORGANIZATION.  In addition to a liquidation in a bankruptcy
proceeding, National also considered attempting to use the bankruptcy laws to
reorganize the Programs to accomplish the consolidation goals of the Acquisition
subject to approval of the Bankruptcy Court.  This approach was not selected
because (i) there was some question as to whether the Programs, individually or
collectively, met the conditions precedent to a successful reorganization in a
bankruptcy proceeding, and (ii) National determined that the administrative
costs and further delays would not be as beneficial to the Investors as the
Acquisition.  Based on these determinations, National made no effort to further
quantify the advantages and disadvantages of a reorganization proceeding under
the Bankruptcy Laws.

COMPARISON OF ALTERNATIVES

     To assist the Investors in evaluating the Acquisition, National compared
consideration to be received by Investors in each of the Programs in the
Acquisition per $10,000 of Adjusted Outstanding Investment to (i) value to
Investors if the Programs are operated "as is," (ii) sale of the Properties at
appraised values used in determining the Exchange Values and distributing sale
proceeds net of outstanding Program Investors' obligations, (iii) liquidation of
the applicable Program's assets outside of bankruptcy and (iv) recognizing that,
initially, the Shares would likely trade substantially below the arbitrarily
determined $20 per share assigned to the Shares for purposes of the Acquisition,
a range of market values for the Shares, assuming completion of the Acquisition,
based on 75% and 50% of the Company's valuation of its Shares for purposes of
the Acquisition.  A bankruptcy liquidation or reorganization was not included in
National's final comparison of alternatives because of National's belief that,
due to the costs of bankruptcy administration, such a liquidation or
reorganization would be more expensive if supervised by a Bankruptcy Court than
if not.  Since the value of the consideration for alternatives to the
Acquisition is dependent upon varying market conditions, no assurance can be
given that the range of estimated values indicated establishes the highest or
lowest possible values.  However, National believes that it analyzed the
alternatives in good faith and that such analysis establishes a reasonable
framework for comparison.

   
     The results of this comparative analysis are summarized in the table set 
forth below.  No assurance can be given that estimated values would be 
realized through any of the designated alternatives.  These estimated values 
are based on certain assumptions that relate, among other 

                                       68
<PAGE>

things, to (i) securities market conditions and factors affecting the value 
of securities of real estate companies, (ii) National's estimate of the value 
of the Properties if they continue to be operated "as is," (iii) National's 
estimates of the selling price of each of the Program's Properties, assuming 
a liquidation sale, that is, a sale in three months or less, and (iv) selling 
costs in such a liquidation. Actual results may vary from those set forth 
below based on numerous factors, including those listed above, as well as 
interest rate fluctuations, general conditions in securities or real estate 
markets, tax law changes, supply and demand for properties similar to those 
owned by the Programs, the manner in which the Properties might be sold and 
changes in availability of capital to finance acquisition of real property.  
National continues to seek potential buyers and/or joint venture partners for 
the Properties, as well as review proposals from qualified brokers who may 
wish to market some of the Properties. THE COMPANY'S ACTUAL RESULTS COULD 
DIFFER MATERIALLY FROM THOSE ESTIMATED IN THE FOLLOWING TABLE AS A RESULT OF 
A VARIETY OF FACTORS, INCLUDING THOSE DISCUSSED IN "RISK FACTORS."
    

   
<TABLE>
<CAPTION>


                                                Sale at
                                               Appraised                                    Market Value of Shares Included in
                                               Values Net                                   Units Received in Acquisition per
                              Exchange         of Program   Liquidation       Operated       $10,000 of Adjusted Outstanding
                              Value per         Debts per    Value per      "As Is" Value   Investment Assuming Shares Trade at
                              $10,000 of       $10,000 of    $10,000 of     per $10,000 of  -----------------------------------
                               Adjusted         Adjusted      Adjusted        Adjusted           75% of           50% of
                              Outstanding      Outstanding   Outstanding      Outstanding       Exchange         Exchange
     Program                  Investment(1)   Investment(2)  Investment(3)    Investment(4)     Value(5)         Value (5)
     -------                  ----------       ----------    ----------       ----------        -----              -----
<S>                           <C>              <C>           <C>              <C>               <C>              <C>
Sacramento/Delta Greens       $    2,558       $  2,273      $     995        $   995           $1,918            $1,279
Oceanside                          2,225          2,015          1,068          1,068            1,669             1,112
Yosemite/Ahwahnee I                2,435          2,239          1,355          1,355            1,826             1,218
Yosemite/Ahwahnee II               2,344          2,155          1,304          1,304            1,758             1,172
Mori Point                         4,384          3,898          1,711          1,711            3,288             2,192
Cypress Lakes(6)                   3,062          2,746          1,327          1,327            2,296             1,531
Palmdale/Joshua Ranch              1,446          1,297            627            627            1,084               723
Esperanza                          3,701          3,239          1,161          1,161            2,775             1,850
Stacey Rose A                      4,589          3,993          1,313          1,313            3,441             2,294
Stacey Rose B                      4,568          3.975          1,307          1,307            3,426             2,284
</TABLE>
    

- ---------------
   
(1)  Exchange Value is the Company's value assigned to each of the Programs.  It
     takes into account other Program assets, as well as obligations of the
     Program Investors, which would have to be paid out of sale proceeds.  Such
     other assets and obligations were not taken into account in the 
     appraisals. Exchange Value is represented by Company Units arbitrarily 
     valued at $20 per Unit for purposes of the Acquisition.
    
   
(2)  The amount set forth in this column reflects the amount an Investor would
     receive per $10,000 of their Adjusted Outstanding Investment if the
     Property were sold at the appraised value after deducting from sale
     proceeds, closing costs and commissions of ten percent, accrued but unpaid
     property taxes and other Program net liabilities at August 31, 1998.
    
   
(3)  For this purpose, National assumed that the Properties could be sold within
     three months at a value equal to 50% of the appraised value used to compute
     Exchange Values, then deducting all the same costs and net liabilities. 
     Notwithstanding the generally improving real estate market in California,
     National believed it would take that sort of discount from the appraised 
     values to potentially attract a buyer in three months without having to 
     undergo the traditional four to six months due diligence process.
    
   
(4)  Since the Investors in each of the Programs appear to National to be
     unwilling to provide sufficient capital to complete the proposed
     development of the Programs' Properties, the 

                                       69
<PAGE>

     Properties cannot be developed according to the original business plans 
     in order to liquidate them at their maximum value.  Thus, the Operated 
     "As Is" value assumes that Investors in each Program would put up only 
     sufficient additional funds to avoid losing the Property for property 
     tax delinquencies.  Since none of the Properties has positive cash flow, 
     National believes that the Operated "As Is" value for a Property does 
     not exceed its liquidation value.  Thus, for purposes of the comparison, 
     National assumed that the Operated "As Is" value and liquidation value 
     were the same for all Properties.
    
(5)  There are no real estate companies which are publicly-traded with an asset
     base similar to that which the Company will have if the Acquisition is
     completed.  Thus, there is no comparable market information from which to
     extrapolate a possible market value for the Company's stock at any period
     after the completion of the Acquisition.  Therefore, solely for purposes of
     the comparison, National arbitrarily assumed that, for a period of six
     months after the Acquisition, the Company's stock would trade at 75% to
     Exchange Value (or $15.00 per Share) and at 50% of Exchange Value (or
     $10.00 per Share).
   
(6)  If the purchase proposal currently being negotiated is consummated, 
     based on the additional shares that would be allocated to the Cypress 
     Lakes Investors, the Exchange Value per $10,000 investment and the sale 
     of appraisal value net of program debts would be $[_______] and $[______],
     respectively.
    

TERMS OF THE ACQUISITION

     STRUCTURE OF THE ACQUISITION.  If the Acquisition is approved, it will take
the form of a purchase of the Properties and assets of each of the Programs by
the Company from the Investors using the Units of the Company as consideration
for the purchase.  As a part of the Acquisition, remaining encumbrances on any
of the Properties will be released by Investors so that the Company, through
subsidiaries, will own the Properties free and clear of all mortgage liens.

     Each purchase is proposed to be effected pursuant to a purchase agreement
with each Program (acting through National as the agent) and the Company. 
Pursuant to the purchase agreements, the Properties will be purchased "as is." 
The Company will receive a deed to each of the Properties and new policies of
title insurance will be included with each transfer.

     The transactions described below will have occurred or will take place
simultaneously with, or shortly after, the closing of the Acquisition.

   
     -    The Company was formed as a Delaware corporation with family
partnerships of the principals of National (David Lasker and James Orth), along
with certain affiliates, consultants and employees of National and the Company,
as the founders.  American Family Communities, Inc. will be formed as a
wholly-owned subsidiary of the Company to oversee all of the Programs'
Properties.  Also, Delta Greens Homes, Inc., Yosemite Woods Family Resort, Inc.,
Mori Point Destinations, Inc., Cypress Lakes, Inc., Palmdale/Joshua Ranch, Inc.,
Esperanza, Inc., and Victorville Homes, Inc. will be formed as second-tier
subsidiary corporations of the Company to hold the Properties of each of the
Programs with the two Yosemite/Ahwahnee Programs being combined into one
subsidiary.  Upon completion of the Acquisition, the founders will hold [18.74]%
(7.1% if all the units are sold in the concurrent offering and 5.3% if all

                                       70
<PAGE>

the units are sold in the concurrent offering and all warrants in units 
issued in the acquisition are exercised) of the Company's outstanding Shares. 
See "Appraisals and Fairness Opinion" for a discussion of the fairness of 
the transaction.
    
   
     -    The Shares of the Company issued pursuant to the Acquisition
will have been approved for listing, upon notice of issuance, by the
____________.
    
     -    Certificates for the Shares and warrants included in the units will be
mailed to Investors after the Acquisition is completed.

     As a result of the Acquisition, the Investors will cease to own interests
in the Properties of the respective Programs in which they have invested.  After
the Acquisition, through subsidiaries, the Company will at least own five of the
Properties, as well as the business and operations, owned by the Programs prior
to the Acquisition.

     National may decide not to pursue the Acquisition at any time before it
becomes effective, whether before or after approval by the Investors.

     EFFECTIVE TIME.  If approved, the Acquisition is expected to be completed
(with title to the real estate being transferred to the applicable subsidiary)
on __________, 1998 (approximately five business days after the planned date for
tabulation of the votes of Investors in each Program (the "Effective Time").

CALCULATION OF EXCHANGE VALUE

   
     Units in the Company will be allocated among the Programs pro rata in
accordance with Exchange Values.  The Exchange Value of a Program is its
appraised value plus the book value of other assets at [August 31, 1998] 
minus liabilities at [August 31, 1998] in the form of Company Units 
arbitrarily valued at $20 per Unit.  For purposes of each of the Properties, 
the appraised value is at March 31, 1998.
    

     National also considered allocating the Shares among the Programs in
accordance with adjusted March 31, 1998 appraised values, the need for, and
availability of, working capital to accomplish the business plans of the
Programs, and the expected resistance of Investors in the various Programs to
assessments to provide working capital that could not be borrowed.  The adjusted
appraised value system was discarded as being too subjective and too difficult
to explain to Investors.  Further, it did not produce results materially
different from the method selected.

   
     Exchange Values were determined as of [August 31, 1998].  [ULTIMATELY, AS 
OF A DATE WITHIN 30 DAYS OF THE PROSPECTUS DATE.]  The Exchange Values of the 
Programs do not necessarily reflect the aggregate price at which Company 
Units received in the Acquisition may be sold, nor are they based solely on 
the appraised value of the real estate assets of each Program.  See "Risk 
Factors." The number of Units to be issued to each Program upon consummation 
of the Acquisition will equal the Exchange Value of the Program divided by 
$20, an arbitrary amount chosen for the sole purpose of allocating Units AND 
WHICH IS NOT INTENDED TO IMPLY THAT THE UNITS OR THE SHARES INCLUDED IN THE 
UNITS WILL TRADE AT A PRICE OF $20.
    

                                       71
<PAGE>
   
     The following table summarizes the calculation of the Exchange Value of 
each of the Programs:
    
<TABLE>
<CAPTION>
                         Appraised Value of            Net Other Assets and 
  Name of Program          Real Estate(1)      +          Liabilities(3)        =    Exchange Value(4)(5)
  ---------------          -----------                    -----------                --------------
<S>                      <C>                           <C>                           <C>
Sacramento/Delta Greens    $1,745,000                        $(174,514)                $1,570,486
Oceanside                   5,080,000                          293,057                  5,373,057
Yosemite/Ahwahnee I(2)      1,782,950                          427,086                  2,210,036
Yosemite/Ahwahnee II(2)     3,703,050                          887,026                  4,590,076
Mori Point                  6,000,000                         (586,964)                 5,413,036
Cypress Lakes               6,000,000                         (175,012)                 5,824,928
Palmdale/Joshua Ranch       2,700,000                          (78,118)                 2,621,882
Esperanza                     270,000                          (53,644)                   216,356
Stacey Rose A(2)               67,936                          (15,591)                    52,345
Stacey Rose B(2)              252,064                          (57,847)                   194,217
                          -----------                        ---------                -----------
  TOTAL                   $27,601,000                        $ 465,419                $28,066,419
                          -----------                        ---------                -----------
                          -----------                        ---------                -----------
</TABLE>
- ---------------
   
(1)  Reflects independent appraisals or updates of previous appraisals as of
     March 1998.  However, appraisals of the Yosemite/ Ahwahnee Properties were
     also conducted in May 1997 and October 1996.  The results of the October
     1996 appraisal differ from those from the appraiser who provided the other
     two appraisals. See "Appraisals and Fairness Opinion--Conflicting 
     Yosemite/Ahwahnee Properties' Appraisals" for the methodology used by 
     National to determine the appraised real estate values for these 
     Properties.
    
(2)  Represents pro rata share of appraised value based on original investment
     amount.
   
(3)  The following table quantifies the asset and liabilities adjustments to
     appraised values made in determining a Property's Exchange Value as of 
     June 30, 1998.
    
<TABLE>
<CAPTION>
                                                              Book
                            Book Assets                     Liabilities              Net Other Assets
  Name of Program            (6/30/98)*        -            (6/30/98)*          =     and Liabilities
  ---------------            ----------                     ----------                ---------------
<S>                        <C>                            <C>                        <C>
Sacramento/Delta Greens    $  126,316                     $   (300,830)                $ (174,514)
Oceanside                     809,933                         (516,876)                   293,057
Yosemite/Ahwahnee I         1,536,802                       (1,109,716)                   427,086
Yosemite/Ahwahnee II        3,191,820                       (2,304,794)                   887,026
Mori Point                    261,140                         (848,104)                  (586,964)
Cypress Lakes                 195,878                         (370,950)                  (175,072)
Palmdale/Joshua Ranch         132,572                         (210,690)                   (78,118)
Esperanza                      28,523                          (81,897)                   (53,644)
Stacey Rose A                   5,804                          (21,395)                   (15,591)
Stacey Rose B                  21,535                          (79,382)                   (57,847)
</TABLE>

     *    See balance sheets of each Program in the accompanying financial
          statements for details of book assets and book liabilities.  There is
          no mortgage debt on the Properties of the Sacramento/Delta Greens,
          Oceanside, Mori Point, Cypress Lakes, Palmdale/Joshua Ranch, Esperanza
          and Stacey Rose  Programs, and, after the Acquisition, there will be
          no mortgage debt on the Yosemite/Ahwahnee Programs' Properties.
   
(4)  As set forth in the table under "-- Alternatives to Acquisition --
     Liquidation of the Programs" the potential cash returns to Investors if the
     Properties could be sold for the appraised values used to calculate the
     Exchange Value are as follows:  Sacramento/Delta Greens, $1,395,811;

                                      72
<PAGE>

     Oceanside, $4,865,057; Yosemite/Ahwahnee I, $2,031,080; Yosemite/Ahwahnee 
     II, $4,219,771; Mori Point, $4,813,036; Cypress Lakes, $5,224,928; 
     Palmdale/Joshua Ranch, $2,351,882; Esperanza, $189,626; Stacey Rose A, 
     $45,551; and Stacey Rose B, $169,011.
    
   
(5)  If the cash sale proceeds, net of any interest on seller financing, 
     received by the Company on or before December 31, 1999, from the sale of
     any of the Properties acquired in the Acquisition exceeds the March 1998 
     appraised value for such Property or, in the case of the  
     Yosemite/Ahwahnee I and II and Oceanside Properties, the appraised values
     determined by National, the Company will issue pro rata to the former 
     Investors in such property additional  Units (valued at $20 per Unit 
     regardless of the then trading price of the Company's stock).   The 
     number of additional units issuable will be determined as follows: cash 
     proceeds of such sale (net of brokers' commissions, closing costs and 
     interest on deferred purchase price payments) up to 200% of the March 
     1998 appraised values used to compute the exchange value of the property
     which cash proceeds are received on or before December 31, 1999 less  
     appraised value used to compute the exchange value of the property 
     divided by $20.  (For example, if the March 1998 appraised value of a 
     Property was $1,750,000 and the cash sale proceeds received by December
     31, 1999 from the sale were $3,600,000, then the maximum number of 
     additional units available for allocation among that Property's former 
     Investors  would be $1,750,000 (not $1,800,000) divided by $20 or 87,500
     units.  NO ADDITIONAL UNITS  WOULD BE ISSUED FOR THE AMOUNT OF NET CASH 
     PROCEEDS RECEIVED BY DECEMBER 31, 1999 IN EXCESS OF 200% OF THE MARCH 
     1998 APPRAISED VALUE USED TO COMPUTE THE PROPERTY'S EXCHANGE VALUE.  All
     of the cash received from the sale would be retained by the Company as 
     working capital.)
    
   
     As of the date of this Prospectus, neither National nor the Company 
knows of any material change in the prospects or financial performance of 
any of the Programs which will materially affect the value of the Shares 
to be received by Investors in the Acquisition, the values assigned to 
the Programs for purposes of comparison to the alternatives, or the 
fairness of the Acquisition to the Investors. National continues to 
solicit potential buyers or joint venture partners for the Programs, as 
well as consider qualified brokers who propose to market and sell the 
Properties.
    
     No fractional Units will be issued by the Company in connection with the
Acquisition.  Each Investor who would otherwise be entitled to a fractional
Units will receive one Unit for each fractional Unit of 0.5 or greater.  No Unit
will be issued for fractional Unit of less than 0.5.

ALLOCATION OF UNITS AMONG THE PROGRAMS

     The total number of Units issued in the Acquisition will be equal to the
aggregate Exchange Value of the Programs divided by the arbitrary price of $20. 
The number of Units allocable to each Program will be determined by multiplying
the number of Units allocable among all of the Programs by a fraction, the
numerator of which is the Exchange Value of the Program and the denominator of
which is the total Exchange Value of all of the Programs.

                                      73
<PAGE>
   
     As of August 31, 1998, the following table shows Investors (i) the Amount
Owed Plus Assessments which is the aggregate amount of the unpaid balance of the
loan owed to a Program by the original borrower plus accrued but unpaid interest
on such balance as of the Ownership Date of a Property plus all amounts paid  by
Investors pursuant to mandatory assessments plus voluntary advances, (ii)
appraised real estate values, (iii) Exchange Values and (iv) the number and
percentage of Shares allocated to each Program are:
    

                                      74
<PAGE>

<TABLE>
<CAPTION>
                                                                                              Number of   
                                                            Adjustments to                      Units     
                              Amount         Real Estate      Real Estate                   Allocated if 
                            Owed plus         Appraised        Appraised      Exchange      All Programs 
  Name of Program          Assessments(1)      Value(2)         Value(3)       Value       Participate(4)
  ---------------          -----------         -----            -----          -----       -----------   
<S>                       <C>              <C>              <C>            <C>             <C>           
Sacramento/Delta Greens   $  6,131,638     $ 1,745,000        $(174,514)   $ 1,570,486        78,524
Oceanside                   24,150,000       5,080,000          293,057      5,373,057       268,653
Yosemite/Ahwahnee I          9,063,163       1,782,950          427,086      2,210,036       110,502
Yosemite/Ahwahnee II        19,565,333       3,703,050          887,026      4,590,076       229,504
Mori Point                  12,342,259       6,000,000         (586,964)     5,413,036       270,652
Cypress Lakes               18,971,767       6,000,000         (175,072)     5,824,928       291,246
Palmdale/Joshua Ranch       18,107,814       2,700,000          (78,118)     2,621,882       131,094
Esperanza                      584,653         270,000          (53,644)       216,356        10,818
Stacey Rose A                  114,098          67,936          (15,591)        52,345         2,617
Stacey Rose B                  425,188         252,064          (57,847)       194,217         9,711
                          ------------     -----------         --------    -----------     ---------

  TOTAL                   $109,458,813     $27,601,000        $ 465,419    $28,066,419     1,403,321
                          ------------     -----------         --------    -----------     ---------
                          ------------     -----------         --------    -----------     ---------
<CAPTION>
                                                                           No. of Units 
                                                                          per $10,000 of
                                          Number of       No. of Units      Adjusted
                                            Units        per $10,000 of    Outstanding
                                         Allocated if      Adjusted       Investment if
                                          Only Seven     Outstanding       Only "Trudy
                                          "Trudy Pat"    Investment if         Pat" 
                                           Programs      All Programs       Programs
                                         Participate(5)  Participate       Participate
                                         -----------     -----------       -----------   
<S>                                      <C>             <C>               <C>
Sacramento/Delta Greens                     78,524            128               128
Oceanside                                  268,653            111               111
Yosemite/Ahwahnee I                        110,502            122               122
Yosemite/Ahwahnee II                       229,504            117               117
Mori Point                                 270,652            219               219
Cypress Lakes                              291,246            153               153
Palmdale/Joshua Ranch                      131,094             72                72
Esperanza                                                     185                 -
Stacey Rose A                                                 229                 -
Stacey Rose B                                                 228                 -
                                         ---------          -----               ---
  TOTAL                                  1,380,175          1,564               922
                                         ---------          -----               ---
                                         ---------          -----               ---
</TABLE>

                                      75
<PAGE>

- ---------------
   
(1)  The tenancy-in-common agreements for each of the Programs provide that the
     servicing agent for the loan (National) may make mandatory assessments on
     the Investors to cover the operational costs of the Program.  Investors may
     also make voluntary advances under the tenancy-in-common agreements to make
     up for mandatory assessments which have not been paid by other Investors. 
     As of [August 31, 1998], the following mandatory assessments and voluntary
     advances have been paid to the Programs and are included in Amount Owed
     Plus Assessments.
    

<TABLE>
<CAPTION>
                                                   Mandatory          Voluntary
Name of Program                                   Assessments         Advances
- ---------------                                   -----------         --------
<S>                                               <C>                 <C>
Sacramento/Delta Greens                              582,350            86,990
Oceanside                                                -0-               -0-
Yosemite/Ahwahnee I                                  972,716           121,099
Yosemite/Ahwahnee II                               2,008,113           156,036
Mori Point                                           643,552            58,515
Cypress Lakes                                        820,845           543,629
Palmdale/Joshua Ranch                              1,656,270           248,103
Esperanza                                             35,000               -0-
Stacey Rose A and B                                    1,950               -0-
</TABLE>

- ---------------
   
(2)  Appraisals were conducted and updated in March 1998.  However, an appraisal
     of the Yosemite/Ahwahnee Properties was also conducted in October 1996, the
     results of which differed substantially from a May 1997 appraisal updated 
     by the same appraiser for March 31, 1998.  See "Appraisals and Fairness 
     Opinion -- Conflicting Yosemite/Ahwahnee Properties' Appraisals."
    
   
(3)  The adjustments were made by the Company to add back to the real estate
     appraised values the book value of other program assets at [August 31, 
     1998] and to reduce that number by program liabilities at [August 31, 
     1998].  See "-- Calculation of Exchange Value" at page __ for details as 
     to the adjustments.
    
(4)  A unit consists of one share of common stock plus warrants to buy three
     additional shares at 80% of the closing price on the trading date
     immediately prior to the date of exercise.
   
(5)  Represents [5.60%], [19.14%], [7.87%], [16.35%], [19.29%], [20.75%],
     [9.34%], [0.77%], [0.19%] and [0.69%], respectively, of the units to be
     issued to investors in the acquisition.
    
(6)  If none of the Esperanza, Stacey Rose A and B programs participate, these
     percentages would be 5.69%, 19.47%, 8.01%, 16.63%, 19.61%, 21.10% and
     9.50%, respectively.
   
(7)  The Company was formed, and shares were purchased by the founders, prior to
     making the Acquisition proposed.  From the inception of planning for the 
     Acquisition, management believed that the founders should retain less than 
     20% of the total outstanding shares. The founders of the Company include 
     members of Company management, as well as certain employees of National and
     consultants to the Company and the Programs. This was determined after 
     considering previous fees due to and expenses advanced by National on 
     behalf of Investors that were cancelled, the additional value being brought
     to the Investors through the Acquisition and as incentives for future 
     performance. This position was 

                                      76
<PAGE>

     validated by the Fairness Opinion.  A total of approximately [323,000] 
     shares of Company common stock has been issued prior to the date of this 
     Prospectus at $0.01 per share.  National will pay the same price as 
     investors for their units in the Company.  See "Dilution" at page __ of the
     Prospectus.  If the Acquisition is completed, the following table sets 
     forth the fees which National and its principals have cancelled, or will 
     cancel:
    
   
<TABLE>
<CAPTION>

                                        Previously              To Be
     Name of Program                    Cancelled             Cancelled
                                        ---------             ---------
<S>                                   <C>                     <C>
Sacramento/Delta Greens(a)              $  500,000            $    -0-
Oceanside(a)                               601,125             261,273
Yosemite/Ahwahnee I(a)                      72,158                 -0-
Yosemite/Ahwahnee II(a)                  1,157,867             124,250
Mori Point(a)                              461,589                 -0-
Cypress Lakes                              468,000                 -0-
Palmdale/Joshua Ranch                          -0-                 -0-
Esperanza                                  102,134                 -0-
Stacey Rose A                               64,293                 -0-
Stacey Rose B                               17,267                 -0-
                                       -----------            --------
  TOTAL                                $ 3,444,433            $385,523
                                       -----------            --------
                                       -----------            --------
</TABLE>
    

- ---------------
   
(a)  The shares to be retained by the founders were not allocated to the
     founders based on cancelled fees.  However, if they had been so allocated
     from the Programs based on cancelled or to be cancelled fees,
    
   
     (i)    13% (13.7% if only the seven "Trudy Pat" Programs participate) of
            the total shares to be owned by the founders after the Acquisition
            ([42,111] shares if all Programs participate and 44,378 shares if
            only the seven "Trudy Pat" Programs participate) would have been
            deemed allocated from the Sacramento/Delta Greens Program.
    
   
     (ii)   22.5% (23.7% if only the seven "Trudy Pat" Programs participate) of
            the total shares to be owned by the founders after the Acquisition 
            (72,873 shares if all Programs participate and 76,544 shares if only
            the seven "Trudy Pay" Programs participate) would have been deemed 
            allocated from the Oceanside Program.
    
   
     (iii)  1.8% (2% if only the seven "Trudy Pat" Programs participate) of
            the total shares to be owned by the founders after the Acquisition
            ([6,097] shares if all Programs participate and 6,405 shares if
            only the seven "Trudy Pat" Programs participate) would have been
            deemed allocated from the Yosemite/Ahwahnee I Program.
    
   
     (iv)   33.5% (35.2% if only the seven "Trudy Pat" Programs participate) of
            the total shares to be owned by the founders after the Acquisition
            ([108,416] shares if all Programs participate and 108,339 shares if
            only the seven "Trudy Pat" Programs participate) would have been
            deemed allocated from the Yosemite/Ahwahnee II Program.
    
   
     (v)    12% (12.7% if only the seven "Trudy Pat" Programs participate) of
            the total shares to be owned by the founders after the Acquisition
            ([39,004] shares if all Programs participate and 40,969 shares if
            only the seven "Trudy Pat" Programs participate) would have been
            deemed allocated from the Mori Point Program.
    

                                      77
<PAGE>
   
     (vi)   16.5% (12.8% if only the seven "Trudy Pat" Programs participate) of
            the total shares to be owned by the founders after the Acquisition
            ([53,269] shares if all Programs participate and 41,538 shares if
            only the seven "Trudy Pat" Programs participate) would have been
            deemed allocated from the Cypress Lakes Program.
    
     (vii)  None.
   
     (viii) 2.7% of the total shares to be owned by the founders after the
            Acquisition ([8,630] shares if all Programs participate) would have
            been deemed allocated from the Esperanza Program.
    
   
     (ix)   1.7% of the total shares to be owned by the founders after the
            Acquisition ([5,433] shares if all Programs participate) would have
            been deemed allocated from the Stacey Rose A Program.
    
   
     (x)    0.45% of the total shares to be owned by the founders after the
            Acquisition ([1,459] shares if all Programs participate) would have
            been deemed allocated from the Stacey Rose B Program.
    

ALLOCATION OF UNITS AMONG INVESTORS
   
     The method utilized to allocate Units to the Investors will involve two
steps.  The Units will first be allocated among the participating Programs based
upon the Exchange Value of each of the Programs relative to the aggregate
Exchange Value of all of the Programs.  National believes that the Exchange
Values of the Programs constitute the most reasonable and fair basis for 
allocating the Units among all of the Programs.
    
   
     Next, the Units allocable to a particular Program will be allocated 
among the Investors pro rata in relation to each Investor's Adjusted 
Outstanding Investment in a particular Program.  An Investor's Adjusted 
Outstanding Investment is calculated by adding the unpaid principal balance 
of the Investor's share of the original loan plus his or her share of the 
accrued but unpaid interest on the unpaid principal balance owed by the 
defaulting borrower up to the Ownership Date, mandatory assessments paid by 
the Investor, voluntary advances made by the Investor, plus interest through 
the Record Date on voluntary advances made and for certain Programs, interest 
on mandatory assessments paid as called for in the applicable 
tenancy-in-common agreements.  The basis for such adjustments is found in 
Section 2.3 of each of the Programs' tenancy-in-common agreements.
    
     Once each Investor's Adjusted Outstanding Investment has been calculated,
that amount is divided by the aggregate Adjusted Outstanding Investment for all
Investors, and the resulting fraction is multiplied by the number of Units
allocated the Program to determine the number of shares allocated to each
Investor.
   
     All Units allocated to Investors will be exactly equal to each other.  
Other than the potential sale of the Cypress Lakes Property, as of the date 
of this Prospectus, neither National nor the Company knows of any material 
change in the prospects or financial performance of any of the Programs which 
will materially affect the value of the Units to be received by investors in 
the Acquisition, the values assigned to the Programs for purposes of 
comparison to the alternatives, or the fairness of the Acquisition to the 
Investors.
    

                                      78
<PAGE>

COMPANY SHARES HELD BY AFFILIATES OR EMPLOYEES OF NATIONAL 
   
     None of the Acquisition Shares or units described in this Prospectus are 
allocable to National or any of its shareholders except to the extent of any 
of National's investments in the Programs.  Acquisition units will be 
allocated to National on the same basis as they are allocated to investors.  
None of the Company's founders hold interests in any of the Programs' 
Properties.  At August 31, 1998, National's investments were $3,118 in the 
Sacramento/Delta Greens Program; $2,300 in the Oceanside Program; $2,373 in 
the Yosemite/Ahwahnee I Program; $69,384 in the Yosemite/Ahwahnee II Program; 
$5,279 in the Mori Point Program; $3,200 in the Cypress Lakes Program; $2,395 
in the Palmdale/Joshua Ranch Program; $0 in the Esperanza Program; $4,247 in 
the Stacey Rose A Program; $15,753 in the Stacey Rose B Program (which 
investment was allocated pro rata between the two Programs, based on a 
percentage of total funds invested as to National's $20,000 investment for 
the benefit of Stacey Rose A and B Investors).  In the Acquisition, National 
will receive an aggregate of [1,547] Units, reflecting [40] Units, [26] 
Units, [29] Units, [813] Units, [116] Units, [49] Units, [17] Units, [-0-] 
Units, [97]Units, and [360] Units, respectively, for its investments in the 
Sacramento/Delta Greens Program, Oceanside Program, Yosemite/Ahwahnee I 
Program, Yosemite/Ahwahnee II Program, Mori Point Program, Cypress Lakes 
Program, Palmdale/Joshua Ranch Program, Esperanza Program and Stacey Rose A 
and B Programs.  National will not exercise any of the warrants it received 
as part of the Units.  As described in "Terms of the Acquisition" above, the 
principal founders of the Company were the family partnerships of David 
Lasker and James Orth, the principals of National.  Upon completion of the 
Acquisition, they will retain, in the aggregate, [237,628] Shares, or 13.76% 
(approximately 3.92% if all of the units offered concurrently are sold and if 
all the warrants included in the units to be issued in the Acquisition are 
exercised) of the outstanding Shares of the Company. National and the 
management of the Company believe that this is a fair allocation of the 
outstanding Shares of the Company after the Acquisition because it fairly 
reflects the management efforts that have been brought to bear to accomplish 
the Acquisition and that will be brought to bear in the future in managing 
the Company so as to achieve increased value for its Shareholders.  The 
fairness of the allocation of shares to the founders of the Company is 
included in the Fairness Opinion described later in this Prospectus.
    
HISTORICAL COMPENSATION FOR SERVICING, ASSET AND PROPERTY MANAGEMENT/EFFECT OF
ACQUISITION

     The following table sets forth the servicing fees, asset management and
property management fees accrued by National and officers and employees, as well
as actually paid, during the years ended December 31, 1997, 1996, 1995 and 1994.
See the second table under "-- General -- Servicing and Asset Management Fees"
at page __ for information about the fees earned by National and officers and
employees of ODI and AGCRI AFTER the date title to the Programs' Properties was
taken for the benefit of Investors.  In the case of the Oceanside Program,
compensation was paid for salaries payable to the officers and employees of ODI.
In the case of the Yosemite/Ahwahnee I and II Programs, compensation to National
would have been from servicing fees through September 1995, and asset management
fees thereafter, as well 

                                      79
<PAGE>

as salaries payable to the officers and employees of AGCRI, as well as for a 
portion of its general and administrative overhead costs.

                                      80
<PAGE>
   
<TABLE>
<CAPTION>
                                                                                                                          Actually
                                     Actually              Actually             Actually             Actually  Incurred   Paid in
                           Incurred  Paid in    Incurred   Paid in   Incurred   Paid in   Incurred   Paid in   for Six      Six
                           for Year    Year     for Year     Year    for Year     Year    for Year     Year     Months     Months
                            Ended     Ended      Ended      Ended     Ended      Ended     Ended      Ended     Ended      Ended
Name of Program            12/31/94  12/31/94   12/31/95   12/31/95  12/31/96   12/31/96  12/31/97   12/31/97  6/30/98    6/30/98
- ---------------            --------  --------   --------   --------  --------   --------  --------   --------  -------    -------
<S>                        <C>       <C>        <C>        <C>       <C>        <C>       <C>        <C>       <C>       <C>     
Sacramento/Delta Greens    $ 50,000  $    -0-   $ 50,000   $    -0-  $ 50,000   $    -0-  $ 50,000   $  8,267  $ 25,000  $  32,166
Oceanside                   524,000   300,000    492,000    300,000   492,000    300,000   492,000    300,000   246,000  1,026,000
Yosemite/Ahwahnee I          65,000    10,000     84,051        -0-   150,800    101,626   148,439     60,700    75,333     30,392
Yosemite/Ahwahnee II        135,000       -0-    174,569        -0-   313,200    211,069   248,157    123,998   150,667     55,667
Mori Point                  100,000       -0-    100,000        -0-   100,000        -0-   100,000     27,333    50,000     10,000
Cypress Lakes               140,000   140,000    140,000    140,000   140,000    140,000   140,000    140,000    70,000     70,000
Palmdale/Joshua Ranch       150,000    88,750    150,000    248,750   150,000    150,000   150,000    150,000    75,000     75,000
Esperanza                     5,000       -0-      5,000        -0-     5,000        -0-     5,000        -0-     2,500        -0-
Stacey Rose A                   850       -0-        850        -0-       850        -0-       850        -0-       426        -0-
Stacey Rose B                 3.153       -0-      3,153        -0-     3,153        -0-     3,153        -0-     1,576        -0-
</TABLE>
    

                                      81
<PAGE>

   
     If the Acquisition had been completed during the above periods, National 
would not have been entitled to receive any further servicing, asset or 
property management fees and officers and employees of ODI and AGCRI would 
not have been entitled to any separate compensation from that which they 
would have received from the Company.  The only compensation any of 
National's affiliates would have been entitled to receive would have been 
from salaries payable to officers and employees of the Company.  No cash 
would have been available to pay bonuses or dividends.
    

     Based on original loan amounts, the following table sets forth the
compensation, including employees of ODI and AGCRI, that would have been
allocable to the Programs had the Acquisition been completed during the four
years ended December 31, 1994, 1995, 1996 and 1997.



<TABLE>
<CAPTION>

                               Original                            
           Name of Program       Loan           1994           1995            1996           1997
           ---------------      Amount          ----           ----            ----           ----
                                ------
<S>                           <C>            <C>            <C>            <C>             <C>
Sacramento/Delta Greens       $ 5,000,000    $   62,886     $   62,886     $    62,886     $   62,886
Oceanside                      30,000,000       377,315        377,315         377,315        377,315
Yosemite/Ahwahnee I             6,500,000        81,752         81,752          81,752         81,752
Yosemite/Ahwahnee II           13,500,000       169,792        169,792         169,792        169,792
Mori Point                     10,000,000       125,772        125,772         125,772        125,772
Cypress Lakes                  14,000,000       176,080        176,080         176,080        176,080
Palmdale/Joshua Ranch          15,000,000       188,658        188,658         188,658        188,658
Esperanza                         500,000         6,289          6,289           6,289          6,289
Stacey Rose A                      85,000         1,069          1,069           1,069          1,069
Stacey Rose B                     315,300         3,953          3,953           3,953          3,953
                              -----------    ----------     ----------     -----------     ----------
     TOTAL                    $94,900,300    $1,193,566     $1,193,566     $ 1,193,566     $1,193,566
                              -----------    ----------     ----------     -----------     ----------
                              -----------    ----------     ----------     -----------     ----------

</TABLE>


HISTORICAL CASH DISTRIBUTIONS TO INVESTORS

     The following table sets forth the cash distributions made to Investors
during each of the years ended December 31, 1992, 1993, 1994, 1995 and 1996 and
during the Year ended December 31, 1997:

                                       82
<PAGE>

<TABLE>
<CAPTION>

                          Prior to
    Name of Program         1992         1992          1993        1994          1995        1996         1997         Total
    ---------------         ----         ----          ----        ----          ----        ----         ----         -----
<S>                      <C>          <C>          <C>           <C>          <C>          <C>         <C>           <C>        
Sacramento/Delta Greens
     Principal           $         0  $         0  $         0   $        0   $        0   $       0   $         0   $          0
     Interest            $ 1,654,013  $   343,750  $         0   $        0   $        0   $       0   $         0   $  1,997,763
                                                                                                                   
Oceanside*                                                                                                         
     Principal           $         0  $         0  $         0   $  375,000   $  900,000   $ 900,000   $   675,000   $  2,850,000*
     Interest            $         0  $ 1,080,804  $ 3,145,869   $  393,750   $        0   $       0   $         0   $  4,620,423
                                                                                                                   
Yosemite/Ahwahnee I                                                                                                
     Principal           $    45,000  $   135,000  $   103,085   $        0   $        0   $       0   $         0   $    283,085
     Interest            $ 1,903,306  $   920,794  $   335,557   $    4,756   $        0   $       0   $         0   $  3,164,413
                                                                                                                   
Yosemite/Ahwahnee II                                                                                               
     Principal           $    20,000  $    60,000  $    68,264   $        0   $        0   $       0   $         0   $    148,264
     Interest            $   592,498  $ 1,153,352  $   688,303   $   10,273   $        0   $       0   $         0   $  2,444,426
                                                                                                                   
Mori Point                                                                                                         
     Principal           $         0  $         0  $         0   $        0   $        0   $       0   $         0   $          0
     Interest            $ 1,354,708  $         0  $         0   $        0   $        0   $       0   $         0   $  1,354,708
                                                                                                                   
Cypress Lakes                                                                                                      
     Principal           $         0  $         0  $         0   $        0   $        0   $       0   $         0   $          0
     Interest            $   621,198  $ 1,781,251  $ 1,337,101   $   62,706   $        0   $       0   $         0   $  3,802,256
                                                                                                                   
Palmdale/Joshua Ranch                                                                                              
     Principal           $         0  $         0  $         0   $        0   $        0           0   $         0   $          0
     Interest            $ 1,523,775  $ 1,885,526  $   478,127   $        0   $        0   $       0   $         0   $  3,887,428
                                                                                                                   
Esperanza                                                                                                          
     Principal           $         0  $         0  $         0   $        0   $        0   $       0   $         0   $          0
     Interest            $   130,000  $         0  $         0   $        0   $        0   $       0   $         0   $    130,000
                                                                                                                   
Stacey Rose A and B                                                                                                
     Principal           $         0  $         0  $         0   $        0   $        0   $       0   $         0   $          0
     Interest            $    84,237  $         0  $         0   $        0   $        0   $       0   $         0   $     84,237

</TABLE>

- -------------
   
*    An additional $3,000,000 in principal was distributed to the Oceanside
     Program Investors in June 1998 subsequent to the sale of the remaining
     lots, as approved by the Oceanside Investors.
    
FEATURES OF THE ACQUISITION CONSIDERED BY NATIONAL
   
     National believes that the Acquisition is the best way to obtain a maximum
recovery of their capital by Investors in each of the Programs.  In reaching 
this conclusion, National considered the following positive and negative 
factors:
    
   
     [LIQUIDITY THROUGH FREELY TRADEABLE [AND LISTING OF] SHARES.  The 
Company's Shares issued in the Acquisition will be freely tradeable. [The 
Company has applied for listing of the shares on the ______________.  Listing 
the shares is a condition to the acquisition.]  Thus, the Acquisition offers 
potential liquidity to the Investors for all or some of their Shares if a 
trading market develops.  There is no guaranty that a liquid trading market 
will develop for the shares or that it will be sustained.  Although the 
Acquisition is not the only means by which Investors could achieve liquidity 
in their investments in the Programs, National believes that the Acquisition 
is preferable to the alternatives (described below in "-- Alternatives to 
Acquisition")
    
                                      83
<PAGE>

   
even though an indefinite period of time may be required before 
the value of the Shares is stabilized and there is an adequate demand from 
buyers for the Shares.  National believes that a sale of the Properties in 
the current market would result in unnecessary losses to Investors.  
Investors should be aware, however, that initially the Shares are 
likely to trade at prices substantially below the arbitrary $20 per Unit 
assigned for purposes of the Acquisition.
    

   
     CONTROL OF TIMING OF LIQUIDATION.  By creating freely tradable equity
securities in the Company, the Acquisition permits Investors to liquidate all or
a portion of their Shares when such liquidation best serves such Investors.  In
addition, by controlling the timing of the liquidation of their investments,
Investors will have better control of the timing of the tax impact of the
liquidation.  Furthermore, the Programs will not be forced to sell their
Properties currently and recognize the losses that would be generated by such
sales.  If the Programs could be liquidated by selling off the Properties at the
appraised values used to calculate Exchange Values, such sales would result in
substantial cash losses to the Investors in each of the Programs.  See table at
"-- Alternatives to Acquisition; Liquidation of the Programs."  However, no
particular group of Investors will have the ability to control the timing of the
sale of a particular property as they do under the current program structure. 
Instead, all Investors will be required to rely on the decisions of management
regarding the sale of a Property.  Management's and the Board of Director's 
decisions regarding dividends will affect cash available for distribution.
    
   
     BENEFITS TO THE COMPANY OF LISTED SHARES.  In addition to the flexibility
Investors will have to liquidate their interests at a time that best suits their
respective individual needs, [National believes that having the shares of the
Company listed for trading on the _______________] will provide benefits to the
Company itself which could enhance Investor value.  The Company may have access
to outside capital in the form of debt or equity through the capital markets
that the individual Programs do not have.  For example, it is possible that
the Company may be able to take advantage of its size in order to access the
capital markets for additional debt or equity from investors or traditional 
institutional sources to provide expansion or completion of development and 
construction funding for the various projects. The growth of the Company will 
be a capital-intensive process.  The Company, however, will need to be 
successful or show potential for success in order to induce capital sources, 
if available, to enter into transactions with it.  Even in such cases, the 
cost of such capital may be high.
    
   
     DIVERSITY OF INVESTMENT.  The Acquisition will allow Investors to
participate in a consolidated investment portfolio of five to seven 
Properties rather than one.  These Properties are in diverse geographic 
locations in California and have different development orientation.  The 
diversity of the Company's portfolio spreads the risk of an investment in the 
Company over a broader group of assets and reduces the dependence of the 
investment upon the performance of any particular asset.  It also reduces the 
pressure to sell a particular asset in an untimely way. However, the poor 
performance of a particular Property may, nevertheless, negatively affect the 
performance of the Company even if all the other Properties are performing 
well.  Historically, all of the Properties have operated at a loss.  Only the 
Oceanside and Yosemite/Ahwahnee Properties have produced any revenues. In 
order for the company to be
    

                                       84
<PAGE>

successful, it must obtain external financing or sell certain of its assets 
to raise cash for operations.
   
     MODEST INCREASE IN MANAGEMENT COMPENSATION.  National considered that 
the total of salaries to be payable to the Company's officers and other 
employees exceeds the total payable to National and its affiliates for 
servicing and property management services ($1,181,000 as opposed to $885,000 
both of which include the payroll for the Yosemite/Ahwahnee golf course, 
clubhouse and recreational vehicle facilities).  The increase was not viewed 
as significant since the original servicing fees were based on loan servicing 
and, later, asset management fees were earned, both of which are less 
labor-intensive than property development, construction, acquisition and 
property management, which activities the Company will conduct.
    
     ELIMINATION OF MANDATORY ASSESSMENTS.  Completion of the Acquisition will
result in the cancellation of the servicing agreement and the tenancy-in-common
agreement for each of the Programs and National will no longer be an asset
manager for the Investors.  There will be no further assessments of Investors of
any kind pursuant to those or any other agreements.  However the Company will be
required to obtain additional financing from other sources in order for its
business plan to be successful.

     LIMITATION OF INVESTOR LIABILITY.  As beneficial owners of the assets and
businesses of the Programs, Investors currently may not be effectively insulated
from personal liability based on the operation of those assets.  Thus, if an
accident occurred, the damages of which were not wholly covered by insurance,
the individual Investors could be liable for the balance of the damages.  As
shareholders of a corporation, there will be no such risk of liability.

   
     NO CONTROL OVER TIMING OF SALE OF A PARTICULAR PROPERTY.  No particular
group of Investors will have the ability to control the timing of the sale of a
particular property as they do under the current program structure.  Instead,
all Investors will be required to rely on the decisions of management regarding
the sale of a Property.  The Board of Directors' decisions regarding 
dividends will affect cash available for distribution.
    

   
         POTENTIAL INCREASE IN UNITS IF A PROPERTY SOLD BEFORE DECEMBER 31,
1999. If the net cash sale proceeds, net of any interest on seller financing,
received by the Company on or before December 31, 1999, from the sale of any of
the Properties acquired in the Acquisition exceeds the March 1998 appraised
value for such Property or, in the case of the Yosemite/Ahwahnee I and II and
Oceanside Properties, the appraised values determined by National, the Company
will issue pro rata to the former Investors in such property a number of
additional Units (valued at $20 per Unit regardless of the then trading price of
the Company's stock up to a maximum value of two times the appraised value used
to compute the Exchange Value) equal to the difference between the net cash
proceeds received by December 31, 1999 and the exchange value of the Property
for purposes of the Acquisition.
    
   
     PROCEEDS FROM SALE OF PROPERTIES.  If a Property is sold or refinanced, the
proceeds will be used by the Company to further the business plan of the
Company.  There would be no
    
                                       85
<PAGE>

   
commissions paid to the Company for any such sale. Presently, if a Program 
Property is sold in its entirety, the net proceeds after costs and accrued 
liabilities would ordinarily go to applicable Investors directly as a return 
of their investment.
    
     ACQUISITION COULD TRIGGER TAXATION OF INVESTORS.  Participation in the
Acquisition may be a taxable event for Investors.  However, National intends to
treat the transaction as a tax-free transaction.  To the extent that the
Acquisition is determined to be taxable, National believes most Investors would
be required to report tax losses.  On the other hand, there generally would be
no taxable event to Investors as the Programs are currently structured until the
Program Property was sold.  At such time, the amount returned to Investors would
result in either a tax loss or gain depending upon how much of the original
investment was returned.

     CASH DISTRIBUTIONS.  Currently, if a Property was sold, an Investor would
be entitled to a distribution of the proceeds of such sale net of costs of sale
and accrued liabilities.  After the Acquisition, an Investor's distributions
will be dependent upon the earnings of the Company and a decision of the board
of directors to make distributions in the form of dividends.  An Investor will
not automatically receive distributions upon the sale of any particular
Property.

CONDITIONS TO THE ACQUISITION

     The principal conditions to the Acquisition are:  (i) approval of the 
Acquisition by at least the holders of a majority of the tenancy-in-common 
interests in each of the "Trudy Pat" Programs; (ii) commitment of a reputable 
title company to issue to the Company an extended coverage policy of title 
insurance on each of the parcels of real property owned by each of the 
Programs; (iii) receipt of the Fairness Opinion from the Independent Valuator 
regarding the allocation of the Shares among the Programs; and (iv) approval 
of the Shares for listing on the _______________.  No federal or state 
regulatory requirements must be complied with or approval obtained in 
connection with the Acquisition.  These conditions may not be waived.  
National may decide not to pursue the Acquisition at any time before it 
becomes effective, whether before or after approval by the Investors.

RECOMMENDATION OF NATIONAL AND FAIRNESS DETERMINATION
   
     While the Acquisition was not negotiated at arm's-length and National and
its principals will receive substantial benefits from it, National believes the
Acquisition to be procedurally and financially fair to, and in the best 
interests of, each of the Programs and the Investors therein.  Without 
significant additional assessments, there is no further capital to continue 
to operate or hold any of the Properties except for the Oceanside and 
Yosemite/Ahawahee Programs. National recommends that the Investors approve 
the Acquisition as the most likely alternative to achieve the greatest return 
on Investors' Outstanding Investments.
    
     There can be no assurance that the market value of the Shares will
ultimately be higher than the expected proceeds from liquidation.  It is likely
that the Shares will trade substantially below the arbitrary value of $20 per
Unit assigned to them in the foreseeable future.  Also, if many Investors were
to sell the Shares immediately after the Acquisition was completed, the price of
the Shares could drop even more significantly.  In proposing the Acquisition,
National

                                       86
<PAGE>

   
examined the alternatives discussed in "-- Alternatives to Acquisition."  
Maintaining the current structure of each of the Programs, as well as a 
prompt liquidation of each of the Programs, was outweighed by (i) the 
Company's potential to provide improved liquidity to the Investors through 
ownership of the Company's Shares; (ii) potential for growth; (iii) the 
possibility of increasing the value of the Company to permit the Investors 
who elect not to sell their Shares promptly a chance to obtain a better 
return than a liquidation of their Property would yield today; and (iv) the 
fact that obtaining adequate capital for necessary project expenses from 
Investor assessments is unlikely.
    
   
     Based on its analysis of the Acquisition, National believes that (i) the
terms of the Acquisition when considered as a whole are fair to the Investors;
(ii) the Units offered to the Investors constitute fair consideration for the
Properties and other assets held in tenancy-in-common by the Investors; and
(iii) after comparing the potential benefits and detriments of the Acquisition
with those of the earlier described alternatives, the Acquisition is the most 
viable to the Investors than such alternatives.  These beliefs are based
upon National's analysis of the terms of the Acquisition, an assessment of its
potential economic impact upon the Investors, a consideration of the amount of
the equity of the Company which will be held by consultants and employees of
National, the Company and the Programs, a comparison of the potential benefits
and detriments of the Acquisition and alternatives to the Acquisition, a review
of the financial condition and performance of the Programs and the terms of the
servicing agreements and the tenancy-in-common agreements for each of the
Programs.
    
   
     More specifically, National's determination of overall fairness 
(financial and procedural) was based on a consideration of the following 
positive and negative factors:
    
     -    the Shares included in the Units offer an opportunity for individual
Investor liquidity while the tenancy-in-common interests do not, however, there
is no assurance that the Shares will have any liquidity, or that any liquid
market that develops will be sustained;
   
     -    while the number of Units to be issued to reflect the Exchange Value
of a Program is arbitrary, the trading price of the shares included in the Units
initially is likely to be substantially below the $20 value arbitrarily assigned
to the Units.  In National's opinion, the Exchange Values offered to Investors
for their assets allow for the most equitable allocation of the Units among the
Programs.
    
   
     -    on completion of the Acquisition the Investors will hold over 80% 
(92.9% if all the units are sold in the concurrent offering and 94.7% if all 
the units are sold in the concurrent offering and all warrants in units 
issued in the acquisition are exercised) of the outstanding stock of the 
Company while the Company's founders (principals, employees, and consultants 
of National) will hold less than 20% (7.1% if all the units are sold in the 
concurrent offering and 5.3% if all the units are sold in the concurrent 
offering and all warrants in units issued in the acquisition are exercised).  
Founders' shares were purchased for $.01 per share.  National and its 
principals will have forgiven over $2,800,000 of expenses and accrued servicing 
fees of which a total of $2,148,000 was earned after loans defaulted and 
before the Ownership Dates of the Properties.  The remainder reflects 
expenses advanced to the
    
                                       87
<PAGE>

   
Programs on behalf of Investors by National.  In addition, National will 
forgive and cancel an additional $385,523 of earned fees when the Acquisition 
occurs.  See "-- Background and Reasons for the Acquisition -- ____________" 
for detailed information about fees to be paid to National.  National 
believes that the amount paid for the services is no greater than the amount 
that a third party would charge.  The number of Shares of the Company 
retained by the founders was not determined based on fees forgiven by 
National or its affiliates.  Prior to receiving the Fairness Opinion, 
National believed that the Company's founders should hold slightly less than 
20% of the Shares after the Acquisition in order to properly incentivize such 
persons with a significant, but not controlling, interest in the Company;
    
     -    the valuation of the real estate assets of each of the Programs by the
independent appraisers;

     -    the probability that the transaction will either be tax-free to
Investors or, at most, yield a tax loss.  Either way, National believes there
will likely be no out-of-pocket tax cost to all, or the vast majority, of
Investors;

     -    while conflicts of interest exist in the structuring of the
Acquisition, the issuance of Shares to the founders of the Company and the
determination of management compensation and while Investors did not have
independent representation in the structuring of the Acquisition, National
believes they have been counterbalanced by the Investors' opportunity to vote on
the transaction and the Fairness Opinion;
   
     -    while the Programs were originally formed to have a two to four 
year finite life and the Investors expected to receive a return of their 
investment from the original borrower, the Company is an infinite life entity 
which will not return the Program Investors' original investment based on 
sale or refinancing of the properties underlying the original Programs.  Any 
return on the Investors' original investment will have to be derived from the 
sale of shares or warrants or by receiving dividends, if any are declared by 
the Company. After the borrowers defaulted on the loan, the Investors became 
beneficial owners of the underlying properties with the need to complete 
development, manage or otherwise ready the properties for sale.  That 
significantly changed the finite life aspect of their original investments.  
Therefore, the infinite life aspect of the Company is not viewed by National 
to be a material change from the Investors' current situation relative to the 
potential liquidity represented by owning shares;
    
   
     -    the Acquisition will cause fundamental changes in the individual
business plans of the Programs.  Rather than being focused on a single Property,
the Company will be focused on the management of at least seven Properties. 
Thus, the poor performance of a particular Property may affect the Company's
operations as a whole regardless of the performance of the other Properties. 
Some of the properties can be sold to obtain working capital for the benefit 
of the Company as a whole. Further, until a trading market develops, there 
will be no particular time when an Investor can expect its interest to be 
automatically liquidated;
    
   
     -    Investors' voting rights will change.  Investors will not be able to
vote on changes to or dispositions of a particular Property or any available 
financing or borrowing secured by a
    
                                       88
<PAGE>

particular Property.  Those decisions will be made by the Board of
Directors or management.  In addition, due to the number of Investors in the
Company, a particular Investor's relative voting power will decline;

     -    Cash distribution policies will be changed.  There have been no
distributions from any of the Programs, other than the Oceanside Program, in the
past three years due to the original borrower's defaults.  Future cash
distributions will be based on the Company's earnings and the decision of the
board of Directors to pay dividends.  Even if a particular Property were to
perform well, there is no assurance that there will be cash distributions;

     -    Holders of the majority of tenancy-in-common interests in a
particular Program can bind the Program, and Investors that vote against the
Acquisition will not be able to object to the Acquisition if a majority of the
Investors in all of the Programs approve the Acquisition; and
   
     -    National hired Houlihan Valuation Advisers, an independent valuation
firm, to review the fairness of the acquisition. That firm's opinion (the
"Fairness Opinion") concludes that the allocation of the units in the
transaction (which includes allocation of units to the programs and shares to
the company's founders) is financially fair to you in the context of a
combination of all ten programs and a combination of just the seven Trudy Pat
programs. Given the small size of the Esperanza and Stacey Rose A and B programs
in relation to the seven Trudy Pat programs, and the conclusion that the
combination of all ten programs was fair, management of National (Messrs. David
Lasker and James Orth) determined for itself (and directed the independent
valuation firm) that the fairness of the combination of the seven Trudy Pat
programs would not be materially affected by the addition of any combination of
less than all of the three non-Trudy Pat programs and that the addition of one
of the three or any combination of two of the three would be fair to whichever
of those chose to participate. Thus, if the acquisition is completed with a
combination of programs not addressed in the fairness opinion, no independent
opinion concerning the fairness of the acquisition in that combination will have
been obtained. See "Background and Reasons for the Acquisition -- Appraisals and
Fairness Opinion" at page __.
    
     All of the above factors were used as support for National's belief that
the Acquisition is fair, substantively and procedurally.  No special emphasis
was assigned to any of the factors.

     National believes that there are no material differences in the fairness
analysis for any particular Program in comparison with any other.

FAIRNESS IN VIEW OF CONFLICTS OF INTEREST

     Although National reasonably believes the terms of the Acquisition are fair
to the Investors, the principals of National have conflicts of interest with
respect to the Acquisition.  These conflicts include, among others, (i) the
determination not to retain independent parties to act on behalf of the
Investors or the Programs (see "Risk Factors -- Risks of the Acquisition"), (ii)
the principal shareholders of National may realize substantial economic benefits
upon completion of the Acquisition (see "Management Following the Acquisition --
Directors and

                                       89
<PAGE>

   
Executive Officers Compensation and Incentive"), and (iii) National's relief 
from on-going obligations under the servicing agreements with respect to each 
of the Programs (such relief is not susceptible to meaningful quantification 
except to the extent that National may be able to reduce its overhead 
allocated to the asset management for the Programs).  It should be noted 
that, prior to 1995, National forgave $[2,843,308] of fees and advances and, 
upon the Acquisition, will forgive an additional $385,523 it earned in its 
role as servicing agent and asset manager.  It should be further noted that, 
while the number of Shares to be retained by the founders was not based on 
the amount of fees forgiven, at $20 per Share, the amount of fees cancelled 
by National and its principals would be equal to [191,498] Shares.  
Additionally, National will not be entitled to any further fees with respect 
to the Properties which amounts, in the aggregate, to $885,000 annually.  To 
help mitigate the potential conflicts, National obtained the independent 
appraisals and the Fairness Opinion.  For a further discussion of the 
conflicts of interest and potential benefits of the Acquisition to National 
and its principal shareholders, see "Interests of Certain Persons in the 
Acquisition and Conflicts of Interest -- Substantial Benefits to Affiliates 
of National."
    

CONSEQUENCES IF THE ACQUISITION IS NOT APPROVED

   
     If the Acquisition is not consummated for any reason, National will be
unable to continue to manage the Programs without receiving contracted-for fees
and expenses. In fact, there will be no working capital sufficient for the
holding and operational expenses for any of the Programs. Thus, if, in the
unlikely event that it has the time and financial reserves, National will sell
each of the Programs' Properties for the highest amount then available and
distribute the proceeds, net of selling expenses and fees and expenses due to
National and others, to the Investors in the respective Programs. Because of the
lack of capital, if the Acquisition is not approved, National will likely resign
as asset manager for each of the Programs and seek whatever protection may be
available for the Investors in a bankruptcy liquidation. With the exception of
National's continued efforts to solicit buyers and brokers, no other transaction
is currently being actively considered as an alternative to the Acquisition. The
Programs will, however, have paid for the expenses of pursuing the Acquisition,
even if it is not approved.
    
ACCOUNTING TREATMENT

     The transaction will be accounted for as a purchase by the accounting
acquiror, the Company, of all of the investment programs.  As such, the assets
and liabilities of the investment programs being acquired will be recorded at
their fair values, while the assets and liabilities of the Company will remain
at their historical costs.  The Company has been treated as the accounting
acquiror due to its shareholder group holding a greater interest in the Company,
subsequent to the Acquisition, than any other shareholder group involved in the
Acquisition

COSTS AND EXPENSES
   
     Costs and expenses incurred in connection with the Acquisition will be
allocated to the Programs on a pro rata basis in accordance with their relative
Exchange Values, whether or not the Acquisition is consummated.  If the
Acquisition fails, to the extent any are unpaid, such
    

                                       90
<PAGE>

liabilities will remain owing for ultimate repayment at the sale of the 
applicable Property.  The following is a statement of ESTIMATED costs and 
expenses that have been or are likely to be incurred by the Programs and the 
Company in connection with the Acquisition.

     [COST ALLOCATION PENDING FINAL EXCHANGE VALUE CALCULATION.  TOTAL COSTS ARE
ESTIMATED TO APPROXIMATELY $1,024,000.]


<TABLE>
<CAPTION>
                                                                                       
                     Sacramento/               Yosemite/     Yosemite/                 
                    Delta Greens   Oceanside   Ahwahnee I   Ahwahnee II   Mori Point   
                    ------------   ---------   ----------   -----------   ---------- 
<S>                 <C>            <C>         <C>          <C>           <C>         
Accounting          $              $           $            $             $            
Audit                                                                                  
Appraisal                                                                              
Legal                                                                                  
Fairness opinion                                                                       
Exchange fees                                                                          
SEC filing fees                                                                        
Printing                                                                               
Mailing/copying                                                                        
Investment banking/                          
  consulting                                                                        
Meeting and travel                                                                     
Solicitation fees                                                                      
Miscellaneous                                                                          
                    --------       ---------   ----------   ---------     ---------
     Total          $              $           $            $             $            
                    --------       ---------   ----------   ---------     ---------
                    --------       ---------   ----------   ---------     ---------

<CAPTION>

                               Palmdale/
                     Cypress    Joshua                 Stacey     Stacey 
                      Lakes      Ranch    Esperanza     Rose A     Rose B      Total
                      -----      -----    ---------     ------     ------      -----
<S>                 <C>        <C>        <C>         <C>        <C>        <C>
Accounting          $          $          $           $          $          $                   
Audit                                                                                           
Appraisal                                                                                       
Legal                                                                                           
Fairness opinion                                                                                
Exchange fees                                                                                   
SEC filing fees                                                                                 
Printing                                                                                        
Mailing/copying                                                                                 
Investment banking/ 
  consulting                                                                                 
Meeting and travel                                                                              
Solicitation fees                                                                               
Miscellaneous                                                                                   
                    --------   ---------  ----------  ---------  ---------  --------
     Total          $          $          $           $          $          $                   
                    --------   ---------  ----------  ---------  ---------  --------
                    --------   ---------  ----------  ---------  ---------  --------

</TABLE>

                                       91
<PAGE>

APPRAISALS AND FAIRNESS OPINION
   
     APPRAISALS.  National engaged separate independent real estate appraisal 
firms named at page __ to provide independent appraisals of the value of the 
real estate in each Program.  The appraisers were selected for their 
knowledge of the real estate conditions in the seven areas in which the 
Programs' Properties are located, as well as for their experience and 
credentials.  See "Appraisals and Fairness Opinion" for information about the 
appraisers and the appraisals.  Although National received independent 
appraisals, it used its own judgment as to various portions of the appraisals 
that differed on the Yosemite/Ahwahnee I and II Properties in order to 
determine the most appropriate current appraised value for those Properties.  
The disparity between Exchange Values and appraised values results from 
adding Program cash reserves to appraised values and deducting Program 
accrued property taxes and other accrued obligations net of fees to be 
forgiven by National.
    
   
     FAIRNESS OPINION
    
   
     GENERAL.  National also engaged Houlihan Valuation Advisers, a 
well-known and reputable independent valuation company (the "Independent 
Valuator"), to determine the fairness of the allocation of shares in 
connection with the Acquisition.  The Independent Valuator did not pass upon 
the procedures used by National and the Company to determine the fairness of 
the Acquisition. However, the Independent Valuator has rendered a Fairness 
Opinion (attached as Appendix 1 to this Prospectus) to the effect that the 
transaction, including the allocation of Shares among the Programs, as well 
as the number of Shares to be held by management and founders of the Company, 
is fair to Investors from a financial point of view.  See "Appraisals and 
Fairness Opinion -- Fairness Opinion."
    
   
     The Independent Valuator was engaged by National to analyze certain 
aspects of the Acquisition and has delivered its written determination, based 
on the review, analysis, scope and limitations described therein, as to the 
fairness of the allocation of Shares pursuant to the Acquisition, from a 
financial point of view, to the Investors in each of the Programs (the 
"Fairness Opinion").  The full text of the Fairness Opinion is set forth in 
Appendix A and should be read in its entirety.  A development of a fairness 
opinion is a complex analytical process.  It is not easily susceptible to 
partial analysis or summary description.
    

     Neither National nor the Company imposed any conditions or limitations on
the scope of the Independent Valuator's investigation or methods and procedures
to be used in rendering the Fairness Opinion.  The Company has agreed to
indemnify the Independent Valuator against certain liabilities arising out of
the Independent Valuator's engagement.

   
     EXPERIENCE OF INDEPENDENT VALUATOR.  The Independent Valuator is 
regularly engaged in the valuation of businesses and their securities in 
connection with a variety of business combination transactions and for 
estate, tax, corporate and other purposes.  The founding principals of the 
Independent Valuator have been regularly engaged in business valuations for 
more than 20 years.  Its staff includes certified public accountants, 
chartered financial analysts, accredited senior appraisers and certified 
general appraisers. National selected the Independent Valuator because of 
its experience and reputation in


                                      92
<PAGE>

connection with the valuation of business combination transactions.  Neither 
National nor the Company has any prior relationship with the Independent 
Valuator and neither has present plans to retain the Independent Valuator in 
the future.
    

     MATERIALS REVIEWED.  In preparing the Fairness Opinion, the Independent 
Valuator reviewed and analyzed the following:  (i) this Consent Solicitation 
Statement/Prospectus; (ii) real estate appraisals with respect to each of the 
Properties prepared by independent real estate appraisers; (iii) feasibility 
studies with respect to the Yosemite/Ahwahnee Properties and the 
Sacramento/Delta Green Property; (iv) audited financial statements for each 
of the Sacramento/Delta Greens Property, the Mori Point Property, the 
Oceanside Property, the Yosemite/Ahwahnee I and II Properties, the Cypress 
Lakes Property, the Palmdale/Joshua Ranch Property, the Esperanza Property 
and the Stacey Rose Properties, as well as unaudited pro forma consolidated 
financial statements for the Company for the years ended December 31, 1996 
and 1997; (v) the original offering circular for each of the "Trudy Pat" and 
other loans on the Properties. In addition, the Independent Valuator met with 
members of management of the Company and National regarding matters pertinent 
to its analysis, conducted site visits to each of the Properties, met with 
the general manager of the Yosemite/Ahwahnee I and II Properties, and 
conducted such other studies, analyses and inquiries as it deemed appropriate.

     The Independent Valuator did not independently verify the accuracy or
completeness of the information supplied to it with respect to the Company or
the Properties and does not assume any responsibility with respect to that
information.

     ANALYSIS AND CONCLUSIONS.  On behalf of the Investors in each of the 
Programs, National requested that the Independent Valuator opine as to the 
fairness, from a financial point of view, of the allocation of Shares 
pursuant to the Acquisition, inclusive of Shares to be held or controlled by 
principals of National, employees of National and the Company, as well as 
consultants to certain of the Properties and National. 

     The Independent Valuator's analysis began with a determination of the 
enterprise value of each of the Programs on a stand alone basis. The 
enterprise value of most entities whose primary business purpose is owning 
real estate is determined based on the adjusted book value (or net asset 
value) approach.  We deemed this to be a reasonable methodology for 
determining the enterprise value of each of the Oceanside, Mori Point, 
Yosemite/Ahwahnee I and II, Delta Greens, Cypress Lakes, Palmdale/Joshua 
Ranch, Esperanza and Stacey Rose A and B programs.  In the adjusted book 
value approach, the estimated current market value of individual assets and 
liabilities are substituted for their carrying value on the programs' 
financial statements (or book value).  The enterprise value is the resulting 
value of the equity after subtracting liabilities from the market value of 
assets.

   
     To determine the current net asset value of each of the Programs, the 
Independent Valuator relied on the Appraisals, without independent analysis 
or verification, to represent the current fair market value of the respective 
Properties.  In the case of the properties sold to Oceanside by 
Yosemite/Ahwahnee I and II programs in June 1998, we relied upon the 
Company's representation that these sales were not arm's length negotiated 
transactions and that


                                      93
<PAGE>


the Company's reconciliation of value utilizing a combination of the Arnold 
and Mentor Appraisals represents the best current indication of the fair 
market value of those Properties.  In the case of the property remaining in 
the Yosemite/Ahwahnee I and II programs, the Company represents that the 
value according to the Arnold Appraisal is representative of its current fair 
market value (after being reduced to reflect lot sales since the date of the 
Appraisal).  In the case of the Cypress Lakes property (which has an 
appraised value of $6,000,000), there is a possibility that in the near 
future the Company will enter into a purchase agreement with a potential 
buyer for a purchase price of $11,550,000, payable in a combination of cash 
and a promissory note. However, the purchase agreement would give the buyer 
the ability to cancel the sale without penalty for any reason within a 120 
day due diligence period. During a subsequent 60 day period, the buyer could 
cancel with forfeiture of a $100,000 deposit.  Because of the terms of the 
agreement, the Company believes that there is considerable uncertainty 
regarding whether the property will be sold for that amount, if at all.  
Therefore, our net asset value calculation is based on the $6,000,000 
appraised value subject to the condition that if the sale is consummated and 
the net proceeds are greater than the appraised value, the Investors in 
Cypress Lakes will receive an additional number of units (valued at $20) 
equal to the difference in the purchase price (exclusive of interest) and the 
appraised value.  In determining net asset value, the Independent Valuator 
used the book value as of [August 31], 1998 for most of the non-real estate 
assets.  This was considered reasonable because the majority of these assets 
consist of cash, restricted cash, accounts receivable, notes receivable or 
amounts due from affiliates, which are relatively liquid and worth 
approximately their book value.  With respect to property and equipment 
(excluding real estate), no appraisals were provided to the Independent 
Valuator.  Management believes the book value of property and equipment to be 
reasonably indicative of its market value.  Deferred membership selling 
expense and deferred revenues which appear on the balance sheet of the 
Yosemite/Ahwahnee II Program as of [August 30], 1998 were included in the net 
asset value calculation at book value even though they are intangible assets 
and liabilities in order to reflect the on-going assets and liabilities 
associated with operating the recreational vehicle park. Real property held 
for sale on the Oceanside program's balance sheet as of [August 31], 1998 was 
not included because it was subsequently sold and the proceeds were 
distributed to investors.  Liabilities were subtracted out at book value.  
Using the aforementioned methodology, the resulting net asset values as of 
[August 31], 1998 were as follows (rounded to the nearest $000): $5,356,000 
for Oceanside (or 19.10 percent of the combined net asset value); $2,210,000 
for Yosemite/Ahwahnee I (or 7.88 percent of the combined net asset value); 
$4,590,000 for Yosemite/Ahwahnee II (or 16.36 percent of the combined net 
asset value); $5,413,000 for Mori Point (or 19.30 percent of the combined net 
asset value); $1,570,000 for Sacramento/Delta Greens (or 5.60 percent of the 
combined net asset value); $5,825,000 for Cypress Lakes (or 20.77 percent of 
the combined net asset value); $2,622,000 for Palmdale/Joshua Ranch (or 9.35 
percent of the combined net asset value); $216,000 for Esperanza (or 0.77 
percent of the combined net asset value); $52,000 for Stacey Rose A Program 
(or 0.90 percent of the combined net asset value); and $247,000 for Stacey 
Rose (or 0.69 percent of the combined net asset value).
    
   
     With respect to the 323,631 Founders Shares, the Independent Valuator 
was primarily concerned with the 237,806 shares to be issued to the family 
limited partnerships under the control of David Lasker and James Orth.  For 
our purposes, we considered a certain number of


                                      94
<PAGE>

those shares to represent consideration to Messrs. Lasker and Orth in 
connection with their responsibilities as officers of the Company.  The 
Independent Valuator assumed this number of shares would be 89,370 shares (or 
44,685 each for Messrs. Lasker and Orth), which is based on the number of 
shares to be issued to Mr. Albertson on the basis of arm's length 
negotiations.  The remaining 148,436 shares, or 8.60% of the total shares 
expected to be outstanding upon consummation of the Transaction, represents 
consideration for the role of Messrs. Lasker and Orth in structuring and 
completing the Acquisition, which is reasonable given the fact that the 
Acquisition they have structured should, among other things, enhance the 
Investors' liquidity more than enough to offset the dilution resulting from 
the issuance of the shares. Even though there is no guarantee that an active 
market will develop for the Company's Shares, when compared with likely 
discounts for lack of marketability in excess of 30 percent for their current 
ownership interests (based on historical studies), the Investors' liquidity 
should be expected to be increased significantly.
    

     ASSUMPTIONS.  The Independent Valuator assumed that the financial
statements provided to it correctly reflect the financial results and condition
of the Company (on a pro forma basis) and the Properties for the time periods
covered in accordance with generally accepted accounting principles consistently
applied.  The Independent Valuator further assumed that there has been no
material change in the financial results and condition of the Company (on a pro
forma basis) or the Properties since the date of the most recent financial
statements made available to it.

     LIMITATIONS AND QUALIFICATIONS.  The Independent Valuator was not asked 
to and therefore did not solicit third party indications of interest in 
acquiring all or any of the Properties.  Furthermore, the Independent 
Valuator did not negotiate the Acquisition or advise National or the Company 
with respect to alternatives to the Acquisition, or select the method of 
determining the allocation of the Shares or establish the allocations.

     Further, the Independent Valuator expressed no opinion as to (a) the 
fairness of the Acquisition (other than the fairness of the allocations) as 
described above or the amounts or allocations of Acquisition Expenses; (b) 
the prices at which the Shares may trade following the Acquisition or the 
trading value of the Shares as compared with the current market value of the 
Programs' Properties if liquidated in current real estate markets; and (c) 
alternatives to the Acquisition.

     In connection with preparing the Fairness Opinion, the Independent Valuator
was not engaged to, and consequently did not, prepare any written report or
compendium of its analysis for internal or external use beyond the analysis set
forth in Appendix 1.  The Independent Valuator did not deliver any additional
written summary of its analysis.

     COMPENSATION.  The Independent Valuator has been paid a fee of $[______]
for preparing the Fairness Opinion.  In addition, the Independent Valuator 
will be reimbursed for all reasonable out-of-pocket expenses, including legal 
fees up to a maximum of $750, and indemnified against certain liabilities, 
including certain liabilities under the federal securities laws.  The fee was 
negotiated between National and the Independent Valuator.  Payment of the fee 
is not dependent


                                      95
<PAGE>

upon completion of the Acquisition.  The Independent Valuator has rendered no 
services to either National or the Company, or their Affiliates, in the past.

                                  DIVIDEND POLICY

     The Company has no plans to pay dividends in the foreseeable future.  
Funds otherwise available for dividends will be utilized to potentially 
increase Share value through acquisition and development.  The effect of this 
policy will be that, as Company real estate assets are sold, unlike in the 
Programs, no cash distributions will be made to Investors.
                                          
                COMPARISON OF TENANCY-IN-COMMON INTERESTS AND SHARES

     The following summary compares a number of differences between the
ownership of tenancy-in-common interests in the Programs and Shares of the
Company and the effect relating thereto.

   
<TABLE>
<CAPTION>

 Differing Factor    Tenancy-in-Common Interests              Shares
- -----------------   -----------------------------  --------------------------
<S>                 <C>                            <C>
 GENERAL BUSINESS   Each of the Programs           The business of at least
                    commenced as opportunities to  seven of the Programs will
                    participate in a loan secured  be consolidated into the
                    by to-be-improved real         Company.  The Company has
                    property.  The Programs are    broader investment
                    not seeking to make            objectives to increase share
                    additional loans or purchase   value which will include the
                    new properties.                sale or development of the
                                                   projects originally
                                                   undertaken by the developers
                                                   which borrowed from Investors
                                                   of the Programs, as well as
                                                   possibly expanding into
                                                   other real estate ventures. 
                                                   The current plans of the
                                                   Company may be recast at the
                                                   discretion of the Board of
                                                   Directors without the
                                                   consent of the Shareholders.

 DURATION           The Programs were originally   The Company will have
                    structured to have the loans   perpetual life.  It intends
                    repaid over two to four        to operate indefinitely and
                    years.                         it has no plans to liquidate
                                                   assets to make returns of
                                                   capital to Investors.


                                      96
<PAGE>

 DISTRIBUTIONS AND  The Programs were initially    The initial policy of the
 DIVIDENDS          designed to yield regular      Company will be to preserve
                    interest payments to the       its cash resources for
                    Investors and to have the      growth and internal
                    principal of the various       development and, thus, the
                    loans repaid in accordance     Company does not plan to
                    with their respective terms,   make dividend distributions
                    usually two to four years.     in the foreseeable future. 
                                                   The Board of Directors has
                                                   the discretion to determine
                                                   whether or not and when to
                                                   declare and pay dividends
                                                   and the amount thereof.

 TAXATION           The Programs are not tax       The Company will be taxed as
                    payers and file no tax         a corporation and file
                    returns.  Prior to the         corporate income tax
                    Ownership Date, interest       returns.  Distributions to
                    income distributed to          shareholders will be
                    Investors was reported to the  reported to the IRS and
                    IRS and applicable state       applicable state taxing
                    taxing authorities on Form     authorities on Form 1099-DIV
                    1099-INT.  As tenancy-in-      whether or not such
                    common owners of the           distributions are taxable.
                    Properties, the Investors no
                    longer receive Form-1099 from
                    National, but are responsible
                    for their pro rata share of
                    any income, gain, loss or
                    deductions attributable to
                    their Program's Properties.

 OVERHEAD AND       Overhead and expenses of the   Investors will have no
 EXPENSES           Programs are the               responsibility for company
                    responsibility of the          overhead and expenses. 
                    Investors to the extent the    Initially, overhead and
                    applicable Program does not    expenses of the Company will
                    generate sufficient cash flow  be derived from proceeds of
                    to cover them.  They are       the sale of one or more of
                    billed individually to         the Company's assets, sale
                    investors in the form of       of Units offered 
                    assessments.  To date, only    concurrently, and the
                    the Oceanside program has      exercise of Company warrants.
                    been self-funding.             Future overhead and expenses
                                                   cash will be funded from flow
                                                   from operations.

                                      97
<PAGE>

 MANAGEMENT         The business and affairs of    The business and affairs of
                    each of the Programs are       the Company are managed by
                    managed by National pursuant   the officers of the Company
                    to the applicable servicing    under the direction of the
                    agreement.  Pursuant to the    Board of Directors.  The
                    terms of the applicable        Board of Directors will
                    servicing agreement,           ultimately be divided into
                    National may be                three classes serving
                    terminated as the servicing    staggered three year terms.
                    agent/asset manager            One-third of the Board of
                    by the vote of holders         Directors will be elected
                    of a majority of the           annually by holders of the
                    interests of a particular      Shares to serve for three
                    Program if all earned and      year terms.  Directors can
                    accrued fees are paid and      be removed from office by
                    there are no additional        the affirmative vote of the
                    future liabilities to          holders of at least a
                    National.                      majority of the then-
                                                   outstanding Shares.

 FIDUCIARY DUTIES   None of the Programs are       Officers and Directors of
                    partnerships and, thus,        the Company are subject to
                    National does not have the     the Delaware common law
                    common law fiduciary duties    which imposes fiduciary
                    that it would have if it were  duties of care, loyalty,
                    the general partner of a       good faith and fair dealing
                    partnership.  However, as an   on the officers and
                    agent, National has            directors of the Company.
                    fiduciary-like duties to
                    Investors to use reasonable
                    care, skill and diligence in
                    its work, not to compete with
                    Investors' interests without
                    consent, and not to take
                    adverse interests to
                    Investors without consent.


                                      98
<PAGE>

 VOTING RIGHTS      Under the tenancy-in-common    Under the Charter Documents
                    agreements of each of the      of the Company, the
                    Programs, the Investors have   Shareholders have voting
                    voting rights with respect to  rights with respect to (i)
                    collection, servicing and      election of Directors; (ii)
                    administration of the          the sale or disposition of
                    Outstanding Investment of the  all or substantially all of
                    Programs, as well as           the assets of the Company at
                    termination of the applicable  any one time; (iii) the
                    servicing agreement.  Each     merger or consolidation of
                    holder of a tenancy-in-common  the Company; (iv) the
                    interest is entitled to vote   dissolution of the Company;
                    on each matter presented to    and (v) certain anti-
                    the Investors of a             takeover provisions.
                    particular Program.            Each Share entitles its
                    Approval of any matter         holder to cast one vote on
                    submitted to the Investors     each matter presented to
                    in a particular Program        holders of Shares.
                    requires approval of           Approval of any matter       
                    holders of a majority of       submitted to holders of      
                    the tenancy-in-common          Shares generally requires    
                    interests of that Program.     the affirmative vote of      
                                                   holders of a majority of the 
                                                   outstanding shares, however, 
                                                   amendments to the anti-      
                                                   takeover provisions of the   
                                                   Certificate of Incorporation 
                                                   of the Company require a     
                                                   two-thirds vote.             

 SPECIAL MEETINGS   None                           A special meeting of
                                                   Shareholders may by called
                                                   by the Board of Directors of
                                                   the Company, a Chairman of
                                                   the Board or the President
                                                   only.


 REDEMPTION         The tenancy-in-common          The Shares are not
                    interests are not redeemable.  redeemable.  The Shares can
                    Investors in a particular      be sold on the
                    Program may only receive a     ________________ if an
                    return of their investment     active trading market
                    upon the repayment of the      exists.
                    applicable note or other
                    liquidation of all or part of
                    the assets of the Program.

 VOTING DILUTION    Investors in each Program      Since seven to ten programs
                    have voting power based on     will be consolidated into
                    their percentage of the funds  the Company, each investor's
                    contributed to the Program.    voting power will be
                                                   substantially reduced.


                                      99
<PAGE>

 LIQUIDATION        In the event of the            Upon liquidation of the
 RIGHTS             liquidation of a particular    Company, the Shareholders
                    Program, the assets of the     will be entitled to share
                    Program remaining after        ratably in any assets
                    satisfaction of all debts and  remaining after the
                    liabilities of the Program,    satisfaction of obligations
                    the satisfaction of expenses   to creditors and any
                    of liquidation of the assets   liquidation preferences on
                    of the Program and the         any Preferred Stock that may
                    establishment of a reasonable  be then outstanding.
                    reserve in connection
                    therewith are distributed to
                    the Investors pro rata in
                    accordance with their
                    respective percentage
                    interests in the applicable
                    Program.

 RIGHT TO COMPEL    Holders of a majority of the   The vote of Shareholders
 DISSOLUTION        tenancy-in-common interests    owning at least a majority
                    in a particular Program may    of the outstanding voting
                    vote to direct the sale of     shares in the Company is
                    the Program's assets if an     sufficient to cause the
                    offer for them is presented,   dissolution of the Company.
                    with the result that the
                    Program will be dissolved.

 LIMITED LIABILITY  As tenancy-in-common owners    Shareholders are not
                    of the assets of the           generally liable for
                    Programs, the Investors are    obligations of the Company.
                    NOT effectively insulated
                    from personal liability based
                    on operation of those assets.

 LIQUIDITY AND      There is no organized          The Shares will be freely
 MARKETABILITY      secondary market for the       transferable [and it is a
                    tenancy-in-common interests    condition to the
                    held by Investors.  Thus,      consummation of the
                    trading in the tenancy-in-     Acquisition that the Shares
                    common interests is sporadic   be approved for listing on
                    and occurs solely through      the ________________].
                    private transactions subject
                    to the approval of the
                    California Department of
                    Corporations.

 RESTRICTIONS ON    There are certain              None.
 TRANSFER           restrictions on transfer of
                    the tenancy-in-common
                    interests.

 CONTINUITY OF      None of the Programs are       As a corporation, the Charter
 EXISTENCE          designed to have perpetual     Documents provide for
                    existence.                     perpetual existence.


                                      100
<PAGE>

 FINANCIAL REPORTS  None of the Programs are       The Company will be subject
                    subject to the reporting       to the reporting
                    requirements of the Exchange   requirements of the Exchange
                    Act.  However, National,       Act and will file annual and
                    without obligation to do so,   quarterly reports.  The
                    has endeavored to provide the  Company currently intends to
                    Investors in each of the       provide annual and quarterly
                    Programs with regular reports  reports to its Shareholders.
                    about such Programs'
                    respective activities.

 PAYMENTS TO        National is entitled to fees   While National and its
 NATIONAL AND ITS   and reimbursement of expenses  Affiliates will hold Shares
 AFFILIATES         for services it renders to     of the Company, the only
                    each of the Programs pursuant  form of compensation paid to
                    to the servicing agreements.   some of such persons will be
                                                   pursuant to their employment
                                                   agreements or otherwise. 
                                                   ONLY $1,818,684 OF THE PAST
                                                   DUE FEES AND EXPENSES DUE TO
                                                   NATIONAL AND ITS PRINCIPALS
                                                   WILL REMAIN AS LIABILITIES
                                                   OF THE COMPANY.

 CERTAIN LEGAL      Holders of a majority of the   Delaware law affords
 RIGHTS             Outstanding Investment in a    shareholders rights to bring
                    Program must vote to           derivative actions when the
                    terminate the servicing        officers or Directors of the
                    agreement between National     Company have failed to
                    and the Program Investors.     institute an action to
                    However, if the majority       recover damages and class
                    interest of Investors vote     actions to recover damages. 
                    to terminate the servicing     Shareholders may also have
                    agreement, they must assume    rights to bring actions in
                    the responsibilities of the    federal court to enforce
                    servicing agreement            federal rights.
                    themselves, or obtain the
                    services of a qualified
                    entity to do so. National's
                    accrued fees must be paid
                    in full and the termination
                    must be procedurally
                    authorized and must not
                    expose National or the
                    Investors to liability or
                    create risk to the
                    Investor's assets.


                                      101
<PAGE>


 INSPECTION OF      Holders of tenancy-in-common   Under Delaware law, each
 BOOKS AND RECORDS  interests in a Program have    Shareholder has the right,
                    no contractual right to        subject to certain
                    inspect books and records      reasonable standards, to
                    maintained by National with    obtain from the Company from
                    regard to a Program.           time to time upon reasonable
                    However, as the servicing      written demand for any
                    agent for the Investors,       purpose reasonably related
                    National permits them to       to the Shareholder's
                    review such books and records  interest as a Shareholder of
                    on reasonable notice.          the Company, certain
                                                   information regarding the
                                                   status of the business,
                                                   affairs and financial
                                                   condition of the Company. 
                                                   Pursuant to Rule 14a-7 under
                                                   the Exchange Act, the
                                                   Shareholders will have the
                                                   right to obtain a list of
                                                   Shareholders from the
                                                   Company whenever the Company
                                                   solicits proxies or
                                                   consents.
</TABLE>
    

                         COMPARISONS OF PROGRAMS AND COMPANY
   
     The information below highlights a number of the significant 
differences between the Programs and the Company relating to, among other 
things, forms of organization, investment objectives, policies and 
restrictions, asset diversification, capitalization, management structure and 
investor rights. These comparisons are intended to assist Investors in 
understanding how their investments will be changed if, as a result of the 
Acquisition, their tenancy-in-common interests in the assets, liabilities and 
businesses of their respective Programs are exchanged for Units of the Company.
    

                                FORM OF ORGANIZATION

   
<TABLE>
<CAPTION>

                Program                                     Company
                -------                                     -------
 <S>                                          <C>
 None of the Programs are organized           The Company is a Delaware corporation
 business entities such as                    formed for the purpose of acquiring
 corporations, partnerships or business       the Programs' Properties, as well as
 trusts.  Each commenced as an                investing in and managing other real
 opportunity to participate in a loan         estate opportunities.  The Company
 secured by to-be-improved real               will be taxed as a corporation.
 property through a tenancy-in-common
 investment mechanism.  Each Program
 remains as a tenancy-in-common among
 its Investors.  Investors are
 individually responsible for the tax
 consequences of a Program and the
 reporting


                                      102
<PAGE>

 thereof.
 </TABLE>
     

                              LENGTH OF INVESTMENT

   
<TABLE>
<CAPTION>

                Program                                     Company
                -------                                     -------
 <S>                                          <C>
 An investment in any of the Programs         Unlike the Programs, the Company
 originally was presented to Investors        intends to continue its operations for
 as an opportunity to have a tenancy-         an indefinite time period and the
 in-common participation in a loan            Company has no specific plans for the
 secured by real property.  As such,          disposition of assets acquired through
 the investments were finite in length        the Acquisition or subsequent
 with the expectation that Investors'         acquisitions.  The Company is allowed
 investments were to be returned, with        to retain net sale or refinancing
 interest, within a two to four year          proceeds for new investments, capital
 period.                                      expenditures, working capital reserves
                                              or other appropriate purposes.
</TABLE>
    


                   NATURE OF INVESTMENT

   
<TABLE>
<CAPTION>

                Program                                     Company
                -------                                     -------
 <S>                                          <C>
 Since the respective Ownership Date of       The Shares constitute equity interests
 each of the Programs, the Investors in       in the Company.  Each Shareholder will
 such Programs have been the beneficial       be entitled to its pro rata share of
 owners (as tenants-in-common) of the         dividends and other distributions made
 assets and the businesses of the             with respect to the Shares.  The
 respective Programs.  Actual title to        distributions payable to  Shareholders
 the Properties is held by various            are not fixed in amount and are only
 entities acting as agents for the            paid when declared by the Board of
 Investors in the several Programs.           Directors.  The Company has no present
                                              plans to pay distributions.
</TABLE>
    


                                     103
<PAGE>

                               PROPERTIES AND DIVERSIFICATION

                 PROGRAM                 

 The investment portfolio of each of     
 the Programs is limited to the assets   
 acquired as of the applicable           
 Ownership Date, as well as such         
 additional assets as may have been      
 acquired with mandatory Investor
 assessments or voluntary Investor
 advances since the Ownership Date. 
 None of the Programs have the
 authority to raise additional funds
 from third parties to expand its
 investment portfolios.

                COMPANY               
   
 The Company is authorized to own and  
 acquire the Programs' Properties, make
 other investments and issue additional
 equity and debt securities to acquire 
 additional assets in order to increase
 shareholder value.                    
    

                               ADDITIONAL EQUITY AND DILUTION

                 PROGRAM                

 None of the Programs are authorized to 
 raise additional funds other than      
 through the assessment/advance process 
 prescribed by the applicable tenancy-  
 in-common agreement.  Therefore,       
 except to the extent that existing     
 Investors in a particular Program pay  
 mandatory assessments or make          
 voluntary advances, no dilution of an
 Investor's interest in the Program can
 occur.

                 COMPANY               
                                       
 The Board of Directors may, in its    
 discretion, issue additional equity   
 securities.  The Company may sell     
 additional equity from time to time to
 increase its available capital.  The  
 issuance of additional equity         
 securities may result in a dilution of
 the interests of the Shareholders.    


                                     BORROWING POLICIES

                 PROGRAM                

 Except to the extent authorized by     
 vote of Investors owning a majority of 
 the tenancy-in-common interests in the 
 loan to the original borrower, none of 
 the Programs is authorized to borrow
 funds necessary, appropriate or
 advisable to conduct its business and
 affairs.  Without such a majority
 vote, the only additional funds which
 the Programs may raise comes from
 mandatory assessments from, or
 voluntary advances by, existing
 Investors.

                 COMPANY               
   
 The Company is permitted to borrow, on
 a secured or unsecured basis, funds to
 advance its business without limits in 
 order to increase shareholder value.  
 No shareholder vote is required.      
    

                                       104
<PAGE>

           RESTRICTIONS ON RELATED PARTY TRANSACTIONS AND BUSINESS COMBINATIONS

                 PROGRAM                

 None of the applicable servicing       
 agreements or tenancy-in-common        
 agreements for the Programs restrict   
 any of the Programs from entering into 
 business transactions with National or 
 its affiliates.                        
                                        
                 COMPANY

 Under Delaware law, transactions        
 between the Company and one or more of  
 its directors or officers, or between   
 the Company or any affiliate of a       
 director or officer, are not void or    
 voidable if the transaction is          
 approved in good faith by a majority    
 of the disinterested directors or       
 Shareholders based on full disclosure;  
 or the transaction is fair as to the    
 Company as of the time it is            
 authorized, approved or ratified by     
 the Board of Directors, an appropriate  
 committee or the Shareholders.  In      
 addition, the Company's Certificate of  
 Incorporation, as well as Delaware      
 law, prohibit certain business         
 combinations with owners of more than 
 15% of the outstanding voting stock of
 the Company ("interested              
 stockholders"), or an affiliate of    
 such person, within the three year    
 period immediately prior to the date  
 on which such stockholder became an   
 interested stockholder.               

                                       105
<PAGE>

                                  MANAGEMENT CONTROL AND RESPONSIBILITY
                 PROGRAM                
   
 National originally acted as servicing 
 agent for each of the Programs         
 pursuant to servicing agreements       
 entered into with each of the           
 Investors in each Program.  Pursuant   
 to the servicing agreements, National  
 is essentially invested with           
 management authority to conduct the    
 business of each of the Programs.      
 Since the Ownership Dates, National's  
 role evolved to that of asset      
 manager for each of the Programs.  
 Subject to the approval of holders of a
 majority-in-interest of each program,
 and to compliance with other provisions
 in the servicing agreements, the 
 servicing agreements are terminable on 
 30 days' written notice, provided that 
 the Investors do not have the power to 
 terminate the servicing agreements     
 unless and until all amounts owed to   
 National thereunder have been paid in  
 full.  National does not need to seek
 re-election but instead serves unless
 removed by the Investors, which is
 generally an extraordinary event. 
 Pursuant to the tenancy-in-common
 agreements for each of the Programs,
 matters concerning the collection,
 servicing and administration of the
 Outstanding Investment for each of the
 Programs is governed by the will of
 Investors holding more than 50% of the
 Outstanding Investment.  As agent,
 National is accountable as a fiduciary
 to each of the Programs and is
 required to exercise good faith and
 integrity in its dealings in
 conducting the affairs of each of the
 Programs.  See "Fiduciary
 Responsibility."
    

                 COMPANY               
                                       
 The Board of Directors has exclusive  
 control over the Company's business   
 and affairs subject only to the       
 restrictions in the Charter Documents.
 Shareholders have the right to elect  
 members of the Board of Directors.    
 The Directors are accountable to the  
 Company as fiduciaries and are        
 required to exercise good faith and   
 integrity in conducting the Company's 
 affairs.  See "Fiduciary              
 Responsibility."  The Shareholders    
 have greater control over the         
 management of the Company than the    
 Investors have over the Programs      
 because members of the Company's Board
 of Directors are elected by the       
 Shareholders.                         


                                     106
<PAGE>

                                      MANAGEMENT LIABILITY AND INDEMNIFICATION

                 PROGRAM                

 Pursuant to the servicing agreements,  
 National is indemnified and held       
 harmless by the Investors from and     
 against any and all liabilities for    
 acts or omissions performed in the     
 course of its activities, except as to 
 such liabilities caused or contributed 
 to, in whole or in part, by any gross  
 negligence or willful misconduct on    
 the part of National or its Agents.    

                 COMPANY                    
                                         
 The Company's Directors are not         
 personally liable for ordinary          
 liabilities of the Company.  The        
 Charter Documents provide that a        
 Director's liability for breach of      
 fiduciary duty is limited to the full   
 extent allowable under Delaware law.    
 The Charter Documents and Delaware law  
 provide indemnification rights to       
 Directors and officers who act in good  
 faith, and in a manner reasonably       
 believed to be in or not opposed to     
 the best interests of the Company and,  
 with respect to criminal actions or     
 proceedings, who act without             
 reasonable cause to believe their        
 conduct was unlawful.  In addition,      
 the Charter Documents indemnify          
 Directors and officers against amounts   
 paid for settlement, authorize the       
 Company to advance expenses incurred     
 in defense upon receipt of an            
 appropriate undertaking to repay such    
 amounts if appropriate, and authorize    
 the Company to carry insurance for the   
 benefit of the officers and Directors.   
 See "Fiduciary Responsibility."          

                                       107
<PAGE>

                                      ANTI-TAKEOVER PROVISIONS

                 PROGRAM                

 Changes in management of any of the    
 Programs can be effected only by       
 removal of National as agent by        
 holders of a majority of the           
 Outstanding Investment in such         
 Programs.  This would be an            
 extraordinary event.                   

                 COMPANY                             
                                                     
 The Charter Documents contain a number     
 of provisions that may have the effect     
 of delaying or discouraging a hostile      
 takeover of the Company.  These            
 provisions include, among others, (i)      
 the power of the Board of Directors to     
 issue additional equity securities in      
 the Company; (ii) the classified Board     
 of Directors wherein only one-third of     
 the Directors are re-elected to the        
 Board in any given year and Directors      
 serve three year terms; (iii) any          
 action required or permitted to be         
 taken by Shareholders of the Company       
 must be effected at a duly called          
 annual meeting or a special meeting        
 unless such action requiring or            
 permitting stockholder approval is         
 approved by a majority of the Board of     
 Directors; (iv) special meetings of        
 Shareholders may only be called by a       
 majority of the Board, a Chairman of       
 the Board or the President; (v)            
 Directors may only be removed for          
 cause and only by the affirmative vote 
 of holders of not less than two-thirds 
 of the voting power of all outstanding 
 Shares; and (vi) amendments to the     
 anti-takeover provisions of the        
 Certificate of Incorporation may only  
 be effected by the affirmative vote of 
 holders of not less than two-thirds of 
 the voting power of all outstanding    
 Shares.  See "Description of Shares."  

                                       108
<PAGE>


                                           VOTING RIGHTS

                 PROGRAM                
   
 Holders voting a majority of the           
 Outstanding Investment in each Program 
 may control decisions respecting the   
 collection, servicing and              
 administration of such Outstanding     
 Investment.  Otherwise, investors in   
 the Programs have no voting rights.    
    
                 COMPANY                        
                                                
 The Company's Board of Directors               
 consists of three classes.                     
 Shareholders are entitled to elect one  
 class of the Company's Board of       
 Directors at each annual meeting of   
 the Company.  In addition,            
 Shareholders have the power to amend  
 the Charter Documents by the votes    
 required therein, to dissolve the     
 Company and to approve business       
 combinations between the Company and  
 other entities.                       


                                        LIMITED LIABILITY OF INVESTORS

                 PROGRAM                

 As tenants-in-common in the respective 
 programs, the Investors are not        
 effectively insulated from personal    
 liability.  Pursuant to the tenancy-   
 in-common agreements, Investors are    
 also susceptible to mandatory
 assessments.

                 COMPANY              
                                      
 Under Delaware law, Shareholders will
 not be liable for Company debts or   
 obligations.  Upon issuance, the     
 Shares will be fully paid and non-   
 assessable.                          

                                    VOTING PROCEDURES

     THE VOTE OF EACH INVESTOR IS IMPORTANT.  EACH INVESTOR IS URGED TO MARK,
DATE AND SIGN THE INVESTOR BALLOT AND RETURN IT IN THE ENCLOSED ENVELOPE.

TIME OF VOTING

   
     The vote of the Investors with respect to the Acquisition will be 
tabulated on _____________, 1998, unless such date is extended by the Company 
in its sole discretion.  The vote will be tabulated by National and verified 
by BDO Seidman, LLP, a nationally recognized accounting firm, which is not 
affiliated with the Company, the Programs or National.  See "Investor Ballot 
and Vote Required."
    

RECORD DATE AND OUTSTANDING VOTES

     The Acquisition is being submitted for approval to those Investors holding
interests in the Programs as of the Record Date.  The Record Date is
[_________________] for all Programs.  At the Record Date, the following number
of votes were held of record by the number of Investors indicated below.

                                       109
<PAGE>


   
<TABLE>
<CAPTION>
                                                                Number of Votes
                                             [at 8/31/98]         Required for
                            Number of      Number of Votes         Approval of
 Program                    Investors       Held of Record         Acquisition
- ---------                 -------------   -----------------   ------------------
<S>                      <C>             <C>                 <C>
 Sacramento/Delta Greens            332          6,131,638             3,065,819
 Oceanside                        1,755         24,150,000            12,075,001
 Yosemite/Ahwahnee I                426          9,063,163             4,531,582
 Yosemite/Ahwahnee II               837         19,565,333             9,782,667
 Mori Point                         486         12,342,259             6,171,130
 Cypress Lakes                      832         18,971,767             9,485,884
 Palmdale/Joshua Ranch            1,011         18,107,814             9,053,908
 Esperanza                           42            584,653               292,327
 Stacey Rose A                        2            114,098                57,049
 Stacey Rose B                       28            425,188               212,595

</TABLE>
    

     Each Investor is entitled to one vote for each dollar (or fraction 
thereof exceeding $0.50) of Outstanding Investment it has in the applicable 
Program. Based on amounts of tenancy-in-common interests purchased in each 
program, National has the following votes in each of the programs:  3,118 
Sacramento/Delta Greens; 2,300 Oceanside; 2,373 Yosemite/Ahwahnee I; 69,384 
Yosemite/Ahwahnee II; 5,279 Mori Point; 3,200 Cypress Lakes; 2,395 
Palmdale/Joshua Ranch; 0 Esperanza, and 4,247 Stacey Rose A and 15,753 Stacey 
Rose B.  It will cast all of its votes in favor of the acquisition.


APPROVAL DATE

     The Prospectus and form of Investor Ballot constitutes National's notice 
of the proposed Acquisition.  Each Investor has until 11:59 p.m., Pacific 
Time, on ________________ [60 DAYS FROM THE DATE OF FIRST MAILING THE 
PROSPECTUS OR PROPOSED ACQUISITION DATE], unless extended by the Company in 
its sole discretion (the "Approval Date"), to inform the Company whether such 
Investor wishes to approve or disapprove of his Program's participation in the 
Acquisition.  The Company and National ask that each Investor vote by 
completing and returning the form of Investor Ballot accompanying this 
Prospectus in the manner described below.

INVESTOR BALLOT AND VOTE REQUIRED

     Investors who wish to vote "YES" for the Acquisition should complete, 
sign and return the Investor Ballot relating to their interests which 
accompanies this Prospectus.  Each Investor's attention is directed to the 
Investor Ballot and Instructions accompanying this Prospectus.  Investor 
Ballots must be delivered in person or by mail or by other delivery service 
to National at the following address on, or prior to, the Approval Date:  
National Investors Financial, Inc., Attention:  Vivian Kennedy, 4220 Von 
Karman Avenue, Suite 110, Newport Beach, California 92660.

   
     Approval of the Acquisition by a Program requires the vote of Investors 
holding a majority of the outstanding votes as of the Record Date.  National 
will tabulate the votes and such tabulation will be verified by BDO Seidman, 
LLP, a nationally recognized accounting
    
                                       110
<PAGE>

   
firm.  Abstentions will be tabulated with respect to the Acquisition.  Broker 
(or other custodian) non-votes, if any, are not counted for purposes of 
determining whether the Acquisition and related proposals have been approved. 
Abstentions and broker (or other custodian) non-votes will have the effect 
of a vote against the Acquisition.  See table in "-- Record Date and 
Outstanding Votes" for the number of votes which must be cast in favor of the 
Acquisition for it to be approved by each respective Program.
    

     Investors who sign and return the Investor Ballot without indicating a vote
will be deemed to have voted "YES" in favor of the Acquisition.

     Investors who wish to vote against the Acquisition should also complete a
Investor Ballot.  The failure to return a Investor Ballot will have the effect
of a vote against the Acquisition.

     If the Acquisition is approved by all Programs, Investors in all Programs
will receive Acquisition Shares whether they voted in favor or against, or
abstained from voting on the Acquisition.

   
     All questions as to the form of all documents and the validity 
(including time of receipt) of all approvals will be determined by National 
and such determinations will be final and binding.  National reserves the 
absolute right to waive any of the defects or irregularities in any approval 
of the Acquisition or preparation of the form of Investor Ballot.  National's 
interpretation of the terms and conditions of the Acquisition will be final 
and binding.
    

INVESTOR REPRESENTATIONS ON BALLOT
   
     When voting, an Investor will be confirming to the company that (i) it 
has received and reviewed the Prospectus and the applicable Supplements, (ii) 
it understands that it will become a shareholder in the Company if the 
acquisition is completed, (iii) it has the power and authority to vote as an 
Investor, (iv) it understands that if it signs the Ballot but does not 
indicate a vote, the Ballot will be deemed to have been voted IN FAVOR of the 
Acquisition, and (v) if the Acquisition is completed, to the best of the 
Investor's knowledge, the Company will acquire title to its interest in the 
Programs' Property free and clear of all liens and adverse claims other than 
property taxes.  By voting in favor of the Acquisition, an Investor is 
concurrently voting to terminate the tenancy-in-common agreement with other 
Investors in its Program and the servicing agreement with National.  
Termination of the servicing agreement relieves National of any future 
liabilities or responsibilities to the Program, but all amounts owing to 
National under the servicing agreement which have not been cancelled by 
National will be assumed by the Company.
    

REVOCABILITY OF CONSENT

     Investors may withdraw or revoke their consent at any time prior to the 
Approval Date.  To be effective, a written, telegrahic, fax or telex notice 
of revocation or withdrawal of the Investor Ballot must be received by no 
later than the Approval Date, addressed as follows: National Investors 
Financial, Inc., Attention:  Vivian Kennedy, 4220 Von Karman Avenue, Suite 

                                       111


<PAGE>

110, Newport Beach, California 92660, telecopy number 949-752-9753. A notice 
of revocation or withdrawal must specify the Investor's name and the name of 
the Program to which such revocation or withdrawal relates.

SOLICITATION OF VOTES; SOLICITATION EXPENSES

         Votes of Investors may be solicited by the management of National or 
by third parties. Costs of solicitation will be allocated among the Programs, 
pro rata in accordance with Exchange Values. No party will receive any 
compensation contingent upon solicitation of a favorable vote or success of 
the Acquisition.

NO DISSENTERS' RIGHTS

         If the Acquisition is approved, Investors in any of the Programs who 
dissent or abstain from consenting to the Acquisition will not be entitled to 
dissenters' or appraisal rights under the tenancy-in-common agreements or the 
Delaware or California law. Such rights, when they exist, give the holders of 
securities the right to surrender such securities for an appraised value in 
cash, if they oppose a merger or similar reorganization. No such rights will 
be provided by National, the Programs, or the Company.

NO RIGHT TO PROGRAM BOOKS AND RECORDS
   
         Investors have no rights under a Program's tenancy-in-common 
agreement or servicing agreement, or under federal or state law, to obtain a 
list of the names and addresses of the other Investors in a Program. If an 
Investor wishes to communicate with the other Investors in a Program, upon 
receipt of the material an Investor wishes mailed together with the amount of 
postage necessary to make such mailing and an opinion of experienced counsel 
reasonably acceptable to National that the proposed communication does 
not violate applicable federal or state securities laws and regulations or 
state real estate laws nor will assisting in the dissemination of such 
materials subject National to any liability for violation of such laws and 
rules, National will promptly mail such communications to a Program's 
Investors.
    

ISSUANCE OF CERTIFICATES FOR ACQUISITION UNITS
   
         Promptly after the Effective Time, there will be issued and mailed 
to former Investors of record at the Effective Time one or more certificates 
representing the number of Units to which such Investor is entitled.
    

         If any certificate representing Shares and warrants is to be issued 
in a name other than that in which an Investor is registered on National's 
books for each Program as of the Effective Time, it will be a condition of 
such issuance that the person requesting such change pay to the Company's 
transfer agent any transfer fee or taxes required by reason of the issuance 
of a certificate representing shares in any name other than that of the 
registered Investor, or the person requesting such change establishes to the 
satisfaction of the Company that any transfer tax has been paid or is not 
applicable.

                                  112

<PAGE>

          After the Effective Time, there will be no further registration of 
transfers of tenancy-in- common interests that were issued and outstanding 
immediately before such time that were exchanged for Units.

            INTERESTS OF CERTAIN PERSONS IN THE ACQUISITION
                    AND CONFLICTS OF INTEREST

         A number of potential conflicts of interest are inherent in the 
relationship between National (and its shareholders) and the Investors. In 
recognition of these conflicts, and the resulting need to independently 
determine that the allocation of Shares is fair to the Investors, National 
and the Company engaged Houlihan Valuation Advisers, the Independent 
Valuator, to render the Fairness Opinion and the independent appraisers named 
on page __ to independently determine the value of the Properties. The 
conflicts of interest are summarized below.

BENEFITS TO NATIONAL
   
         The benefits of the Acquisition for National primarily reside in the 
relief from its duties, including fiduciary duties, and related costs as 
asset manager for the Programs that are acquired by the Company. Asset 
management for the Programs will no longer be necessary. This benefit is not 
susceptible to meaningful quantification but it will reduce National's 
overhead for managing the programs that have not paid National's asset 
management fees. Although some of the Programs (Oceanside, Yosemite Ahwahnee 
I and II, Cypress Lakes and Palmdale/Joshua Ranch) paid National its 
contractual fees for such activities when funds were available to do so, some 
of the Programs (Sacramento/Delta Greens, Mori Point, Esperanza and Stacey 
Rose A and B) accrued some of these fees and other amounts due National. 
Without having current payments for such fees, National frequently operated 
under financial constraints and unprofitably. Additionally, without 
obligation to do so, National also advanced its own funds to the 
Sacramento/Delta Greens, Mori Point, Yosemite/ Ahwahnee, Cypress Lakes, 
Palmdale/Joshua Ranch, Esperanza and Stacey Rose Programs, for the benefit of 
those Investors. Aside from general asset management activities, specific 
operational and property management functions performed by National's 
principals and employees that will no longer be required to be performed by 
them relate to construction disbursements, budget analysis, vendor and 
subcontractor payments, accounting and bookkeeping, site inspections and work 
verifications, insurance negotiations, bonding, property and use tax 
coordination and payment, council and planning meeting attendance, political 
involvement, consultant selection and management, securities, real estate and 
specialty legal resource management, investor and broker administration and 
tenancy-in-common-oriented communication and management. If the Acquisition 
is approved, duties such as these that are still necessary will be undertaken 
by the Company's management. See "Management Following the Acquisition -- 
Directors and Executive Officers Compensation and Incentives" for information 
about compensation to be received by the identified persons for management 
services.
    

                                  113

<PAGE>

COMPANY SHARES OWNED BY NATIONAL'S PRINCIPALS AND OTHER COMPANY MANAGEMENT
   
         Family partnerships controlled by David G. Lasker and James N. Orth 
(the shareholders of National) presently own, in the aggregate, [237,628] 
shares of the Company's Common Stock. That represents over 75% of the 
Company's outstanding stock. On the basis of a $20 per share value, such 
shares would be deemed to have a value of $[4,752,560]. They paid, 
out-of-pocket, $0.01 per share for the stock. National will pay the same 
price as investors for its Units in the Company. See the table set forth in 
Note (a) to Note 6 to the table set forth in "Background and Reasons for the 
Acquisition -- Allocation of Shares Among the Programs." After the 
Acquisition, these family partnerships will each control 6.88% (2.62% if all 
the units are sold in the concurrent offering and 1.96% if all the units are 
sold in the concurrent offering and all warrants in units issued in the 
acquisition are exercised) of the Company's outstanding stock. It should be 
noted that, although prior to 1995 National forgave over $3,400,000 of fees 
and advances in its role as servicing agent and, if the Acquisition is 
approved, will cancel and forgive an additional $385,523 in accrued but 
unpaid fees, neither it nor its principals or employees are being compensated 
based on those forgiven fees. To the extent National invested in any of the 
Programs, it will be allocated Acquisition units on the same basis as 
investors and at the same price.
    
   
         In addition, in the formation period of the Company, L.C. Albertson, 
Jr., Executive Vice President of the Company has purchased 44,685 shares, 
respectively, at $0.01 per share. Mr. Albertson will control [2.59]% (0.99% 
if all the units are sold in the concurrent offering and 0.74% if all the 
units are sold in the concurrent offering and all warrants in units issued in 
the acquisition are exercised) of the Company's outstanding stock after the 
Acquisition.
    

OTHER BENEFITS TO SHAREHOLDERS OF NATIONAL

         In addition to the Shares of the Company to be beneficially owned by 
Mr. Lasker and Mr. Orth, they will receive the following additional economic 
benefits if the Acquisition is completed:
<TABLE>
<CAPTION>

                                      Mr. Lasker                    Mr. Orth
                                      -----------                  -----------
<S>                                  <C>                          <C>
Annual salary                         $     180,000                $     180,000    
Bonus                                 2% of pre-tax                2% of pre-tax    
                                      profits, if any              profits, if any  
Additional Discretionary Bonus(1)     up to 50% of                 up to 50% of     
                                      salary                       salary           
Stock Options(2)                             30,000                       30,000    
Participation in Company                                                            
 employee benefit plans                         yes                          yes    
5-year employment contract(3)                   yes                          yes    
</TABLE>
- --------------------------------
   
(1)  If certain budgeted performance attained; subject to Board of Directors'
     allocation.
    
(2)  10,000 to be issued at the completion of the Acquisition exercisable at $20
     per share; 10,000 to be issued on the first anniversary of the Acquisition;
     and 10,000 to be issued on the second 

                                  114

<PAGE>

     anniversary of the Acquisition. The last two groups are exercisable at 
     market value on date of grant.

(3)  See "Management Following the Acquisition -- Employment
     Agreements."
   
COMPETITION WITH THE COMPANY FROM OTHER NON-PARTICIPATING PROGRAMS
    
   
         If any of the three non-"Trudy Pat" programs elect not to 
participate in the Acquisition, National may retain the servicing agent and 
asset management responsibilities for those programs. National may continue 
to apply time and resources to the management of these projects. In order to 
do this, they will require the on-going attention of Messrs. Orth and Lasker, 
as well as some of the personnel expertise that may also be employed by the 
Company or its subsidiaries. If National elects to continue as asset manager 
of these Programs, it is anticipated that there will be minimal conflicts.
However, in their capacities as officers of National, Messrs. Lasker and Orth 
would be committed to continue to provide the same quality of service for 
these projects as it has in the past.
    

LACK OF INDEPENDENT REPRESENTATION OF INVESTORS
   
         The independent appraisers have independently determined the value 
of the Properties. National and the Company have used their respective 
judgment to reconcile the disparity between the October 1996, May 1997 and 
March 1998 appraisals of the current Oceanside and Yosemite/Ahwahnee 
Properties in arriving at the Exchange Values for the Oceanside and 
Yosemite/Ahwahnee I and II Programs. See "Background and Reasons for the 
Acquisition -- Calculation of Exchange Value" and "Appraisals and Fairness 
Opinion -- Conflicting Yosemite/Ahwahnee Properties' Appraisals." Houlihan 
Valuation Advisors, the Independent Valuator, has provided the Fairness 
Opinion. Neither the Company nor National has retained any outside 
representatives to act solely on behalf of the Investors in determining the 
terms and conditions of the Acquisition. National did not engage an 
independent representative because it believes it has fairly represented the 
interests of the Investors. Further, Investors have the opportunity to vote 
on the Acquisition. No group of Investors was empowered to negotiate the 
terms and conditions of the Acquisition or to determine what procedures 
should be in place to safeguard the rights and interests of the Investors. In 
addition, due to cost factors, no investment banker, attorney, financial 
consultant or expert was engaged to represent the interests of the Investors. 
National and its principals have been the parties responsible for structuring 
all the terms and conditions of the Acquisition. Legal counsel was engaged by 
National to assist with the preparation and documentation of the Acquisition, 
including this Prospectus, and did not serve, or purport to serve, as legal 
counsel for the Programs or the Investors. If another representative or 
representatives had been retained for the Investors, the allocation of the 
Shares may have been more favorable to certain Programs and less favorable to 
others, and fewer Shares may have been allocated to principals and other 
Affiliates of National. In addition, had separate representation for each of 
the Programs been arranged by National, the terms of the Acquisition may have 
been different. There is no way to quantify what such differences might have 
been or, if the proposed Acquisition would have even taken place at all.
    
   
         While independent representatives were not engaged to represent the
interests of the Programs in structuring the Acquisition, National believes the
procedures used to protect the 

                                    115

<PAGE>

financial interests of the Investors are fair. For example, National received 
verification from Houlihan Valuation Advisors of its view that permitting the 
Company's founders to hold [18.74]% (7.1% if all the units are sold in the 
concurrent offering and 5.3% if all the units are sold in the concurrent 
offering and all warrants in units issued in the acquisition are exercised) 
of the outstanding Shares of the Company upon completion of the Acquisition 
is fair under the circumstances. In addition, the Shares will be allocated 
among the Programs in accordance with their respective Exchange Values, and 
within the Programs among the Investors pro rata in accordance with their 
Adjusted Outstanding Investment in each of the Programs. Recognizing the 
inherent conflict of interest of having National establish these numbers 
independently (without active involvement from persons not having a financial 
interest in the Acquisition), they engaged independent appraisers to value 
the real estate assets owned by each of the Programs and the Independent 
Valuator to render an opinion on the overall fairness of the allocation of 
Shares in the transaction, including the number of Shares in the Company 
allocated to the programs, as well as to affiliates, employees, and the 
principal shareholders of National and the Company. See "Appraisal and 
Fairness Opinion."
    

FEATURES DISCOURAGING POTENTIAL TAKEOVERS

         Certain features of the Charter Documents, as well as the Delaware 
law, could be used by management of the Company to delay, discourage or 
defeat efforts of third parties to take control of the Company, or acquire a 
significant number of the Shares. See "Comparisons of Programs and the 
Company -- Anti-Takeover Provisions."

ALLOCATION OF SERVICES AND EXPENSES

         In addition to Messrs. Lasker and Orth, other employees of National 
who will become employees of the Company currently provide investor 
relations, accounting and office administration services related to the 
operation of other programs which may not be included in the Acquisition. 
These Programs were also formed by National. If the Acquisition is 
consummated, these employees of National who will become employees of the 
Company may continue to provide services related to non-participating 
programs. As a result, possible conflicts of interest may arise regarding 
allocation of services of these employees between the Company, National and 
the non-participating programs. At this time, the allocation of services 
between the Company and National's other programs is not susceptible to 
meaningful quantification.

NON-ARM'S-LENGTH AGREEMENTS

         All agreements and arrangements, including those relating to 
compensation, between the Company and employees of the Company who are also 
employees of National will not be the result of arm's-length negotiations.

                               116

<PAGE>

              FIDUCIARY RESPONSIBILITY AND INDEMNIFICATION

FIDUCIARY RESPONSIBILITY OF NATIONAL

         The Programs are not partnerships and, thus, National does not have 
the fiduciary duties of a general partner in dealing with the Programs. 
However, as asset manager for each of the Programs, National has the specific 
duties to Investors set forth in the various servicing agreements. In 
addition, under California law, as an agent, National is under a fiduciary 
duty to Investors (i) to use reasonable care, diligence and skill in its 
work, (ii) not to compete with the Investors' interests without full 
disclosure to, and agreement from, the Investors, and (iii) not to obtain an 
interest adverse to the Investors without full disclosure to, and consent 
from, the Investors.

INDEMNIFICATION OF OFFICERS AND DIRECTORS OF THE COMPANY

         The directors and officers of the Company, in exercising the powers 
and responsibilities of managing the Company, owe the Company and its 
shareholders a duty of care and a duty of loyalty. However, under the 
so-called "business judgment rule," which could apply to the officers and 
directors of the Company, the officers and directors of the Company may not 
be liable for errors in judgment or other acts or omissions made in good 
faith which are done in a manner they believe to be in the best interests of 
the Company and are performed with the care that an ordinarily prudent person 
in a like position would use under similar circumstances. In the event any 
legal action were brought against officers or directors of the Company, they 
might be able to assert defenses based on the business judgment rule.

         According to the Charter Documents, officers and directors and other 
agents of the Company are entitled to indemnification from the Company for 
any loss, damage or claim (including any reasonable attorneys' fees incurred 
by such person in connection therewith) due to any act or omission made by 
him or her, except in the case of fraudulent or illegal conduct of such 
person. See "Management After the Acquisition -- Limitation of Liability and 
Indemnification."

         The indemnification provided by the Charter Documents is not deemed 
to be exclusive of any other rights to which those indemnified may be 
entitled under any agreement, vote of shareholders or directors, or 
otherwise, and shall inure to the benefit of the heirs, executors and 
administrators of such person. Any repeal or modification of the 
indemnification provisions contained in the Charter Documents will not 
adversely affect any right or protection of a director or officer of the 
Company existing at the time of such repeal or modification.

         Insofar as indemnification for liabilities arising under the 
Securities Act may be permitted to officers, directors or persons controlling 
the Company pursuant to any provisions described in this Consent 
Solicitation/Prospectus, in the opinion of the Commission, such 
indemnification is against public policy as expressed in the Securities Act 
and is therefore unenforceable.

                                    117

<PAGE>

OFFICERS AND DIRECTORS INSURANCE

         The Company intends to obtain insurance for the benefit of the 
Company's officers, directors and other agents relating to the liability of 
such persons. Such insurance would insure the officers, directors and agents 
of the Company from any claim arising out of an alleged wrongful act by such 
persons while acting as officers, directors or agents of the Company, and the 
Company to the extent that it has indemnified the officers, directors and 
agents for such loss.

                         FORWARD-LOOKING STATEMENTS

         THE COMPANY (OR ITS REPRESENTATIVES) FROM TIME TO TIME MAY MAKE OR 
MAY HAVE MADE CERTAIN FORWARD-LOOKING STATEMENTS, WHETHER ORALLY OR IN 
WRITING, INCLUDING WITHOUT LIMITATION, STATEMENTS IN THIS PROSPECTUS OR 
OTHERWISE RELATING TO THE BUSINESS PLAN OF THE COMPANY, ADVANTAGES THAT ARE 
EXPECTED TO BE REALIZED BY THE ACQUISITION, ESTIMATES OF REAL ESTATE VALUES, 
ESTIMATES OF POTENTIAL FINANCIAL RESULTS FROM OPERATIONS OR FROM SALES OF 
REAL ESTATE, PRO FORMA FINANCIAL RESULTS AND OTHER MATTERS. SUCH STATEMENTS 
ARE QUALIFIED IN THEIR ENTIRETY BY REFERENCE TO, AND ARE ACCOMPANIED BY, THE 
FACTORS DISCLOSED UNDER THE HEADING "RISK FACTORS." SUCH FACTORS MAY CAUSE 
ACTUAL RESULTS TO DIFFER MATERIALLY FROM THOSE RESULTS CONTAINED IN SUCH 
FORWARD-LOOKING STATEMENTS. IN ADDITION TO THE "RISK FACTORS," INTERNAL AND 
EXTERNAL FACTORS SUCH AS, BUT NOT LIMITED TO, THE FOLLOWING MAY ADVERSELY 
AFFECT SUCH FORWARD-LOOKING STATEMENTS: (I) EXPECTED GREATER AVAILABILITY OF 
FINANCING TO THE COMPANY MAY NOT MATERIALIZE; (II) COMPETITIVE PRESSURES MAY 
INCREASE SIGNIFICANTLY; (III) THERE MAY BE UNEXPECTED COSTS OR OTHER 
DIFFICULTIES RELATING TO THE CONSOLIDATION OF THE BUSINESS PLAN; (IV) CHANGES 
IN THE INTEREST RATE ENVIRONMENT MAKE FINANCING MORE DIFFICULT OR IMPOSSIBLE; 
(V) GENERAL ECONOMIC CONDITIONS DETERIORATE RESULTING IN, AMONG OTHER THINGS, 
A DETERIORATION OF REAL ESTATE VALUES; (VI) LEGISLATIVE OR REGULATORY CHANGES 
ADVERSELY AFFECTING THE COMPANY'S BUSINESS; AND (VII) CHANGES IN THE 
SECURITIES MARKETS. ACCORDINGLY, FORWARD-LOOKING STATEMENTS SHOULD NOT BE 
RELIED UPON AS A PREDICTION OF ACTUAL RESULTS.

                         BUSINESS AND PROPERTIES

THE COMPANY

         The Company was formed as a Delaware corporation named American 
Family Holdings,  Inc. on August 6, 1997 to conduct the Acquisition.  It 
currently files no reports with the  Commission under the Exchange Act.  It 
will operate as a holding company, with actual day-to- 

                                   118


<PAGE>

day management of the operations of the Properties being handled by a 
to-be-formed wholly-  owned subsidiary named American Family Communities, 
Inc. ("AFC"). Upon completion of the  Acquisition, the Properties will be 
held and operated through up to seven separate subsidiaries of  AFC, namely 
Delta Greens Homes, Inc. (Sacramento/Delta Greens Property), Yosemite Woods  
Family Resort, Inc. (Yosemite/Ahwahnee Properties), Mori Point Destinations, 
Inc. (Mori Point  Property), Cypress Lakes, Inc. (Cypress Lakes Property), 
Palmdale/Joshua Ranch, Inc.  (Palmdale/Joshua Ranch Property), Esperanza, 
Inc. (Esperanza Property), and Victorville Homes,  Inc. (Stacey Rose 
Properties).

BUSINESS OF THE COMPANY

         Upon completion of the Acquisition, the Company will be a 
diversified real estate company involved in the residential development 
industry, as well as the lodging and recreational industries. Its overall 
initial objective will be to consolidate the various business plans of the 
Programs into a unified Company business plan with the ultimate goal of 
creating sufficient value in the Company's Shares to allow for Investors in 
the Programs to have the ability to recover a significantly larger portion of 
their Outstanding Investments in such Programs than if the Acquisition did 
not occur.

         As a part of its plan, in the future the Company may seek to acquire 
certain assets and properties that are synergistic or add value to the 
Company in accordance with its overall business plan. It may also seek to 
acquire and develop additional properties that take advantage of its 
expertise or its competitive position in order to enhance its financial 
performance. Such additional acquisitions may include, but are not limited 
to: (a) resort-oriented properties, such as hotels; (b) 
extended-stay-oriented properties, such as recreational vehicle or timeshare 
facilities; (c) leisure-oriented properties, such as golf courses and 
recreation facilities; and (d) residential development properties. The 
Company may also purchase or form adjunct businesses to supplement and 
enhance these types of properties, such as customer financing, loan 
servicing, mortgage brokerage, real estate brokerage, property management, 
merchandising, marketing and telecommunications. In making such acquisitions, 
to the extent possible, the Company will attempt to use shares of its common 
stock for some or all of the purchase price. This would result in a dilution 
of the voting power of then-existing investors in the Company.

         Some of the risks which the Company may face if it makes the 
acquisitions described  above include, but are not limited to:  (a) the 
professional service fees and financing costs which the Company would incur 
to complete such acquisitions; (b) significant competition from other 
resort-oriented, extended-stay oriented, leisure-oriented, and residential 
properties; (c) lack of management experience in operating such businesses to 
the extent that experienced personnel cannot be acquired at the time of the 
acquisition; (d) dilution of Investors' voting rights to the extent that the 
Company's common stock is used for such acquisitions; and (e) costs of 
on-going compliance with applicable government regulation of consumer 
finance, real estate brokerage or telecommunications activities. Any of such 
risks, together with additional risks which may be identified in the future, 
could prevent the Company from accomplishing potential future acquisitions.


                                   119

<PAGE>

PROPERTIES
   
         The Company will purchase the Properties in their "as is" condition 
from the Investors in the Programs, except that any remaining Investors' 
liens will be removed. They are presently managed by National for the 
Investors pursuant to servicing agreements which entitle National to receive 
an annual fee equal to one percent of the principal amount outstanding as of 
the Ownership Date of the applicable loan. Upon completion of the 
Acquisition, the Company, through its subsidiaries, will own at least seven 
Properties which are described below.
    
   
         SACRAMENTO/DELTA GREENS PROPERTY. The Sacramento/Delta Greens 
Property consists of a 121-acre site in South Sacramento, California, located 
approximately one-half mile east of Interstate 5. Title is held by National 
Investors Land Holding Trust IV as the agent of and for the benefit of the 
Program's Investors. The Property is unencumbered by liens and is subject to 
no leases, sales contracts or options and property taxes are currently on a 
payment plan. A new tentative tract map is in process and has been revised to 
provide for approximately 465 lots for the construction of single-family 
homes and final approval is currently being sought from the City of 
Sacramento. The area in which the Property is located is populated primarily 
by lower to lower-middle income workers with combined family incomes of 
$25,000 to $35,000. The nearby Meadowview area has a reputation as a high 
crime area, but an active community effort is underway to upgrade the 
community identity.
    
         OCEANSIDE PROPERTY. Presently, the Property owned by the Oceanside 
Program is the golf course at Yosemite/Ahwahnee (consisting of plus or minus 
141.53 acres plus clubhouse, dining facilities and pro shop) and six outlots 
(consisting of plus or minus 1,015.66 total acres of unimproved land designed 
for residential development). The golf course was purchased in June 1998 for 
$1,800,000 cash and the outlots were purchased for $1,750,000 cash pursuant 
to the majority approval of the Oceanside Investors and the Yosemite/Ahwahnee 
I and II Investors. The golf course has been leased to Ahwahnee Golf Course, 
Inc., for the benefit of the Yosemite/Ahwahnee Programs on a net-net-net 
basis for a period of five years. The lease calls for annual lease payments 
to the Oceanside Program of $80,000 in the first year, $140,000 in the second 
year, $250,000 in the third year, and $380,000 for each of the fourth and 
fifth years.
   
         YOSEMITE/AHWAHNEE PROPERTIES. The Yosemite/Ahwahnee Properties 
originally consisted of approximately 1,650 acres divided into two parcels, 
one containing 660 acres and one containing 990 acres prior to the sale of 
the golf course and six outlots to the Oceanside Program in order to obtain 
working capital. The 660 acre parcel was originally planned to be developed 
with 218 residential estate lots, 1-3 acres in size. Of the 58 completed lots 
in this portion of the property, 26 have been sold. The balance of the 
project consists of approximately 990 acres which has been developed into an 
18-hole golf course, a clubhouse and other amenities. In addition, this 
portion contains a recreational vehicle membership park developed for an 
eventual 600 spaces. It currently contains 50 "full hookup" sites with an 
additional 101 sites with full hookups under construction. "Full hookups" are 
spaces that have water, sewer and electrical and service to the site. The 
Yosemite/Ahwahnee Program has retained ownership of the land containing the 
recreational vehicle membership park and the land to be developed into 
vacation villa timeshare facilities. A vacation villa is a detached, 
stand-alone residence for 

                                 120

<PAGE>

timesharing users that has full kitchen, bathroom and sleeping facilities. 
The Properties are located in Madera County, California, approximately 46 
miles northeast of Fresno and 16 miles south of Yosemite National Park. Over 
the past few years, the Park has averaged an annual visitor rate of 4.1 
million people with the average group size being approximately 3.3 people.
    
         Title to the remaining balance of the 660 acre parcel is held by
National Investors Land Holding Trust VIII for the benefit of the Investors in
Yosemite/Ahwahnee II Program. Title to the remaining balance of the 990 acre
parcel is held by National Investors Land Holding Trust IX for the benefit of
Investors in the Yosemite/ Ahwahnee I Program. The remaining balance of the 660
acre parcel is presently encumbered by a property tax lien and a first trust
deed held for the benefit of the Investors in the Yosemite/Ahwahnee I Program.
The remaining balance of the 990 acre parcel with the exception of the golf
course property which is leased on a triple-net basis by Ahwahnee Golf Course,
Inc. from the Oceanside Program, is presently encumbered by a property tax lien
and a first trust deed held for the benefit of the Investors in the Yosemite/
Ahwahnee II Program. The aggregate principal balance due on both parcels remains
at approximately $20,000,000. The trust deeds will be extinguished as part of
the Acquisition so that there will be no liens on the Properties except for
taxes.

         MORI POINT PROPERTY. The Mori Point Property consists of 
approximately 105 acres oceanfront land located in Pacifica, California. 
Pacifica is a coastal suburban community of approximately 40,000 residents 
located about 15 miles from downtown San Francisco and 7.5 miles west of the 
San Francisco International Airport. The site is bounded on the north by 
Sharp Park Golf Course, which is a publicly-owned golf course operated by the 
City of San Francisco; on the south by a 120-acre parcel known as the 
"Quarry" which is approved for mixed-use development as part of Pacifica's 
Redevelopment District; and on the east by the Coast Highway. There is in 
excess of a quarter of a mile of oceanfront on the west. The Property is 
unencumbered by liens and is subject to no leases or sales contracts or 
options and property taxes are currently under a payment plan. Portions of 
this Property include habitat for two endangered species. Development will 
not be permitted unless it can be demonstrated that impact on the garter 
snake habitat can be ultimately mitigated. The cost to develop and implement 
a mitigation plan is expected to be expensive and potentially time-consuming. 
The Company believes that the impact can be mitigated and that necessary 
approvals can be obtained; however, if a satisfactory, economical, mitigation 
plan cannot be developed, no development could take place on the Property. 
National believes this would radically reduce its value. Title to the Mori 
Point property is held by National Investors Land Holding Trust for the 
benefit of Investors in the Mori Point Program.
   
         CYPRESS LAKES PROPERTY. The Cypress Lakes Property consists of 686 
acres and 1,330 residential lots and is located in the northeastern portion 
of Contra Costa County. The Property is located 40 and 50 miles, 
respectively, northeast of Oakland and San Francisco. The Property is 
unencumbered by liens and is subject to no leases, sales contracts or 
options, however, property taxes are delinquent since 1995 in the amount of 
approximately $199,000. It has a vesting tentative map approved by Contra 
Costa County. The area in which it is located is primarily rural farmland. 
The local areas of Brentwood and Oakley are considered to be good 
    

                                   121
<PAGE>

residential neighborhood locations. Title is held by National Investors 
Financial Land Holding Trust VII for the benefit of the Program's Investors.

          PALMDALE/JOSHUA RANCH PROPERTY. The Joshua Ranch Property consists of
739.6 acres of hillside property and is comprised of 539 10,000 and 20,000
square foot lots. The City of Palmdale, through a grant by the County of Los
Angeles, will develop a hiking, biking and equestrian trail across the Property.
The project will be equestrian-oriented and is located 60 miles north of Los
Angeles in the growing City of Palmdale.

         Title is held by National Investors Land Holding Trust V for the
benefit of the Programs' Investors. The Property is unencumbered by liens and is
subject to no leases, sales contracts or options and property taxes are paid
currently under a payment plan. The project received approval of a vested
tentative map by the City of Palmdale in July 1998.
   
         The neighborhood can provide a mix of housing (including single and
multi-family dwellings) and is served by adequate amenities such as parks,
retail, commercial and community services. Access to the Property is good and is
considered to be well located for residential usage.
    
         ESPERANZA PROPERTY. The Esperanza Property consists of 6.12 acres, or
266,568 square feet, of unimproved raw land with varying terrain and topography.
The site is triangular in configuration and has approximately 1,000 feet of
frontage along Hesperia Road.

         The Esperanza Property is zoned commercial. Victorville is regarded 
as a high desert location within the Southern California region offering 
lower residential and commercial real estate prices than more urban areas. 
This is due, in part, to its somewhat remote location and hot summer climate. 
Overall, the region's natural and man-made physical environment provides 
adequate resources for commercial development.

         According to the Victorville Chamber of Commerce, the number of housing
units in the City have grown from 6,108 units in 1980 to 23,143 units in January
1996, an annual growth rate of nine percent. The driving force behind
Victorville's rapid population and employment growth during the 1980s and 1990s
is Victorville's lower land prices and housing costs relative to other parts of
Southern California. The lower land basis helped draw residents looking for more
affordable housing options, as well as businesses to serve this growing
population base.

         The Property is unencumbered by liens and is subject to no leases,
sales contracts or options; however, property taxes are delinquent in the amount
of approximately $19,700. A payment plan must be implemented in 2000 or the
property will be sold at a tax sale.

         STACEY ROSE PROPERTIES. The Stacey Rose Properties consist of 32 acres
of unimproved raw land which is comprised of three separate parcels. The
Property is zoned residential and could contain approximately 160 lots.


                                     122
<PAGE>

         Since Victorville is regarded as a high desert location within the
Southern California region, it offers relatively lower residential and
commercial real estate prices. This is due, in part, to its somewhat remote
location and hot summer climate.

         Victorville has experienced substantial growth since 1980, with the
population growing from 14,229 residents in 1980 to 40,674 residents in 1990, an
increase of 11% annually, according to the City of Victorville Chamber of
Commerce. The City is estimated to have reached 60,400 residents as of January
1, 1997, a six percent increase from 1990. The number of housing units in the
City has grown from 6,108 units in 1980 to 23,143 units in January 1996, an
annual growth rate of nine percent. The driving force behind Victorville's rapid
population and employment growth during the 1980s and 1990s is Victorville's
lower land prices and housing costs relative to other parts of Southern
California. The lower land basis helped draw residents looking for more
affordable housing options, as well as businesses to serve this growing
population base.

         Title is held by National Investors Land Holding Trusts I, II and III
for the benefit of the Program Investors. The Property is unencumbered by liens
and is subject to no taxes, sales contracts or options and property taxes are
currently under a payment plan.

CONSOLIDATION OF THE PROGRAMS

         Prior to the Acquisition, the Programs operated according to their
respective separate business plans. There have been many impediments to
achieving the objectives of Investors under those business plans. Upon
completion of the Acquisition, each of the Properties will be held in
subsidiaries of the Company with AFC coordinating the management according to a
unified business plan which is designed to maximize the value of the Company's
Shares. The economies of scale which will result from the consolidation will
allow AFC to introduce resources such as additional management and development
opportunities that would not have been economically feasible for the individual
Programs to obtain for themselves. Further, the consolidation will also reduce
the dependence of Investors in a particular Program on the geographic or
economic constraints which their respective operations were subject to prior to
the Acquisition. For example, Sacramento/Delta Greens Investors are entirely
dependent upon the economic opportunities available from building entry-level
homes in South Sacramento submarket. That dependency will be substantially
reduced by the Acquisition. The Acquisition will allow for Palmdale/Joshua Ranch
Investors to have geographical diversification in residential development
because of the Sacramento/Delta Greens Property, as well as being diversified
into the lodging and recreation industries as made available with the
Yosemite/Ahwahnee, Oceanside and Mori Point Properties. Conversely, the
Yosemite/Ahwahnee and Mori Point Investors' opportunities will be expanded and
diversified as well to take advantage of those represented by the
Sacramento/Delta Greens, the Cypress Lakes and the Palmdale/Joshua Ranch
Properties.
   
         Upon completion of the Acquisition, the Company's resources can be
managed such that the operation of each of its subsidiaries contributes
meaningfully to the achievement of its consolidated business objectives.
    

                                     123
<PAGE>

THE RESIDENTIAL DEVELOPMENT INDUSTRY

         The Company anticipates that the demand for unimproved land will
increase in the near future and that unimproved properties with entitlements,
ready for physical improvements, will be in demand. In order to build homes,
land entitlements (necessary governmental approvals) must be obtained and
maintained in effect. Entitlements include development agreements, vesting
tentative maps and recorded maps. These give a developer the right to obtain
building permits to begin construction upon compliance with conditions that are
usually within the developer's control.

         In order to acquire land for residential or timeshare development while
conserving cash, the Company may utilize options to buy land (generally
requiring a payment that is a small fraction of the purchase price to hold the
property pending financing). Such payment usually is applied to the purchase
price. It will fund additional acquisitions whenever possible with non-recourse
seller financing which does not require a full payment of the purchase price
immediately. The risk of securing the availability of property through the use
of options is that the Company will be unable to exercise the option and lose
the option payment. The risk of seller non-recourse financing is the potential
loss of the property, loss of the downpayment and loss of funds spent on
development if there is a default on the loan by the Company.

         The Company views land as a component of a home's cost structure,
rather than for its speculative value. Due to the cyclical nature of the
industry, the critical role of risk management in land development, and the low
margins that are typical in today's homebuilding market, the Company will seek
to place more emphasis on the acquisition and development of potential timeshare
projects rather than for land to entitle the actual construction of homes. The
Company intends to focus its residential development acquisitions, if any,
primarily in the infill and emerging market segments. Properties acquired by the
Company through the Acquisition will be in various stages of the approval
process and development.

THE LODGING AND RECREATION INDUSTRY
   
         This industry includes many distinct product categories, including
commercial lodging-oriented products such as hotels and conference centers,
recreation-oriented products such as golf courses, equestrian facilities, sports
complexes, marinas, theme parks, destination resorts, recreational vehicle
resorts, and vacation-oriented products such as timeshare resorts, to name a
few.
    
         THE RECREATIONAL VEHICLE RESORT INDUSTRY.

         Recent statistics indicate that recreational vehicle travel is on the
rise and, like timeshare, is being pushed by the baby boomer demands. There are
now an estimated 25 million recreational vehicle enthusiasts in the United
States. Recreational vehicle owners travel an average of 5,900 miles a year and
spend 23 days on the road. The average recreational vehicle owner is 48 years
old, owns his own home, has a household income just under $40,000 and is
overwhelmingly pleased with the purchase. Recreational vehicle sales have
increased by 44% between 1992 and 1995 and are projected to continue to increase
as the "boomers" enter their


                                     124
<PAGE>

prime buying years of between 45 and 54. They value the recreational vehicle 
as a less expensive way for the entire family to travel together. 
Recreational vehicle camping topped hiking, wilderness camping, biking, 
horseback riding, canoeing, boating and many other forms of recreation for 
satisfaction among participants in outdoor activities. Nine of ten 
recreational vehicle owners agree that recreational vehicles are a great way 
to travel because they offer the convenience of home away from home; a 
majority said that recreational vehicle parks are like a second 
neighborhood; and there is a real camaraderie among users. Also, weekend 
trips have increased 85% since 1984 and recreational vehicles are well suited 
for such weekend travel. All of the above information is derived from 
publications of the California Travel Parks Association.

         THE TIMESHARE INDUSTRY

         THE MARKET. According to an American Resort Development Association
("ARDA") study, the leisure industry is primarily made up of two components for
overnight accommodations: commercial lodging establishments and timeshare or
"vacation ownership" resorts. For many vacationers, particularly those with
families, a lengthy stay at a quality commercial lodging establishment can be
very expensive, and the space provided to the guest relative to the cost
(without renting multiple rooms) is not economical for vacationers. First
introduced in Europe in the mid-1960s, ownership of vacation intervals has been
one of the fastest growing segments of the hospitality industry over the past
two decades.

         The Company believes that the following factors have contributed to the
increased acceptance of the timeshare concept among the general public and the
substantial growth of the timeshare industry over the past 15 years:

         -        Increased consumer confidence resulting from consumer
protection regulation of the timeshare industry;

         -        The entrance of brand name national lodging companies
to the industry;

         -        Increased flexibility of timeshare ownership due to
the growth of exchange organizations;

         -        Improvement in the quality of both the facilities
themselves and the management of available timeshare resorts;

         -        Increased consumer awareness of the value and benefits
of timeshare ownership; and

         -        Improved availability of financing for purchasers of
timeshare units.

         The timeshare industry traditionally has been highly fragmented and
dominated by local and regional resort developers and operators. The Company
believes that one of the most significant factors contributing to the current
success of the timeshare industry is the entry into the market of some of the
world's major lodging, hospitality and entertainment companies, such as
Marriott, Disney, Hilton, Hyatt, Four Seasons and Inter-Continental, as well as
Promus and 


                                     125
<PAGE>

Westin. However, none of such brand name lodging companies are presently 
potential competitors of the Company.

         THE CONSUMER. The Company believes that the prime market for vacation
intervals is customers in the 40-55 year age range who are reaching the peak of
their earning power and are rapidly gaining more leisure time.

          According to ARDA, the three primary reasons cited by consumers for
purchasing a vacation interval are (i) the ability to exchange the vacation
interval for accommodations at other resorts through exchange networks (cited by
82% of vacation interval purchasers), (ii) the money savings over traditional
resort vacations (cited by 61% of purchasers) and (iii) the quality and appeal
of the resort at which they purchased a vacation interval (cited by 54% of
purchasers). The ARDA study also indicated that vacation interval buyers have a
high rate of repeat purchases. In addition, customer satisfaction increases with
length of ownership, age, income, multiple location ownership and accessibility
to vacation interval exchange networks. The Company plans to create a timeshare
facility at the Yosemite/Ahwahnee Property to take advantage of expected growth
in the timeshare industry as the baby-boom generation enters the 40-55 year age
bracket, the age group which purchased the most vacation intervals in 1994.

         TIMESHARE EXCHANGE COMPANIES. Exchange privileges simply represent the
opportunity for timeshare owners to place their timeshare interval in a pool and
exchange it for a comparable timeshare elsewhere. The ability to do this is the
single most important motivation for timeshare purchases, and appears especially
important to educated consumers, who look forward to opportunities to learn
through travel.

         According to ARDA, two exchange companies dominate the industry. These
are Resort Condominiums International, which started in 1974 and controls about
two-thirds of the market, and Interval International, which began in 1976 and
controls most of the remaining one-third. Both systems operate similarly. They
compete to sign up new resorts; once a resort is affiliated with one or the
other company, anyone who purchases a timeshare at the resort is automatically
signed up with the exchange. Timeshare owners must renew their membership with
the exchange company every year for about $75. Exact figures are not available,
but it is estimated that about 75% of timeshare owners are affiliated with an
exchange company.

         A timeshare owner wishing to make an exchange places his time in the
exchange system and requests a location and time to exchange into. Exchange
requests generally cost less than $100. Time placed in the exchange system does
not have to be used in order for the person who places it to receive the
exchange they request, and it is not a one-for-one trade.

         THE EXECUTIVE CONFERENCE CENTER INDUSTRY
   
         An Executive Conference Center is distinguished from general, 
resort, institutional and academic conference centers by virtue of its 
positioning within the target market to attract corporate executive meetings. 
According to the International Association of Conference Centers ("IACC"), a 
conference center is defined as "a facility whose primary purpose is to 
accommodate small to medium-sized meetings." A fully dedicated conference 


                                     126
<PAGE>

center differs from a hotel or resort that has meeting space in that the 
primary purpose of a conference center is to satisfy and accommodate groups 
by offering a self-contained, full-service meeting environment. It is 
dedicated to accommodating small-to-medium sized groups, and meetings usually 
comprise at least 60% of a facility's overall business. Due to this 
dedication to meetings, conference centers tailor their facilities and 
services primarily to the needs of the meeting planner by providing all 
necessary arrangements for the complete schedule of activities from arrival 
to departure. The pricing structure for a conference is often a single, 
uniform per person rate - a package that includes lodging, meals, coffee 
breaks, meeting services, and equipment fees, called a Complete Meeting 
Package, or the Full American Plan. Meeting rooms are designed and used only 
for meetings and do not double as banquet rooms or exhibition space. Meal 
functions are held in a central dining area. The IACC defines five types of 
conference centers, one of which, the Executive or Dedicated Conference 
center, the Company feels suits the Mori Point site the best.
    
   
         At an Executive (Dedicated) Conference Center, groups are typically
composed of corporations, associations, and other organizations that emphasize
quality of accommodations and services over price. This type of facility was
developed primarily to satisfy upper-level management meetings and
education/training seminars. Facilities usually include sophisticated equipment
and are staffed with professional conference coordinators. Because of its
proximity to San Francisco and the Silicon Valley, the Company believes that the
Mori Point Conference Center could be positioned within this category of
facilities.
    
   
         According to a recent report issued by the IACC and PKF Consulting
entitled "Conference Center Industry, A Statistical and Financial Profile -
North American 1996," since the recession in 1991 to year-end 1995, U.S.
conference centers have achieved a 27.2% increase in occupancy. This compares to
an 8.3% increase in occupancy for the overall lodging industry during the same
period. Except for resort conference centers, all types of conference facilities
have enjoyed double digit increases in occupancy since 1991.
    
   
         According to the same sources, total revenue, measured on a per
occupied room basis, has grown approximately 20% for resort and executive
conference centers since 1991. For comparative purposes, cumulative inflation
during the same period was 11.9% and the total revenue for U.S. hotels grew only
10.4%.
    
   
         The primary competitive lodging market for the proposed conference
center at Mori Point is comprised of four hotels with a total of 508 rooms. The
selection of the competitive supply was based on location, facilities and
amenities, room rate structure, and market orientation. These hotels are all
full-service hotels and conference centers which cater to group and leisure
demand emanating primarily from the Bay Area, but with a secondary component of
national business attracted to their coastal locations. The secondary
competitive lodging market is comprised of three group-oriented airport
properties with 1,865 guest rooms, rendering the total potential current
competition to 2,373 rooms.
    

                                     127
<PAGE>

THE BUSINESS STRATEGY
   
         The Company's objective is to become one of North America's leading
developers and operators of timeshare and recreational vehicle resort
properties, utilizing its residential assets and capital obtained from the sale
of certain properties and additional units, as well as exercise of warrants to
create the necessary initial cash flow and capital to do so. The Company does
not currently own or operate any timeshare or recreational vehicle resort
properties. After the Acquisition, the Company will own the Yosemite/Ahwahnee
Programs and their assets. On behalf of Investors in those Programs, National
currently operates a 54 site recreational vehicle park and is expanding the park
with the addition of another 100 sites. Additionally, National is beginning the
development of vacation villa timeshare units and investigating the feasibility
of traditional attached timeshare facilities for the future on the site as well.
    
   
         The Company expects that it will have a competitive advantage by virtue
of the location advantages of the Yosemite/Ahwahnee and Mori Point Properties.
The Company expects that it will be capable of enhancing the value and financial
performance of the businesses and assets currently held by the Investors in
separate Programs through the consolidation which the Acquisition will provide.
    
   
         In order to meet its objectives, the Company intends to (i) develop 
certain of the Properties for their highest and best use, thereby maximizing 
the value of the Company's asset base; (ii) increase the current cash flow 
from the Company's consolidated operations, thereby enhancing the value of 
the Company's businesses; (iii) maximize the profit margins of tangible and 
intangible for-sale products by lowering costs and promoting efficiencies 
through economies of scale; (iv) raise funds through a strategic combination 
of the exercise of warrants by its stockholders, the sale of additional units 
and the sale of selected real estate assets acquired from the Programs to 
outside parties in order to finance the Company's operations and expansion; 
and (v) generate revenues through lateral expansion by acquiring 
complimentary projects and assets which are consistent with the Company's 
objectives and business plans (external growth).
    
         EXTERNAL GROWTH STRATEGY. When appropriate, and assuming market
acceptance for the Company's Shares, it is intended that growth through
acquisitions will be initially achieved through (i) the issuance of Shares of
the Company to the seller of the asset(s) to be acquired or (ii) the utilization
of options to purchase real estate assets. Preserving cash may be preferable
even though such transactions may result in the dilution of the current
Shareholders.

THE CONSOLIDATED BUSINESS PLAN
   
         It is anticipated that the Company will have approximately $[1,500,000]
of liquidity if the Acquisition is completed before the end of 1998. The Company
will seek additional liquidity from the sale of one or more of the Company's
assets or a combination thereof. If one or more Properties have to be sold by
the Company at a substantial discount from the original loan amount to raise
cash for Company operations, which would enhance overall shareholder value, the
Company believes such a sale would make sense and will attempt it. Although
National 


                                     128
<PAGE>

attempted to develop the Properties after the Ownership Dates, except for the 
Oceanside Program, the other Programs generally were faced with obstacles 
which National was not able to overcome. The principal obstacle was the 
inability to obtain project financing secured by the Properties from third 
party lenders due to the unwillingness of California title insurance 
companies to provide lenders' policies of title insurance when title was 
beneficially held by such a large number of tenants-in-common. In addition, 
potential joint venture partners found dealing with the tenancy-in-common 
ownership structure of the Programs to be unattractive. The inability to 
obtain third party financing and the unwillingness of Program Investors to 
provide sufficient additional equity capital meant that National, on behalf 
of the Programs, could not proceed to obtain necessary permits and approvals 
from applicable real estate regulatory authorities without which continued 
development could not proceed in order to improve the value and marketability 
of the Programs. Furthermore, in the case of the Yosemite/Ahwahnee 
Properties, prior to the cash sale of the golf course and certain outlots to 
the Oceanside Program Investors, lack of adequate financing prevented a more 
aggressive marketing of the golf course and recreational vehicle portions of 
the Properties, as well as a slowdown in the sale of the estate lots. The 
Company and National believe that these disadvantages will disappear when the 
Properties are owned by a single corporation.
    
   
         If the Company attains liquidity from the sale of units or certain of
the Properties or from the exercise of warrants, and if management is correct in
its belief that third party financing would become available to the Company
through the Acquisition (which eliminates the tenancy- in-common form of
ownership thereby making the critical element of lenders' policies of title
insurance available), it will then conduct the following activities in such a
manner so as to maximize positive cash flow in the most expeditious way. If such
liquidity is not attained, the Company's business plan will likely be no more
successful than the individual Programs have been since their respective
Ownership Dates.
    
   
         THE SACRAMENTO/DELTA GREENS PROPERTY. It is the intent of the Company
to sell the property in bulk or develop it in phases. Depending on the
availability of working capital from the sale of assets, the Company will seek
to obtain approval of the revised tentative map from the City of Sacramento by
the first quarter of 1999. After the final map is approved, the necessary
infrastructure (main road and utilities) can then be built along with finished
lots, model homes and the first phase of production homes.
    
   
         The material risks associated with the development of the
Sacramento/Delta Greens Property are (i) as of [August 31, 1998], approximately
$26,000 of property taxes are owed for the last payment of a 5-year payment plan
and must be paid in April 1999 in order to avoid loss of the Property for
delinquent taxes; (ii) funds must be available to cover the delinquent property
taxes, as well as costs of obtaining approval of the revised tentative and final
maps from the City of Sacramento; (iii) a recent ruling by local officials
stated that housing tracts in this area which are affected by the 100-year flood
plain must mitigate against potential flood damage which will add further costs
of the development; (iv) a substantial sales and marketing effort will be
necessary to sell homes constructed on the Property if a bulk sale of the lots
or the entire property is not made; (v) the Property is located in a lower
income residential area that has had a reputation as a high crime area; and (vi)
increasing government fees and assessments for streets,


                                     129
<PAGE>

schools, parks and other infrastructure requirements could increase the cost 
of lots to the Company thereby increasing the sales price of the lots which 
will delay market absorption.
    
         Real estate values in the area of the Property improved in 1997 and the
first part of 1998. The Property is located in the South Sacramento area which
is primarily populated with lower income residents. The general population of
the Sacramento area has been growing in recent years, indicating that housing
demand should continue to improve. However, there can be no assurance that the
Company will be able to develop the Property in a manner that is ultimately
profitable.

         There are currently 230 active subdivisions in the Sacramento market.
Eleven of those are within ten miles of the Property and are designed to provide
single-family housing at a cost comparable to that proposed for the Property.
   
          THE YOSEMITE/AHWAHNEE PROPERTIES. Yosemite National Park is located
within a six hour drive of over 30 million people. The Company plans to
aggressively focus on the following areas of operations and development for
these Properties: (1) recreational vehicle facility, (2) timeshare development,
and (3) the golf course facility.
    
         Recreational vehicle development presents additional cash flow and
profit opportunities. In addition to the existing 54 recreational vehicle sites,
the Company intends to complete the construction of 100 more. Revenue from
membership sales and dues is expected to continue to increase in 1998 based on
investing an additional amount of about $700,000 in the construction of the new
recreational vehicle sites. Additional revenues can be generated from the
financing of the installment purchases of memberships, since most memberships
are purchased on an installment basis over a two to seven year time frame.

         There are virtually no competitive recreational vehicle resorts in the
immediate area of the Property. The recreational vehicle park is a member of
Coast to Coast Resorts, AOR and Western Horizons. These affiliations are
important marketing tools. They allow members reciprocal use of many other
recreational vehicle camp resorts located regionally and across the country.
Bass Lake Resort, the nearest competitor, consists of 175 sites and is located
about 12 miles from the Property's site. It has about 1,900 members and has been
operational since 1984. On the other hand, the Yosemite/Ahwahnee recreational
vehicle park has been fully operational since August 1996 with 50 sites and has
over 320 members to date. The Company intends to aggressively expand this
membership base. The Bass Lake recreational vehicle resort is of significantly
lesser quality than the Yosemite/Ahwahnee recreational vehicle park. It is older
with deferred maintenance, has no golf course and lacks space for any additional
amenities or expansion.
   
         The timeshare industry continues its significant growth pace,
particularly for developments that are well located near natural amenities, like
the Yosemite/Ahwahnee Property. A prominent timeshare industry consultant has
evaluated the project and has recommended a 170-unit timeshare development on
the Property. The planning and construction of the vacation villas has been
initiated . Additional capital of approximately $3,000,000 will be required to


                                     130
<PAGE>

finalize the initial vacation villa timeshare construction on the 
recreational vehicle site and implement an aggressive marketing program.
    
         In terms of timeshare competition, the Property has almost none. As of
October 1996, there were 15 timeshare projects in California with active
marketing and sales programs. They include six from the Desert-Palm Springs and
Big Bear Mountain ski areas, four from the Lake Tahoe area and the remaining
five in other scattered locations. There is one relatively small project of 13
units near Bass Lake, run by Worldmark, a timeshare operator located in Seattle.
That project is of no competitive consequence because of its size and lack of
comparable amenities. There is no present or planned direct competition in the
immediate vicinity from any of the major companies involved in the timeshare
industry such as Marriott, Hyatt, Four Seasons, Disney or Hilton.

         Since 1995, a significant amount of capital has been used for
improvements to the golf course. The golf course is considered to be a primary
amenity to attract future timeshare sales. Annual revenues have increased over
200% since 1995 and rounds played have more than doubled. Additional revenues
are a natural bi-product from the golf course for the ancillary products like
food, liquor and clothing. The golf course and surrounding land was recently
sold to the Oceanside Program for $3,550,000 in order to obtain working and
development capital.

         There are also no comparable golf courses in the area. A nine-hole 
course exists approximately five miles from the Property. It offers a 
recreational facility primarily for local players but has no resort-type 
amenities or room for expansion. In addition, there is another nine-hole 
course just inside Yosemite Park near the Wawona Hotel. It is designed and 
used primarily for tourist day stop and family-type entertainment. For 
persons seeking a golf-related vacation or the challenges of a regulation 
course, neither nine-hole course would be viewed as competitive.
   
         The principal risks involved in the Yosemite/Ahwahnee Properties are
(i) as of August 31, 1998, approximately $[506,000] of property taxes remain on
a five-year payment plan that was recently arranged with the County of Madera
and must be paid when due in order to avoid a loss of the Properties for
delinquent property taxes; (ii) the need for substantial working capital to
operate and develop the recreational vehicle facility, the proposed timeshare
development, and the golf course facility; (iii) assuming that working capital
is available to accomplish the business plan, high marketing costs could
adversely affect profitability; and (iv) due to the remote location and the
resort nature of the project, financing costs for development will be less
readily available and likely more expensive than financing costs for traditional
residential development projects in more heavily populated areas.
    
         The Company believes that the economic outlook for the golf course
operation is favorable. Given its proximity to Yosemite National Park and the
fact that the nearest comparable golf facility is approximately 15 miles away,
the Company expects that, with proper marketing, the use of the golf course will
increase. With regard to the recreational vehicle facility, vacation villas and
the proposed attached timeshare project, given its location in the much
travelled, highly desirable area near Yosemite Park, the Company believes that
with proper


                                     131
<PAGE>

marketing it will be able to attract users of resort property to either the 
recreational vehicle facility or the proposed timeshare units. Presently, 
California has a strong economy with relatively low unemployment. The income 
demographics for the products being offered at the Yosemite/Ahwahnee 
Properties range from $35,000 to over $50,000 annually, and, according to the 
California Travel Parks Association, there are 5,100,000 households in 
California with incomes over $35,000 and 3,100,000 households in California 
with incomes exceeding $50,000.
   
         THE MORI POINT PROPERTY. The Company will continue with the proposed
development plan for a hotel/conference center on the Property. It may also
explore the possibility of including timeshare facilities in the development.
However, because of its proximity to San Francisco and the Silicon Valley, the
Company believes that the Mori Point Property could be positioned competitively
within the executive conference center category of facilities. Detailed plans
for the development of the Property do not exist at this time. Therefore, an
accurate cost to develop the facility, as well as a timetable, is not possible.
A study of the endangered species' habitat and any potential mitigation measures
is being conducted as are other environmentally-related issues like traffic
impacts. It is anticipated that over $500,000 will be needed by the Company to
complete the permitting process and deal with any other environmental concerns.
Within 12-18 months from completion of the Acquisition, the Company believes it
can obtain governmental approvals to complete the development of the Property.
    
   
         The material risks associated with the development of the Mori Point
Property are (i) potential loss of the Property for delinquent property taxes
which, as of August 31,1998, amount to approximately $157,000 which are on a
payment plan and must be paid when due in order to avoid a loss at a tax sale;
(ii) the Tentative Tract Map and Specific Plan for the Property have expired and
new entitlements must be processed which is costly and time-consuming; (iii) two
endangered species are located on the Property requiring the preparation of an
acceptable plan to mitigate disruption of their habitats and there is no
assurance that acceptable mitigation plans can be proposed; and (iv) if an
acceptable mitigation plan cannot be developed, the Property will have little
value to the Company and it will be difficult to sell at any cost.
    
   
         The Property is oceanfront property in the town of Pacifica,
California, located approximately ten miles from downtown San Francisco and five
miles from San Francisco International Airport. The San Francisco Bay Area has
enjoyed an economic boom for the last few years and it is on the cutting edge of
the emerging knowledge-based economy in the United States. The Bay Area is a
favorite destination for both tourists and conventioneers. It is desirable for
its scenery, restaurants, mild climate, and varied types of entertainment.
    

         The following table, based on information contained in the May 1997 
appraisal of the Mori Point Property by PKF Consulting, provides a summary of 
the current primary and second competition of the proposed executive 
conference center for Mori Point.

                                      132
<PAGE>

<TABLE>
<CAPTION>

Property                                                       Number of Rooms            Amenities
- --------                                                       ---------------            ---------
<S>                                                            <C>                        <C>
Primary Competition
   Seascape Resort - Aptos                                          164                    A, B, C, D
   Chaminade Conference Center - Santa Cruz                         152                       A, C
   Lighthouse Inn - Pacifica                                        95                      A, B, C
   Half Moon Bay Lodge                                              81
Secondary Competition
   Hyatt Regency                                                    791                    A, B, C, D
   Marriott                                                         684                    A, B, C, D
   Westin                                                           330                    A, B, C, D
TOTAL                                                              2,297
- -----
A - Restaurant
B - Meeting Rooms
C - Swimming Pool
D - Exercise Room
</TABLE>

         Estimated year-end 1996 occupancy level for the primary competition for
a Mori Point hotel/conference center was 67.8%; the secondary competitive
market's performance was at a higher occupancy level of 83.3% for the same
period.
   
          THE CYPRESS LAKES PROPERTY. The project has an approved vested
tentative map covering 1,330 residential units on 686 acres. Several different
land uses have been planned for the project, including an 18-hole championship
golf course, lakes, a church, public parks, 23 acres of open space, wetlands, a
school, a beach club, a fire station and a day care center. Due to the size of
the parcel and the required infrastructure to service it, the Property will most
likely be sold. The present vested tentative map will expire April 15, 1999 and
must be planned for renewal immediately. The Property is located in the delta
area of Contra Costa County and as such is subject to flooding without proper
levee protection which is typical of the area. The most likely candidates to
purchase the Property are large master-plan builder/developers who are able to
generate large front-end capital resources to install the needed infrastructure.
    
         In the event the Company is unable to find a willing buyer, it will
need to continue processing for governmental approval which could require an
estimated $400,000 to finalize the engineering in order to submit for a final
record map. In the event a purchaser is not found, the next step would be to
install preliminary infrastructure to the site, record lots in increments of 100
units for potential sale to more moderately sized builders who could afford to
purchase lots in smaller quantities. Once the initial infrastructure is
installed, an aggressive sales program would be initiated with homebuilders to
coincide with the completion of the initial infrastructure to service the
project.

         An additional alternative would be to bring in a joint venture partner
who can bring in cash and also act as the master developer. In either case, the
Company would attempt to phase


                                      133
<PAGE>

out of any actual site work as soon as the economics and sales of land with 
the project are stabilized.

         The risks associated with the Property, its infrastructure challenges,
the size of the project and the high capital requirements all combine to
somewhat limit its marketability. The site is subject to
   
         (1) A 100-year flood zone and must be protected by an earthen levee
that will surround the project's perimeter in an effort to reduce potential
flood, the costs of which are estimated to be in excess of $9,000,000;
    
   
         (2) In 1995, the Company received a property tax default notice from
the Contra Costa County Treasurer-Tax Collector. As of August 31, 1998, total
taxes, penalties and interest amounts to approximately $199,000. The Company
intends to enter into a redemption plan agreement with Contra Costa County that
allows for the payment of delinquent taxes, penalties and interest over a
five-year period. Under the terms of the agreement, all property taxes must be
kept current and all payments made on time. If the Company defaults on the
agreement or fails to enter into the agreement by the deadline of June 30, 2000,
the Property could become subject to a tax sale.
    
         (3) The cost of grading, installing utilities, building the levee and
golf course require in-depth planning and extensive estimating in order to
properly estimate the cost of such a large-scale development.
   
          (4) Modification of the existing vesting tentative map might expose
the project to additional exactions by County government which could possibly
negatively impact the financial viability of the project.
    
         (5) Market conditions, while improving at the present time, might well
become less positive over time as the project is built out.
   
         According to the Ryness Company, a residential market feasibility
research company located in California, real estate values are improving in
eastern Contra Costa County; however, the project is considered to be a
"pioneering" area. Access to it by major transportation corridors is somewhat
limited and the area is considered to be somewhat rural. Shopping and schools
are located in neighboring Oakley and Brentwood. The project must be well
thought out, competitively priced and offer the consumer the ability to upgrade
and customize his or her house.
    
         Also according to Ryness Company, the East Bay metropolitan statistical
area has an average annual demand for new housing of some 4,000 units per year.
Sales rates remain strong at one sale per project per week to 1.25 sales per
project per week. There were some 182 residential projects in the Bay Area in
the first quarter of 1998 with net sales averaging 1.29 sales per week.


                                     134
<PAGE>
   
         THE PALMDALE/JOSHUA RANCH PROPERTY. The project, which contains 739.6
acres and 539 10,000 and 20,000 square foot lots, has received a vested
tentative map. Due to the relatively large scale of the project, the Property
most likely will be sold in bulk. The most likely candidates to purchase a large
master-planned community such as Joshua Ranch are large master-plan builders
and developers. It is estimated that $140,000 will be required to complete the
engineering, soils and utility planning. It is unlikely that a purchaser can be
found until a majority of these funds are expended. If a purchaser is not found,
and depending on the market, the Company will need to secure third party
financing in order to record the final map and post the necessary bonds. The
next step would be to install the initial roads and utilities to service the
site and record lots in phases of 100 units for potential sale to more moderate
size builders. Again, third party financing will have to be obtained. An
aggressive lot sales program would coincide with the completion of the initial
improvements.
    
   
         Another alternative is to bring in a joint venture partner who can
provide equity capital and also act as a master developer of the lots. In either
case, the Company will attempt to phase out of any actual site development work
as soon as the economics and sales within the project are stabilized. The risks
associated with the project, its infrastructure requirements in the initial
phases of the development, the project's size and large capital requirements
tend to limit the project's marketability. There are no assurances that the
Company can secure the necessary financing to start the project.
    
         The risks associated with the Property include:

         (1) In 1996, the Company entered into an installment Plan of Redemption
("Payment Plan") with the Los Angeles County Tax Collector. The Payment Plan
allows for the annual payment of delinquent property taxes, penalties and
interest over a period not to exceed five years providing that all payments,
including current property taxes, are paid on time. If payments, which amount to
approximately $53,000 annually or current year taxes of approximately $20,000,
are missed and the agreement falls into default, the Property could become
subject to a tax sale by the County.

         (2) The cost of grading, installing utilities and building the main
infrastructure, require in-depth planning and extensive estimating in order to
properly assess the cost of such a large scale development.

         (3) Market conditions, while improving marginally in the area, might
well become less favorable over time as the project is built out.

         As stated in recent articles in the Business and Sunday Real Estate
Sections of the LOS ANGELES TIMES, real estate values are showing signs of
improving in the area. Access to the site is quite good with schools and major
services close by. National believes that the project is in the path of logical
development within the City. Major retail shopping is located close by as are
all other services.

         National also believes that the current housing market is considered to
be of moderate supply and demand. Inventory is reducing and average unit prices
are relatively unchanged from


                                      135
<PAGE>

the prior one-year period. There are presently 17 projects selling within the 
submarket area which the Property is located. The project offers an 
equestrian feature and larger lots than typically found in the market area 
which should help to ensure a relatively stable annual sales pace.

         THE ESPERANZA PROPERTY. The project, which contains 6.12 acres and is
commercially zoned, will most likely be sold to a commercial developer. The
Company will initiate a sales program utilizing a local commercial broker. An
arrangement for a payment plan for past due property taxes must be made in 2000
to avoid a tax sale.

         The risks associated with the Property include
   
         (i) approximately $23,000 of property taxes are delinquent and must be
brought current or a statutory 5-year payment plan must be arranged with the
County of San Bernardino in the year 2000 to avoid loss of the Property for
delinquent property taxes; and
    
         (ii) rents and values for retail properties in the Victorville area are
expected to remain soft due to the amount of property zoned for commercial use
which is available for development.

         THE STACEY ROSE PROPERTIES. The Property consists of 32 acres of
unimproved raw land which is comprised of three separate parcels. The Property
is zoned residential and could contain approximately 160 lots. The Property is
most likely to be sold to residential builders and developers. It is estimated
that it may cost about $50,000 to finalize a tentative tract map on the parcels.
A payment plan for past due taxes in the amount of approximately $7,500
annually, along with current taxes of approximately $10,000 annually, must be
kept current in order to avoid the loss of the Property to a tax sale.

          The risks associated with the Property include
   
         (i) approximately $30,000 of property taxes are delinquent and must be
brought current or a statutory 5-year payment plan must be arranged with the
County of San Bernardino in order to avoid loss of the Properties for delinquent
property taxes;
    
         (ii) approximately $50,000 will be needed to finalize a tentative tract
map on the parcels;

         (iii) a substantial, and potentially expensive, sales and marketing 
effort will be necessary to sell homes which are constructed on the 
Properties unless a bulk sale of the lots can be made;

         (iv)  the Properties are located in a lower income residential area;

         (v) increasing government fees and assessments for streets, schools,
parks and other infrastructure requirements could increase the cost of the lots,
thereby delaying market absorption; and

         (vi) home financing may not be available at reasonable costs.


                                      136
<PAGE>

PRIORITY OF PROJECTS AND ESTIMATED TIMETABLE

   
         If adequate working capital is available from the sale of assets, 
the Company will bring delinquent property taxes current and begin work on 
all of the Properties promptly after the Acquisition is completed. In order 
to obtain additional working capital, the Company believes that funds may 
also become available from the sale of the Units offered concurrently and 
exercise of the warrants included in the Units offered in the Acquisition and 
concurrently. It plans to sell one or more of the Sacramento/Delta Greens, 
Mori Point, Cypress Lakes, Palmdale/Joshua Ranch, Esperanza or Stacey Rose 
Properties to raise such working capital. Sale prices for all of these 
Properties may be below the appraised values. The Company believes these 
Properties can be sold at prices that would not be acceptable to, nor achieve 
the objectives of, the respective Programs' Investors if such sales occurred 
separately within each Program. Efforts to conduct such discounted sales were 
never undertaken by National because of the Investors' expressed  desire to 
receive as nearly a full return of principal as possible. However, National 
has investigated, and rejected, the auction process as an alternative since 
it appears unlikely that such process would yield any significant number of 
bidders or bidders willing to offer more than the amount of the appraised 
values for any of the Properties. While discounted prices might not have been 
attractive to the Programs' Investors, sales at such prices could provide 
needed cash capital to move the Company forward once these Properties become 
assets of the Company after the Acquisition.
    
   
         Approximately $4,565,000 would be required for the Company to obtain
the necessary permits and complete the development activities for all of the
Properties, except for construction financing required to actually build a
hotel/conference center on the Mori Point Property and construction financing
for the Sacramento/Delta Greens Property. Any funds from the sale of assets will
be focused on the development of the Yosemite/Ahwahnee Properties as the Company
considers the Yosemite/Ahwahnee Properties to have the most potential for
short-term cash flows and long-term profits in order to build value for the
shareholders. Thus, in an environment with limited working capital, any costs
for the development or construction of any of the other Properties would assume
lesser priority in order to maximize the potential of the Yosemite/Ahwahnee
Properties.
    
   
         If enough funds are raised from the sale of assets to fulfill the 
Yosemite/Ahwahnee Properties' initial requirements (approximately 
$3,000,000), the balance of any asset sale proceeds would be applied to the 
Sacramento/Delta Greens, Mori Point, Cypress Lakes, Palmdale/Joshua Ranch, 
Stacey Rose, and Esperanza Properties, in that order.
    

         The Company plans on financing as many of the costs of the Properties
as possible from third party lenders or by entering into joint venture
development agreements with third parties. There are currently no committed
sources of external financing or prospective joint venture partners. However, as
stated above, the Company believes that third party lenders will be more willing
to provide financing where it can obtain title insurance which was not generally
available in the tenancy-in-common ownership structure. To the extent that
external sources of financing or joint venture partners are not available on
reasonable terms, the Company plans to sell one or


                                      137
<PAGE>

more of the Sacramento/Delta Greens, Cypress Lakes, Palmdale/Joshua Ranch, 
Esperanza, Stacey Rose or Mori Point Properties to raise operating capital.

         The Company proposes to finance development of each of the Properties
in the following order of priority and manner:

         YOSEMITE/AHWAHNEE PROPERTIES. Amount needed: $3,000,000. Funds would
come first from the proceeds of the sale of other assets. Balance, if any, from
third party financing, if available, or from exercise of warrants included in
the Units.
   
         SACRAMENTO/DELTA GREENS. Amount needed: initially $25,000 to complete
the permitting and approval process. If a sale cannot be consummated, the
Company conducts the construction of the homes, approximately $3,000,000 of
capital will be needed to be financed for the permitting, approvals,
infrastructure and to build the initial phase of homes. Funds for the permitting
process would come first from a joint venture partner, or from sale of another
Property, with construction funding to come from a traditional third party
construction lender.
    
   
         MORI POINT. Amount needed: initially $500,000 to complete the
permitting and approval process. Funds to complete the permitting process would
come from a joint venture partner in return for a profit participation, or sale
of one of the other Properties. Funds for the equity portion would also come
from those sources. Construction funds would come from traditional construction
lenders, perhaps with the assistance of a joint venture partner.
    
         CYPRESS LAKES. Amount needed: initially $400,000 to modify the existing
vested tentative map in order to be more cost effective in the physical
development stages. Funds to complete the modifications to the vested tentative
map would come from a joint venture partner or sale of the Sacramento/Delta
Greens or Palmdale/Joshua Ranch Properties.

         PALMDALE/JOSHUA RANCH. Amount needed: initially $140,000 in order to
complete grading, soils and utility studies in order to analyze and reduce
overall development costs. Funds to complete this work noted would come from a
joint venture partner or sale of the Sacramento/Delta Greens Property.

         ESPERANZA. Amount needed is unknown to complete preliminary planning
for the commercial site. Funds to complete the work noted would come from a
joint venture partner or sale of the Sacramento/Delta Greens Property.

         STACEY ROSE.  Amount needed: $50,000 in order to obtain a tentative 
map and complete  grading, land planning and cost structure.  Funds to 
complete the work noted would come from a joint venture partner or sale of 
the Sacramento/Delta Greens Property.
   
         Cash flow from operations cannot be counted upon to provide funding for
the continued development of the Programs Properties. Cash flow from sales of
Properties, as well as proceeds from sale of the Units offered concurrently and
exercise of warrants, would constitute sources for such financing. Except for
operating costs and property tax


                                     138
<PAGE>

payments, the Company does not anticipate any other capital or cash 
commitments. Pending property taxes, if any, will be brought current, 
including applicable interest, from the proceeds of the sale of other 
properties. Pursuant to statute, the Company will either enter into or 
succeed to payment plans which permit back property taxes to be paid over a 
five year period. To the extent that cash capital is not available to make 
timely payments under such plans, the Company believes that the Properties 
can be sold at amounts in excess of property taxes that are due.
    
   
         The Company's plans for the development of the Yosemite/Ahwahnee
Properties currently targets the Spring of 1999 for the completion of 100
additional recreational vehicle sites and the readiness of the initial timeshare
vacation villa units at the recreational vehicle sites for sale. Thereafter,
additional recreational vehicle sites and vacation villa timeshare units will be
built from cash flow. If funds are available either from external sources or the
sale of other properties, the Company estimates that the Sacramento/Delta Greens
Property will involve approximately three years to complete the permitting
process, construction and sell out to homebuyers or other builders in the area.
The Mori Point permitting process will require up to two years. Assuming
necessary permits to develop a hotel/conference center are obtained, a sale of
the Property or its development with a joint venture partner will be solicited.
THERE IS NO ASSURANCE THAT THE ABOVE ESTIMATED TIMETABLES FOR ANY OF THE
PROPERTIES CAN BE MET.
    

TYPES OF BORROWING REQUIRED
   
         The Company anticipates that it will seek infrastructure financing 
and construction financing. Infrastructure financing is designed to provide 
borrowed funds to construct roads, install utilities and other things 
necessary for a Property to function in the manner anticipated. For example, 
a residential development requires the installation of roads, sidewalks, 
sewer lines, water lines, and power lines for it to be able to function as a 
community. The principal risks involved in infrastructure financing involve 
the cost (usually higher for infrastructure loans than construction or 
permanent financing loans) and the risk that there will be no replacement 
financing in the form of construction or permanent loans available when the 
loan is due resulting in a default and a potential loss of the property.
    
         Construction loans involve the financing necessary to actually build a
proposed project once the infrastructure is in place. As with infrastructure
financing, it is secured by the real estate meaning the failure to generate
sales or operating cash flow sufficient to pay the loans will result in a
default and a potential loss of the land which has been provided as collateral.
While less risky than infrastructure loans, construction loans usually bear a
higher interest rate than permanent loans do. See "-- Impact of Interest Rates
on the Company."

IMPACT OF INTEREST RATES ON THE COMPANY
   
         The Company intends to use traditional construction loan financing if
it pursues the buildout of the lots and homes on its Sacramento/Delta Greens
Property, as well as for the construction of the traditional and vacation villa
timeshare units beyond the initial models. If interest rates rise during the
construction of and prior to the sell out of the completed homes, then


                                      139
<PAGE>

the prices of the homes would have to be increased or the Company would have 
to absorb the increased cost and associated decrease in profits. If prices 
are increased, some buyers may be priced out of the market, in which case the 
Properties would have less potential buyers and could suffer from a decline 
in volume of homes sold. In addition, the sale of homes is dependent on 
adequate and competitive buyer financing. Higher interest rates for potential 
homebuyers will result in a decrease in the velocity of homes sold. The 
Company may also consider some infrastructure financing, for roads and 
utilities, for the Sacramento/Delta Greens Property. If that occurs, then 
higher interest rates will negatively affect the profitability of the 
Property. A falling interest rate environment will have the opposite effect 
on these two Properties.
    

         The Company intends to use its working capital to perform the planning,
engineering and other approval work for the Mori Point Property. It also intends
to use working capital and internally generated funds to finalize the
construction of an additional 100 recreational vehicle sites and vacation villa
timeshares, as well as the costs for the traditional timeshare approvals and
initial model construction on the Yosemite/Ahwahnee Properties. In these cases,
a rising or falling interest rate environment will have little or no direct
affect on those Properties. If the Company decides later to use a construction
loan to build the initial timeshare models, then a change in interest rates will
have the same affect as stated above relative to the construction of the
Sacramento/Delta Greens Property.

INSURANCE

         Management of the Company believes that each of the Properties is
adequately insured for title, property and casualty matters.

EMPLOYEES

         It is anticipated that the Company's initial employees will consist 
of approximately 15 individuals located at the home office in Newport Beach, 
California, who will handle the responsibilities of management, accounting 
and administration of the subsidiaries through AFC. There will initially be 
approximately 35 additional full- and part-time employees at the  
Yosemite/Ahwahnee Property who will handle the operation and maintenance of 
the project and carry forward with the development and entitlement 
activities. Marketing and consulting services for the recreational vehicle 
membership sales and resort operations are contracted through Western 
Horizons, a Colorado-based recreational vehicle park management and marketing 
company. None of the employees will be subject to collective bargaining 
agreements.

LEGAL PROCEEDINGS

         Neither the Company nor the Properties is the subject of any material
legal proceeding.


                                     140
<PAGE>

               POLICIES WITH RESPECT TO CERTAIN ACTIVITIES

         The following is a discussion of certain investment, financing, 
conflicts of interest and other policies of the Company. These policies have 
been determined by the Company's Board of Directors and generally may be 
amended or revised from time to time by the Board of Directors without a vote 
of the shareholders.

INVESTMENT POLICIES
   
         INVESTMENTS IN REAL ESTATE. Initially, the Company will invest in the
Properties it receives in the Acquisition. This is a portfolio of properties in
various stages of development. As the business plans for the various Properties
described herein are either completed or matured, the Company will seek to
acquire and develop or manage, as appropriate, properties which are compatible
with its existing properties. Such properties may include resort properties (in
the development phase or completed), residential properties (in the development
phase), or such other types of properties as the Board of Directors may from
time to time in its sole discretion deem to be appropriate investments for the
Company. The Company expects that most of its initial investments will be
located in the State of California, although there is no requirement that such
be the case. In making such acquisitions, to the extent possible, the Company
will attempt to use shares of its common stock for some or all of the purchase
price. This would result in a dilution of the voting power of then-existing
investors in the Company.
    
         The Company has no policy with regard to whether it will acquire assets
primarily for possible capital gain or primarily for income. It will acquire the
Properties in the Acquisition and properties in the future in the manner deemed
by the Board of Directors to be in the best interests of the Company and its
shareholders in making profits. The Company has no specific policy as to the
percentage of assets which will be concentrated in any specific property;
however, the Board of Directors will use its best efforts to diversify the
Company's investment portfolio as much as possible.

         INVESTMENTS IN REAL ESTATE MORTGAGES. While the Company will emphasize
equity real estate investments, it may, in its discretion, invest in mortgages
and other interests related to real estate. The Company does not presently
intend to invest in mortgages, but may do so. The mortgages which the Company
may purchase may be first mortgages or junior mortgages and may or may not be
insured by a governmental agency.

         SECURITIES OF OR INTERESTS IN PERSONS PRIMARILY ENGAGED IN REAL ESTATE
ACTIVITIES. The Company may also invest in securities of entities engaged in
real estate activities or securities of other issuers, including for the purpose
of exercising control over such entities. However, the Company has no present
plans to make any such investment in securities. In any event, the Company does
not intend that its investments in securities will require it to register as an
"investment company" under the Investment Company Act of 1940, and the Company
would divest itself of such securities before any such registration would be
required.

                                      141
<PAGE>

         JOINT VENTURES. The Company may enter into joint ventures or 
partnerships or other participations with real estate developers, builders, 
owners and others for the purpose of obtaining or retaining equity interests 
in a particular property.

         OFFERING SECURITIES IN EXCHANGE FOR PROPERTY.  The Company may offer 
its securities in  exchange for a property in which it wishes to invest.

         REPURCHASING ITS OWN SHARES. The Company may purchase or repurchase 
Shares from any person for such consideration as the Board of Directors may 
determine in its reasonable discretion, whether more or less than the 
original issuance price of such Share or the then trading price of such Share.

         ISSUANCE OF ADDITIONAL SECURITIES. The Board of Directors may, in 
its discretion, issue additional equity securities from time to time to 
increase its available capital. Such issuance will result in a dilution of 
the interests of the then-existing Shareholders.

FINANCING POLICIES

         ISSUANCE OF SENIOR SECURITIES. The Company may, at any time, issue 
securities senior to the Shares, upon such terms and conditions as may be 
determined by the Board of Directors.

         BORROWING POLICY. The Company may, at any time, borrow, on a secured 
or unsecured basis, funds to finance its business and, in connection 
therewith, execute, issue and deliver promissory notes, commercial paper, 
notes, debentures, bonds and other debt obligations which may be convertible 
into shares or other equity interests or be issued together with warrants to 
acquire shares or other equity interests. The Charter Documents impose no 
limit upon the Company's debt. The Board has not established any maximum debt 
limit for the Company, although it intends to act prudently in borrowing 
funds for Company operations.

         LENDING POLICIES. The Company may, at any time, make mortgage loans 
secured by properties of the type in which the Company may invest, subject to 
restrictions on related party transactions contained in the Delaware General 
Corporation Law.

 MISCELLANEOUS POLICIES

         REPORTS TO SHAREHOLDERS. The Company will be subject to the 
reporting requirements of the Exchange Act and will file annual and quarterly 
reports. The Company currently intends to provide annual and quarterly 
reports to its Shareholders.

         COMPANY CONTROL. The Board of Directors has exclusive control over 
the Company's business and affairs subject only to restrictions in the 
Charter Documents and the Delaware General Corporation Law. Shareholders have 
the right to elect members of the Board of Directors. The Directors are 
accountable to the Company as fiduciaries and are required to exercise good 
faith and integrity in conducting the Company's affairs.

                                 142

<PAGE>

WORKING CAPITAL RESERVES

         The Company will attempt to maintain working capital reserves (and 
when not sufficient, access to borrowing) in amounts that the Board of 
Directors determines to be adequate to meet the normal contingencies in 
connection with the operation of the Company's business and investments.

                             CAPITALIZATION
   
         The following table sets forth the capitalization of the Company as 
of August 31, 1998 after giving effect to the completion of the Acquisition.
    
<TABLE>
<CAPTION>
   
                                                             JUNE 30, 1998
                                                      ---------------------------
                                                               Pro Forma
                                                              Acquisition
<S>                                                      <C>
DEBT:

     Capital lease obligations.......................     $           313,083
                                                          -------------------
         Total debt..................................                 313,083

STOCKHOLDERS' EQUITY:
     Common Stock(1).................................                   1,727
     Additional paid-in capital(1)...................              26,212,692
     Accumulated deficit(2)..........................                       -
                                                          -------------------
         Total stockholders' equity..................              26,214,419
                                                          -------------------
     Total capitalization............................     $        26,527,502
                                                          -------------------
                                                          -------------------
    
</TABLE>
- ------------------------
(1)  Gives pro forma effect to the Acquisition and the conversion of investor
     interests into common stock ownership in the Company.

                                     DILUTION
   
         Assuming completion of the Acquisition, the following table sets forth
on a pro forma basis as of June 30, 1998, with respect to the founders, 
consultants and existing Program Investors, a comparison of the number and
percentage of Shares purchased and cash or other consideration paid and the
average price per share.
    
                                 143

<PAGE>
<TABLE>
<CAPTION>
                                                                        Acquisition

                                  ----------------------------------------------------------------------------------------
                                                                                                                 Average
                                                                                                                Price per 
                                            Shares Purchased                   Total Consideration                Share
                                            ----------------                   -------------------                -----
                                         Number        Percent                 Number         Percent
                                         ------        -------                 ------         -------
<S>                                      <C>           <C>                <C>                  <C>               <C>             
Founders and Consultants                      323,296    19%               $             3,233     0%             $       0.01
Program Investors                           1,403,321    81                         27,680,906   100                     19.73
                                    -----------------   ---                -------------------   ---              ------------
         Total                              1,726,617   100%               $        27,684,139   100%             $      16.03
                                    -----------------   ---                -------------------   ---              ------------
                                    -----------------   ---                -------------------   ---              ------------
</TABLE>
                      SELECTED FINANCIAL INFORMATION
   
         The following selected financial information should be read in 
conjunction with the discussion set forth in "Management's Discussion and 
Analysis of Financial Condition and Results of Operations," and all of the 
financial statements included elsewhere in this Prospectus. The pro forma 
financial information is not necessarily indicative of what the actual 
financial position and results of operations of the Company would have been 
as of and for the periods indicated, nor does it purport to represent the 
future financial position and results of operations for future periods.
    

                                 144

<PAGE>
<TABLE>
<CAPTION>
                                          Company Pro Forma                   The Acquisition Historical
                                ----------------------------------   --------------------------------------------
                                Six Months          Year Ended
                                Ended June 30,      December 31,     Years Ended
                                1998                1997                           December 31
                                ---------------     ---------------  --------------------------------------------
                                The Acquisition     The Acquisition       1997             1996          1995
                                ---------------     ---------------  --------------   -------------  -------------
<S>                               <C>              <C>               <C>              <C>           <C>
Revenues                           $   324,654      $  5,193,012      $ 5,193,012      $ 6,213,299   $  6,333,143
Cost of sales                          121,187         4,081,530        4,081,530        5,224,186      5,346,735
                                ---------------     ---------------  --------------   -------------  -------------
Gross profit                           203,467         1,111,482        1,111,482          989,113        986,408
Expenses:
   Selling, general and  
     administrative                  2,413,683         5,676,067        4,357,059        4,029,618      2,486,099
   Land write-down                     255,000         1,299,651        1,299,651          845,000     16,167,424
   Management fees                           -                 0          949,003          949,003        949,003
                                ---------------     ---------------  --------------   -------------  -------------
   Total expenses                  $ 2,668,683       $ 6,975,091      $ 6,605,713      $ 5,823,621   $ 19,602,526

Net interest income  
  (expense)                             (1,117)           31,345           31,345           73,205      1,222,008
                                ---------------     ---------------  --------------   -------------  -------------
Gain on sale of  
  property                           1,871,279                 -                -                -              -
Net loss                           $  (595,054)      $(5,832,886)     $(5,462,886)     $(4,761,303) $ (17,394,110)
                                ---------------     ---------------  --------------   -------------  -------------
                                ---------------     ---------------  --------------   -------------  -------------
Net loss per share                       (0.34)            (3.38)             N/A              N/A            N/A
                                ---------------     ---------------  
                                ---------------     ---------------  
Average number of  
  shares outstanding                 1,726,617        [1,726,617]             N/A              N/A            N/A
                                ---------------     ---------------  
                                ---------------     ---------------  
Balance Sheet Data:
   Cash and cash 
    equivalents                      2,809,752               N/A          540,909        1,065,715            N/A
   Total real estate                27,601,000               N/A       27,427,617       28,444,055            N/A
   Total assets                     32,059,053               N/A       32,065,559       34,561,602            N/A
   Total debt                          313,083               N/A          324,920          424,767            N/A
   Total liabilities                 5,844,634               N/A        6,938,267        4,782,370            N/A
   Stockholders'/
     owners' equity                 26,214,419               N/A       25,127,292       29,779,232            N/A

Other Data:
   Cash used in  
    operating  activities           (2,525,042)              N/A       (2,015,894)      (1,658,879)       (68,615)
   Cash provided by  
    (used in)  
    investing  
    activities                       6,988,374               N/A         (163,264)        (186,211)      (436,545)
   Cash provided by  
    (used in)  
    financing  
    activities                      (2,067,345)              N/A        1,523,975        1,168,817        674,403
</TABLE>

[NOTE THAT THE AVERAGE NUMBER OF SHARES OUTSTANDING WILL CHANGE AS WE 
RECALCULATE EXCHANGE VALUES UNTIL WE GO EFFECTIVE. THAT'S WHY THEY ARE 
BRACKETED.]

                                 145
<PAGE>
                           [TO BE UPDATED]
<TABLE>
<CAPTION>
                                       The Acquisition Historical
                          -----------------------------------------------------------
                               Six Months
                               Ended June 30,    Years Ended
                                  1998                                December 31
                          --------------------   -------------------------------------------------
                                  1998                1997             1996              1995      
                          -------------------    ---------------  ---------------   ---------------
<S>                      <C>                    <C>              <C>               <C>
INVESTMENT PROGRAM  
DATA 

OCEANSIDE                                                                                          
- ---------
Cash and cash  
 equivalents              $        17,037        $       145,072  $       660,207   $           N/A
Real estate                     3,525,539              3,322,329        3,219,920               N/A
Total assets                    4,335,472              5,443,408        7,938,216               N/A
Total debt                              -                      -            3,910               N/A
Total liabilities                 778,149              1,271,694        1,207,402               N/A
Total owners' equity            3,557,323              4,171,714        6,730,814               N/A
Revenues                                -              4,290,850        5,490,180         5,920,600
Gross margin                            -                461,868          515,020           624,859
Net Loss (Income)             (2,385,609)              1,857,850          548,675           367,219

YOSEMITE/AHWAHNEE                                                                                  
- -----------------
Cash and cash  
 equivalents              $     2.751,587        $             -  $       101,551   $           N/A
Real estate                     5,423,254             10,137,074       10,404,135               N/A
Total assets                   10,151,876             11,704,727       11,499,429               N/A
Total debt                        313,083                340,563          420,857               N/A
Total liabilities               3,538,760              3,495,010        2,141,259               N/A
Total owners' equity            6,613,116              8,209,717        9,358,130               N/A
Revenues                          324,654                902,162          723,119           412,543
Gross margin                      203,467                649,614          474,093           361,549
Net Loss                        1,877,901              2,059,368        2,078,604           915,537
</TABLE>
<TABLE>
<CAPTION>
                                       The Acquisition Historical
                          -----------------------------------------------------------
                                Six Months
                               Ended June 30,    Years Ended
                                  1998                                December 31
                          --------------------   -------------------------------------------------
                                  1998                1997             1996              1995      
                          --------------------   ---------------  ---------------   ---------------
<S>                      <C>                    <C>              <C>               <C>
INVESTMENT PROGRAM  
DATA 
                                                                                                   
MORI POINT                                                                                         
- ----------
Cash and cash  
 equivalents                $       5,176       $         7,204   $        39,032  $           N/A 
Real estate                     4,100,000             4,100,000         4,100,000              N/A 
Total assets                    4,361,140             4,339,911         4,139,032              N/A 
Total debt                              -                     -                 -              N/A 
Total liabilities                 848,104               868,964           807,514              N/A 
Total owners' equity            3,513,036             3,490,947         3,331,518              N/A 
Revenues                                -                     -                 -                - 
Gross margin                            -                     -                 -                - 
Net Loss                          123,848               279,448           189,125          146,867 
                                                                                                   
                                                                                                   
SACRAMENTO/
- -----------
DELTA GREENS                                                                                       
- ------------
Cash and cash  
 equivalents                        7,886       $         4,099   $        62,583  $           N/A 
Real estate                     1,745,000             2,000,000         2,230,000              N/A 
Total assets                    1,871,316             2,108,627         2,292,583              N/A 
Total debt                              -                     -                 -              N/A 
Total liabilities                 300,830               322,271           259,066              N/A 
Total owners' equity            1,570,486             1,786,356         2,033,517              N/A 
Revenues                                -                     -                 -                - 
Gross margin                            -                     -                 -                - 
Net Loss                          315,545               394,796         1,062,684          131,590 
</TABLE>

                                       146

<PAGE>

<TABLE>
<CAPTION>
                                       The Acquisition Historical
                          -----------------------------------------------------------
                               Six Months
                               Ended June 30,    Years Ended
                                  1998                                December 31
                          --------------------   -------------------------------------------------
                                  1998                1997             1996              1995      
                          --------------------   ---------------  ---------------   ---------------
<S>                      <C>                    <C>              <C>               <C>
Investment                                                                                           
Program  Data                                                                                        

CYPRESS LAKES
- -------------
Cash and cash  
 equivalents              $        20,542       $       148,068   $        75,373  $           N/A   
Real estate                     5,200,000             5,200,000         5,200,000              N/A   
Total assets                    5,395,878             5,348,068         5,275,373              N/A   
Total debt                              -                     -                 -              N/A   
Total liabilities                 370,950               180,193           107,977              N/A   
Total owners' equity            5,024,928             5,167,875         5,167,396              N/A   
Revenues                                -                     -                 -                -   
Gross margin                            -                     -                 -                -   
Net Loss                          234,378               392,353           254,791       14,484,305   

PALMDALE/
- ---------
JOSHUA RANCH                                                                                         
- ------------
Cash and cash  
 equivalents              $           199       $        98,898   $       119,922  $           N/A   
Real estate                     2,700,000             2,700,000         2,700,000              N/A   
Total assets                    2,832,572             2,798,898         2,819,922              N/A   
Total debt                              -                     -                 -              N/A   
Total liabilities                 210,690               152,843           142,898              N/A   
Total owners' equity            2,621,882             2,646,055         2,677,024              N/A   
Revenues                                -                     -                 -                -   
Gross margin                            -                     -                 -                -   
Net Loss                          232,302               455,476           615,688        1,211,310   
</TABLE>
<TABLE>
<CAPTION>
                                       The Acquisition Historical
                          -----------------------------------------------------------
                                Six Months
                               Ended June 30,    Years Ended
                                  1998                                December 31
                          --------------------   -------------------------------------------------
                                  1998                1997             1996              1995      
                          --------------------   ---------------  ---------------   ---------------
<S>                      <C>                    <C>              <C>               <C>

INVESTMENT                                                                                      
PROGRAM  DATA                                                                                   
                                                                                                
STACEY ROSE                                                                                     
- -----------
Cash and cash  
 equivalents               $         339        $          -     $          -      $        N/A 
Real estate                      320,000             320,000          320,000               N/A 
Total assets                     347,339             320,000          320,000               N/A 
Total debt                             -                   -                -               N/A 
Total liabilities                100,777              68,978           55,775               N/A 
Total owners' equity             246,562             251,022          264,225               N/A 
Revenues                               -                   -                -                 - 
Gross margin                           -                   -                -                 - 
Net Loss                           6,410              13,203           12,445            76,571 

ESPERANZA                                                                                       
- ---------
Cash and cash  
 equivalents               $       3,753        $      7,191     $      7,047      $        N/A 
Real estate                      270,000             270,000          270,000               N/A 
Total assets                     298,253             277,191          277,047               N/A 
Total debt                             -                   -                -               N/A 
Total liabilities                 81,897              55,481           44,944               N/A 
Total owners' equity             216,356             221,710          232,103               N/A 
Revenues                               -                   -                -                 - 
Gross margin                           -                   -                -                 - 
Net Loss                           5,354              10,393            9,859            65,678 
</TABLE>

                                       147

<PAGE>

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

OVERVIEW 

   
         The following discussion should be read in conjunction 
with the "Selected Financial Information" as well as the financial statements 
listed in the index on page F-1. If approved by the Investors in the seven 
former "Trudy Pat" programs and three non-"Trudy Pat" programs, as discussed 
below, they will be acquired by the Company. Except for historical 
information contained herein, the matters discussed in this report contain 
forward-looking statements that involve risks and uncertainties that could 
cause results to differ materially.
    

RESULTS OF OPERATIONS - THE SACRAMENTO/DELTA GREENS PROGRAM

COMPARISON OF PERIOD ENDED JUNE 30, 1998 TO 1997

         No activity occurred during the period on this property location. 
There were however, operating expenses and management fees incurred in order 
to maintain these properties. Operating expenses decreased from $69,059 at 
June 30, 1997 to $35,610 at June 30, 1998, a decrease of $33,449. The 
operating expenses primarily consist of property taxes and consulting 
expenses. Property tax expense remained consistent for both periods, while 
consulting expenses decreased as a result of a decrease in the feasibility 
studies performed on the property during the first quarter of 1998 compared 
to the same period in 1997. Management fees were consistent for both periods 
at $25,000 per period. These fees were for the management and administration 
of the property.

         The appraised value of the Sacramento/Delta Greens property 
decreased from $2,230,000 at December 31, 1996 to $2,000,000 at June 30, 1997 
due to a decrease in the median price of the homes in this community during 
1996 and due to the decrease in the number of homes zoned for this property. 
This decrease was reflected in the statement of operations as a property 
write down loss.

         During 1998, there was a further writedown of the Sacramento/Delta 
Greens property from $2,000,000 at December 31, 1997 to $1,750,000 at June 
30, 1998. The decrease was attributable to a further decrease in the number 
of homes zoned for this property. This decrease was reflected in the 
statement of operations as a property writedown loss.

COMPARISON OF YEAR ENDED DECEMBER 31, 1997 TO 1996

         No development activity occurred during the periods on this 
property. There were however, operating expenses and management fees incurred 
in order to maintain these properties. Operating expenses decreased from 
$169,649 for the year ended December 31, 1996 to $115,620 at December 31, 
1997, a decrease of $54,029. The difference is a result of the employment of 

                            148

<PAGE>

consultants during 1997 to perform studies related to the proposed 
development of the property. Management fees were consistent for both years 
at $50,000 per year.

         Due to a decrease of approximately 35% in the median prices of homes 
in the communities surrounding Sacramento/Delta Greens during 1996 and a 
decrease in the number of homes zoned for this property during 1997, 
impairment losses of $845,000 and $230,000 were recorded on the property's 
financial statements during the periods presented. Originally, 596 homes were 
zoned for this property, while 534 homes are currently zoned for this 
property.

RESULTS OF OPERATIONS - THE OCEANSIDE PROGRAM

COMPARISON OF PERIOD ENDED JUNE 30, 1998 TO 1997
   
         For the six months ended June 30, 1998, net income amounted to 
$2,385,609 compared to a net loss of $659,911 for the six months ended June 
30, 1997. Some of the increase in net income is primarily due to the 
following factors: a realization of the gain on the sale of real estate of 
$2,730,563 in 1998; a decrease in the gross profit of $368,036, a decrease in 
selling, general and administrative expenses of $346,516 and a decrease in 
real estate inventory writedown of $360,172.
    

         The gain on sale of real estate of $2,730,563 is a result of the 
sale of the Symphony lots made during the second quarter of 1998.

         The decrease in gross profit by $368,036 is due to the fact that 
there were no home sales made during 1998, compared to the sale of 17 homes 
during the first quarter of 1997.

         Selling, general and administrative expenses decreased by $346,516 
due to a decrease in the accounting, legal and consulting fees as a result of 
the decrease of the homes sold during 1998.

         As a result of the sales of homes on the Encore project, capitalized 
construction costs incurred on these homes in excess of the consideration 
received were written off during 1997.

COMPARISON OF YEAR ENDED DECEMBER 31, 1997 TO 1996

         For the year ended December 31, 1997, the net loss amounted to 
$1,857,850 compared to a net loss of $548,675 for the year ended December 31, 
1996. The change of results are primarily from the following factors: a 
decrease in revenue of $1,199,330, which has been offset by a decrease in 
cost of sales of $1,146,678, an increase in selling, general and 
administrative expenses of $171,725 and a writedown in the real estate 
inventory of $1,069,651.

         Revenues decreased in 1997 by $1,199,330 or 22% as compared to 1996. 
The decrease was caused by 11 less homes being sold in 1997 as compared to 
1996, which has been partially offset by an increase in the average selling 
price of each home of approximately five percent. This increase in average 
price is principally due to the recovery in the California real estate 

                                       149

<PAGE>


market in 1997. In addition, the company sold the remaining two undeveloped 
phases of the Encore project during 1997.

         Cost of sales decreased in 1997 by $1,146,678 or 23% as compared to 
1996 primarily due to the decrease in the number of houses sold discussed 
above.
   
         Selling, general and administrative expenses increased $171,725 
(20%) due to an increase in the sales incentives provided on houses sold 
during 1997 as compared to 1996. Some of the increase is also due to 
increases in salaries and wages and consulting fees paid to employees and 
consultants in 1997 compared to 1996.
    
         Based on the net proceeds received from the sale of the remaining 
inventory lots during 1997, the Program wrotedown its real estate inventory 
to its estimated fair value resulting in a $1,069,651 charge against income 
during the year ended December 31, 1997.

RESULTS OF OPERATIONS - THE YOSEMITE/AHWAHNEE PROGRAMS

COMPARISON OF PERIOD ENDED JUNE 30, 1998 TO 1997

         For the six months ended June 30, 1998 the net loss amounted to 
$1,877,901 compared to a net loss of $1,129,395 for the six months ended June 
30, 1997. The change of results are primarily from the following factors: a 
decrease in revenues of $121,625, a decrease in selling, general and 
administrative expenses of $269,423 and the realization of the loss on sale 
of real estate of $735,034 during 1998.

         The decrease in revenues of $121,625 (27%) is due to the decline in 
golf course activity during the first six months in 1998, compared to the 
same period in 1997.

         Selling, general and administrative expenses decreased by $269,423 
(20%) as a result of the decrease in the golf course activity during the 
first six months of 1998, compared to the same period in 1997.

         As a result of the sale of the golf course and estate lots during 
1998, a $859,284 loss was realized during the six months ended June 30,1998.

COMPARISON OF YEAR ENDED DECEMBER 31, 1997 TO 1996

         For the year ended December 31, 1997, the net loss amounted to 
$2,059,368, compared to a net loss of $2,078,604 for the year ended December 
31, 1996. The change of results is primarily from the following factors: an 
increase in revenues of $179,043 which has been offset by an increase in 
selling, general and administrative expenses of $136,466 and an increase in 
interest expense of $19,819.

         The increase in revenues of $179,043 (25%) was primarily due to the 
operation of the golf course for the entire period of 1997, while it was 
closed for refurbishing for a portion of the 

                                       150

<PAGE>


year ended December 31, 1996, as well as an increase of $85,615 of 
recreational vehicle memberships during 1997.

         The increase in selling, general and administrative expenses of 
$136,466 (6%) is a result of the increased operations of the golf course and 
the increased recreational vehicle membership sales effort during 1997 as 
compared to 1996.

RESULTS OF OPERATIONS - THE MORI POINT PROGRAM

COMPARISON OF PERIOD ENDED JUNE 30, 1998 TO 1997

         No activity occurred during the period on this property location. 
There were however, operating expenses and management fees incurred in order 
to maintain these properties. Operating expenses remained consistent at June 
30,1 998, compared to June 30, 1997. The operating expenses consist of 
property taxes and consulting expenses. Management fees were consistent for 
both periods at $50,000. These fees were for the management and 
administration of the property.

COMPARISON OF YEAR ENDED DECEMBER 31, 1997 TO 1996

         No sales activity occurred during the period on this property 
location. There were however, operating expenses and management fees incurred 
in order to maintain these properties. Operating expenses increased from 
$190,348 for the year ended December 31,1996 to $281,034 at December 31, 
1997, an increase of $90,686. The operating expenses primarily consist of 
property taxes and consulting fees related to feasibility studies performed 
on the property. Property tax expense increased by $26,405 due to an increase 
in the assessed property value, while consulting fees significantly increased 
as the Program explored various development and entitlement options for the 
property. Management fees were consistent for both years at $100,000 per 
year. These fees were for the management and administration of the property.

RESULTS OF OPERATIONS - THE CYPRESS LAKES PROGRAM

COMPARISON OF PERIOD ENDED JUNE 30, 1998 TO 1997

         No activity occurred during the period on this property location. 
There were however, operating expenses and management fees incurred in order 
to maintain these properties. Operating expenses increased from $140,454 at 
June 30,1997 to $165,596 at June 30, 1998, an increase of $25,142. The 
operating expenses primarily consist of property taxes and consulting 
expenses. Property tax expense remained consistent for both periods, while 
consulting expenses increased as a result of an increase in the work 
performed on feasibility studies during the first quarter of 1998 compared to 
the same period in 1997. Management fees were consistent for both periods at 
$70,000 per period. These fees were for the management and administration of 
the property.

                                       151


<PAGE>

COMPARISON OF YEAR ENDED DECEMBER 31, 1997 TO 1996

         No activity occurred during the period on this property location. 
There were however, operating expenses and management fees incurred in order 
to maintain these properties. Operating expenses increased from $120,114 at 
December 31,1996 to $254,272 at December 31, 1997, an increase of $134,158. 
The operating expenses primarily consist of property taxes, legal and 
development expenses. Property taxes remained consistent for both periods. 
Legal expenses increased by $75,331 and development expenses increased by 
$59,150. These legal and development expenses mainly relate to land planning, 
feasibility studies, permits and environmental consulting issues related to 
the property. Management fees were consistent for both year ends at $140,000 
per year. These fees were for the management and administration of the 
property.

RESULTS OF OPERATIONS - THE PALMDALE/JOSHUA RANCH PROGRAM

COMPARISON OF PERIOD ENDED JUNE, 1998 TO 1997
   
         No activity occurred during the period on this property location. 
There were however, operating expenses and management fees incurred in order 
to maintain these properties. Operating expenses increased from $144,883 at 
June 30,1997 to $157,376 at June 30, 1998, an increase of $12,493. The 
operating expenses primarily consist of property taxes and consulting 
expenses. The increase in operating expenses were primarily attributable to 
an increase in consulting expenses as a result of feasibility studies 
performed on the property relating to the potential development of the 
property. Property taxes remained consistent for both periods. Management 
fees were also consistent for both periods at $75,000 per period. These fees 
were for the management and administration of the property.
    
COMPARISON OF YEAR ENDED DECEMBER 31, 1997 TO 1996

         No activity occurred during the period on this property location. 
There were however, operating expenses and management fees incurred in order 
to maintain these properties. Operating expenses decreased from $469,910 at 
December 31,1996 to $306,484 at December 31, 1997, a decrease of $163,426. 
The operating expenses primarily consist of property taxes, legal and 
development and consulting expenses. Property taxes remained consistent for 
both periods. Legal expenses increased by $86,111 and development and 
consulting expenses decreased by $241,552. These legal and development 
expenses mainly relate to land planning, feasibility studies, permits and 
environmental consulting issues related to the property. Management fees were 
consistent for both year ends at $150,000 per year. These fees were for the 
management and administration of the property.


                                     152
<PAGE>

RESULTS OF OPERATIONS - THE ESPERANZA PROGRAM

COMPARISON OF PERIOD ENDED JUNE 30, 1998 TO 1997

         No activity occurred during the period on this property location. 
There were however, operating expenses and management fees incurred in order 
to maintain these properties. Operating expenses remained consistent at June 
30,1998 compared to June 30, 1997. The operating expenses consist of property 
taxes. Management fees were consistent for both periods at $2,500 per period. 
These fees were for the management and administration of the property.

COMPARISON OF YEAR ENDED DECEMBER 31, 1997 TO 1996

         No activity occurred during the period on this property location. 
There were however, operating expenses and management fees incurred in order 
to maintain these properties. Operating expenses remained consistent for both 
years ending December 31,1997 and December 31, 1996. The operating expenses 
consist of property taxes. Management fees were consistent for both year ends 
at $5,000 per year. These fees were for the management and administration of 
the property.

RESULTS OF OPERATIONS - THE STACEY ROSE PROGRAMS

COMPARISON OF PERIOD ENDED JUNE 30, 1998 TO 1997

         No activity occurred during the period on this property location. 
There were however, operating expenses and management fees incurred in order 
to maintain these properties. Operating expenses remained consistent at June 
30,1998 compared to June 30, 1997. The operating expenses consist of property 
taxes. Management fees were consistent for both periods at $2,002 per period. 
These fees were for the management and administration of the property.

COMPARISON OF YEAR ENDED DECEMBER 31, 1997 TO 1996

         No activity occurred during the period on this property location. 
There were however, operating expenses and management fees incurred in order 
to maintain these properties. Operating expenses remained consistent for both 
years ending December 31,1997 and December 31, 1996. The operating expenses 
consist of property taxes. Management fees were consistent for both year ends 
at $4,003 per year. These fees were for the management and administration of 
the property.

LIQUIDITY AND CAPITAL RESOURCES
   
         Upon completion of the Acquisition on a pro forma basis as of June 30,
1998, the Company will have approximately $2,800,000 of unrestricted cash
available to operate the Company and develop its owned real estate. The Company
is also attempting to raise additional funds by offering units for sale in
conjunction with the Acquisition, which if fully subscribed would result in net
proceeds of approximately $[2,200,000].
    

                                     153
<PAGE>

         In addition to the methods discussed above, the Company anticipates
creating additional liquidity through the following methods on an as needed
basis:

         (a) Obtain additional mortgage debt against the Properties: At June 30,
1998, the Company had approximately $313,000 of debt and approximately
$1,009,000 of delinquent property taxes levied against its real estate, some of
which is being paid pursuant to statutorily permitted 5-year payment plans.
Based on its lack of significant leverage, the Company believes that some
liquidity can be generated through additional borrowings, if necessary. The
Company believes that mortgage debt will be available to it, when it was not
available to National on behalf of the Programs, because of the elimination of
the tenancy-in-common ownership structure. This will make available lenders'
policies of title insurance which are not available under the current structure.
   
         (b) Obtain additional funding by selling off additional Properties: 
The Company believes some of the Properties, or portions thereof, can be sold 
to generate sufficient liquidity to develop the remaining Properties. In 
conjunction with this strategy, the Company has made various property sales 
during 1997 and 1998. In October 1997, the remaining 23 lots of the Encore 
property, a development within the Oceanside Program, were sold for net 
proceeds of $593,115. In addition to this sale, during June 1998, the 111 
lots of the Symphony property, a second development within the Oceanside 
Program, were sold for net proceeds of $6,576,859.  In  February 1998, the 
Ahwahnee Program sold 13 single-family development lots for a sales price
of $307,500. The Company believes that the sale of the Sacramento/Delta Greens
or Mori Point Properties would be possible in bulk at prices discounted from the
March 1998 appraisal values but for more than the property taxes due.
    
         (c) Reduce development capital needs through joint venture
arrangements: The Company believes that, due to the elimination of the
tenancy-in-common ownership structure which was cumbersome for potential
partners, it will be able to enter into joint venture arrangements to develop
and operate one or more of its current properties.

         (d) Conserve development capital by slowing down the currently planned
development process: If the Company is unable to raise sufficient development
funds utilizing the methods discussed above, the pace of property development
can be slowed until necessary internal or external funding is generated.

         Listed below is a summary, by project, of the estimated time period to
develop each project as well as the projected external financing needed to
complete development:

YOSEMITE/AHWAHNEE
   
         The Company plans to continue to develop the recreational vehicle park,
continue to operate the golf course, build a new public overnight stay park,
construct timeshare units and market these products and services. The Company
estimates that this will require approximately $3,000,000 of funding. The source
of the funds is intended to be the proceeds from the sale of the golf course and
the estate lots which were sold in June 1998 to the Oceanside Program for


                                     154
<PAGE>

proceeds of $3,550,000. If additional financing is required, the proceeds of the
unit offering, third party financing or sale of the Sacramento/Delta Greens,
Palmdale/Joshua Ranch or Mori Point Properties should be sufficient.
    

OCEANSIDE

         The Company would continue to hold the Yosemite/Ahwahnee golf course
and surrounding land for lease and potential ultimate sale back to the
Yosemite/Ahwahnee Program.

MORI POINT

         The Company anticipates developing a state of the art business
conference center located near San Francisco, California. The Company
anticipates that approximately $500,000 and 1.5 years is needed to complete the
entitlement and mapping process.

SACRAMENTO/DELTA GREENS

         The Company anticipates finishing the permitting process and obtaining
the city and other governmental approvals of the project's tentative map and
design. Approximately $175,000 of capital is needed to complete the engineering,
environmental and other wetlands activities to finalize the tentative tract map
process.

CYPRESS LAKES

         The Company will proceed with providing the due diligence documentation
required by the current potential buyer. The Company will then either consummate
the transaction or if the deal is not approved, then approximately $400,000 of
capital will be needed for the management, engineering and legal expenses to
redesign the project to minimize infrastructure costs and to renew the tentative
map.

PALMDALE/JOSHUA RANCH
   
         The Company will most likely pursue a bulk sale at an adequate price.
Approximately $140,000 of capital is required in order to proceed with
finalizing the grading, soils and underground studies.
    
ESPERANZA

         The Company will most likely pursue a bulk sale that is reasonable
under the current economic conditions, preferably before delinquent property
taxes become due in 2000.

STACEY ROSE

         The Company will most likely pursue the approval of a tentative tract
map from the City of Victorville. It is estimated that the cost will exceed
$50,000 and will require about nine months.


                                     155
<PAGE>

LIQUIDITY SUMMARY

         The Company expects to meet its short- and long-term liquidity
requirements through the methods described above in addition to cash generated
from the operations of the resort properties once these properties are
operational. The Company believes that the liquidity sources described above
will be adequate to satisfy the cash requirements of the Company for the 12
months following the completion of the Acquisition.

HISTORICAL CASH FLOWS

THE OCEANSIDE PROGRAM

         The Oceanside Program continued its development and sale of houses on
the Encore site during 1997 and decided to sell the remaining 23 undeveloped
lots on its Encore site at the end of 1997. This sale caused a decrease in the
number of houses sold by the Program from 30 in 1996 to 19 in 1997 and was the
significant factor causing the decrease in cash flows from operations of
$1,002,238 in 1996 to $297,288 in 1997. The Program continued limited
development of the Symphony site during 1996 and 1997 and repaid the line of
credit utilized to build houses on the Encore site during 1997.

         As there were no homes sold in 1998, while 17 homes were sold in the
first six months of 1997, cash flows from operations decreased from $784,227 for
the six months ended June 30, 1997 to $8,513 for the six months ended June 30,
1998. The Program sold the Symphony lots during 1998, which generated $6,671,836
in cash inflows. With the proceeds of the sale, the Program purchased the
Ahwahnee golf course and estate lots for $3,552,314 and distributed $3,000,000
back to the investors.

THE YOSEMITE/AHWAHNEE PROGRAM

         The Yosemite/Ahwahnee Programs experienced significant cash outflows
from operations during 1996 and 1997 due to the property of the Programs being
in a very early stage of development. As the property continues to progress
toward being fully developed, the amount of operational cash outflows should
decrease as a larger customer base will utilize current and future resort
amenities. These operational outflows, as well as the minimal expenditures made
by the Programs to expand the recreational vehicle park of the property, were
funded by contributions from current investors of the Programs.

         The significant increase in the cash balance at June 30, 1998 is
primarily attributable to the sale of the golf course and some of the outlots in
1998. The proceeds from the sale of the golf course and outlots amounted to
$3,868,852.


                                     156
<PAGE>

THE MORI POINT, SACRAMENTO/DELTA GREENS, CYPRESS LAKES, PALMDALE/JOSHUA RANCH, 
ESPERANZA  AND STACEY ROSE PROGRAMS

         The Mori Point, Sacramento/Delta Greens, Cypress Lakes, Palmdale/Joshua
Ranch, Esperanza and Stacey Rose Programs continued to explore opportunities for
development of their real estate assets during 1996, 1997 and 1998. The
expenditures made to investigate various development opportunities were paid for
by contributions from current investors of each Program.

 NEW ACCOUNTING PRONOUNCEMENTS

         Statements of Financial Accounting Standards No. 130, "Reporting 
Comprehensive  Income" (SFAS No. 130) issued by the FASB is effective for 
financial statements with fiscal  years beginning after December 15, 1997.  
Earlier application is permitted.  SFAS 130  establishes standards for 
reporting and display of comprehensive income and its components in a  full 
set of general-purpose financial statements.  The adoption of SFAS No. 130 
will not have a  material effect on the financial position or results of 
operations of the Company

         Statements of Financial Accounting Standards No. 131 "Disclosures about
Segments of an Enterprise and Related Information" (SFAS No. 131) issued by the
FASB is effective for financial statement beginning after December 15, 1997
(although the FASB is encouraging earlier application). The new standard
requires that public business enterprises report certain information about
operating segments in complete sets of financial statements of the enterprise
and in condensed financial statements of interim periods issued to shareholders.
It also requires that public business enterprises report certain information
about their products and services, the geographic areas in which they operate
and their major customers. The adoption of SFAS No. 131 will not have a material
effect on the financial position or results of operations of the Company.

         Statements of Financial Accounting Standards No. 132 "Employees'
Disclosures about Pensions and Other Postretirement Benefits" issued by the FASB
is effective for financial statements with fiscal years beginning after December
15, 1997. Earlier application is encouraged. The new standard standardizes the
disclosure requirements for pensions and other postretirement benefits to the
extent practicable. The adoption of SFAS No. 132 will not have a material effect
on the financial position or results of operations of the Company.

                   MANAGEMENT FOLLOWING THE ACQUISITION

         The Company will operate under the direction of the Board, the members
of which are accountable to the Company and its shareholders as fiduciaries. The
Board will be responsible for the management and control of the affairs of the
Company; however, the executive officers of the Company and its subsidiaries
will manage the Company's and its subsidiaries' day-to-day affairs and the
acquisition and disposition of investments, subject to the Board's supervision.


                                     157
<PAGE>

The Company currently has six directors; it must have at least one and may have
no more than nine directors. As a matter of policy, the Company will maintain at
least two Independent Directors on the Board; that is, persons who are not
employed by or otherwise affiliated with the Company prior to becoming
directors. The Board will then be divided into three classes serving staggered
three year terms. See "Comparisons of Programs and the Company -- Anti-Takeover
Provisions."

         Any director may resign at any time and may be removed with or without
cause by the shareholders upon the affirmative vote of a majority of all the
votes entitled to be cast for the election of directors at a special meeting
called for the purpose of such proposed removal. The notice of such meeting
shall indicate that the purpose, or one of the purposes, of such meeting is to
determine if a director will be removed. A vacancy created by death, resignation
or removal of a director may be filled by a vote of a majority of the remaining
directors. Each director will be bound by the Company's Charter Documents.

         The directors are not required to devote all of their time to the 
Company and are only  required to devote such of their time to the affairs of 
the Company as their duties require.  The directors will meet quarterly or 
more frequently if necessary. It is not expected that the directors will be 
required to devote a substantial portion of their time to discharge their 
duties as directors. Consequently, in the exercise of their fiduciary 
responsibilities, the directors will be relying heavily on the executive 
officers of the Company. The Board is empowered to fix the compensation of 
all officers that it selects and may pay directors such compensation for 
special services performed by them as it deems reasonable. Initially, the 
Company will pay Independent Directors a retainer fee of $20,000 per year, 
plus $1,000 per meeting attended, plus 2,500 options to purchase shares, plus 
out-of-pocket expenses in attending meetings. The Company will not pay any 
director compensation to the officers of the Company who also serve as 
directors.

         The general investment and borrowing policies of the Company are set
forth in this Prospectus. The directors will establish further policies on
investments and borrowings and shall monitor the administrative procedures,
investment operations and performance of the Company to assure that such
policies are in the best interest of the shareholders and are fulfilled. Until
modified by the directors, the Company will follow the policies on investments
and borrowings set forth in this Prospectus.

         The Company believes that its management has the requisite real estate
experience to fulfill the Company's business plan. While none of the officers
have extensive experience in the development, marketing and management of
timeshares, Messrs. Lasker and Orth have developed familiarity with the
operating aspects by participating in the management of the Yosemite/Ahwahnee
Properties. To the extent a property needs skills not possessed by management,
or cannot be efficiently provided by management, consultants will be hired to
provide those skills and services.


                                     158

<PAGE>

 EXECUTIVE OFFICERS AND DIRECTORS

         The executive officers and directors of the Company are as follows:

   
<TABLE>
<CAPTION>  
                                                                         Director Term 
Name                         Age      Position                               Expires
- ----                         ---      --------                           --------------
<S>                          <C>      <C>                                <C>
David G. Lasker              52       Co-Chairman of the                     2000(1)
                                      Board, President and
                                      Chief Financial
                                      Officer

James N. Orth                51       Co-Chairman of the                     2000(1)
                                      Board, Chief
                                      Executive Officer and
                                      Secretary

L.C. "Bob" Albertson, Jr.    54       Executive Vice                         1999(1)
                                      President of the
                                      Company and President
                                      and Chief Executive
                                      Officer of American
                                      Family Communities,
                                      Inc., Director

Charles F. Hanson            61       Director                               1999(1)

Dudley Muth                  58       Director                               2001(2)

James G. LeSieur, III        57       Director                               2001(2)

</TABLE>
    
     (1) Elected in 1997.
     (2) Elected in 1998.

         The following is a biographical summary of the experience of the
directors and executive officers of the Company.

         DAVID G. LASKER - Co-Chairman of the Board, President and Chief 
Financial Officer of the Company.  Mr. Lasker has served as Chairman and 
President of National Investors Financial, Inc. since 1986. Prior to that, 
he served as Chairman and Vice chairman of the Board of Directors of 
American Merchant Bank, a commercial bank headquartered in Orange County,  
California, from 1985 to 1986.  His experience includes all phases of 
negotiating, underwriting, closing and servicing of residential and 
commercial loans.  Since the Ownership Date, Mr. Lasker has overseen the 
development and construction of the Oceanside Property.  He has served as 
project manager of the Mori Point Property.  He and Mr. Orth have supervised 
the predevelopment activities of the Sacramento/Delta Greens Property and 
they have shared the responsibility for the management and ultimate 
development of a business plan for the Yosemite/Ahwahnee Properties.  He and 
Mr. Orth are responsible for overall management of the Company.  Mr. Lasker 
holds a Bachelor of Science degree from Purdue University and an M.B.A. from 
the University of Southern California.


                                     159
<PAGE>
   
         JAMES ORTH - Co-Chairman of the Board, Chief Executive Officer and
Secretary of the Company. Since 1986, Mr. Orth has been Executive Vice President
and a member of the Board of Directors of National Investors Financial, Inc.
Prior to that, in 1980, he was a founding member of NIF Securities, Inc., a
securities broker-dealer oriented to the capitalization of start-up and
second-stage business ventures. In addition, he has been a founder and executive
officer of a variety of companies specializing in financial management,
marketing and distribution. From 1969 through 1976, Mr. Orth was employed by IBM
Corporation as a marketing representative and territory manager. From 1977 to
1980, he was an employee, vice president and branch manager of ENI Corporation,
an oil and gas exploration company. He received a Bachelor of Science in
Mathematics-Statistics, French and Economics from the University of Wyoming in
1969 and did post-graduate work in the MBA-Finance program at the University of
Colorado.
    
   
         L.C. "BOB" ALBERTSON, JR. - Executive Vice President and Director of 
the Company, President and Chief Executive Officer of American Family 
Communities, Inc., a wholly-owned subsidiary of the Company.  Mr. Albertson 
is responsible for the operation of the Company's Properties and the 
implementation of the Company's business plan.  Mr. Albertson is a 32-year  
veteran of the homebuilding industry.  From 1985 to 1996, he served as 
President of a division of Presley Homes, Southern California Region, a 
large publicly-traded homebuilding company.  From 1981 to 1984, he was 
President of Barrett American, Irvine, a publicly-traded homebuilding 
company based in Great Britain. Mr. Albertson is President of HomeAid 
America, a non-profit organization supported by the National Association of 
Homebuilders.  From 1985 to 1986, he served as President of the Building 
Industry Association/Orange County Region.
    
         CHARLES F. HANSON - Director of the Company.  Since 1989, Mr. Hanson 
has served as Co-Chairman of the Board of Larson Training Centers, Inc., a 
vocational training company with campuses in the Cities of Orange and Carson, 
California.  Also, since 1994, he has served as an independent marketing 
director for a major pharmaceutical company.  In 1991, he developed Coastal 
Pacific Commercial Corporation, a consulting company to the real estate 
industry.  From 1987 to 1989, Mr. Hanson was associated with CIS 
Corporation, a New York stock exchange listed company and a leading equipment 
leasing firm, as Vice President and National Sales Manager.  In 1985, he 
developed Half-Time Associates, Inc., a national seminar company.  From 1983 
to 1985, Mr. Hanson was associated with Integrated Resources, Inc. as Vice 
President, Director of Marketing. Prior positions at Integrated Resources, 
Inc. included Senior Executive Vice President of Integrated Resources Equity 
Corp. and Executive Vice President, National Sales Manager and Director of 
Marketing for Integrated Resources Energy Group. Mr. Hanson received his 
Liberal Arts degree from the University of Washington.

         DUDLEY MUTH - Director of the Company. Mr. Muth's career includes over
20 years of extensive experience in the field of corporate management, law,
securities and real estate. From June 1993 through May 1997, Mr. Muth served as
a consultant on real estate and securities matters and as Vice President of
Drake Capital Securities, Inc. He recently rejoined Drake Capital Securities,
Inc. to direct all compliance and legal activities. From March 1990 until June


                                     160
<PAGE>

1992, he served as president of First Diversified Financial Services, Inc., a 
syndicator of all-cash investments in California real estate. From June 1987 
until February 1990, he was President of USREA/WESPAC which controlled two 
public real estate investment trusts. From January 1985 to May 1987, Mr. Muth 
was President of Cambio Equities Corporation and Cambio Securities 
Corporation. From October 1982 to December 1984, he served as Executive Vice 
President of Angeles Corporation. From July 1977 through September 1979, he 
was Vice President and Director of Compliance for The Pacific Stock Exchange, 
Inc. In 1967, he began his career in the tax department of Arthur Andersen & 
Co. Mr. Muth received his Bachelor of Arts degree in Economics from Pomona 
College, his M.B.A. in accounting from UCLA Graduate School of Management, 
and his J.D. from the University of Southern California. He is a member of 
the California State Bar and a Registered Principal with the NASD.

         JAMES G. LESIEUR, III - Director of the Company. From April 1991 to the
present, Mr. LeSieur has been President and Chief Executive Officer of Sunwest
Bank, Tustin, California. Prior to that, he was Executive Vice President and
Chief Financial Officer of Sunwest Bank from December 1985 to March 1991, and
held other responsible officer positions with that bank from September 1975 to
November 1985. Before joining Sunwest Bank, he was with Arthur Young & Company
(independent accountants). He received a Bachelor of Science degree from Purdue
University and an M.B.A. degree from Wharton Graduate School of University of
Pennsylvania.

         COMMITTEES OF THE BOARD OF DIRECTORS

         EXECUTIVE COMMITTEE. In due course, the Board of Directors will
establish an executive committee (the "Executive Committee") which will be
granted the authority to acquire and dispose of real property and the power to
authorize, on behalf of the full Board of Directors, the execution of certain
contracts and agreements. The Company expects that the Executive Committee will
ultimately consist of the co-Chairmen of the Board of Directors and two
Independent Directors.
   
         AUDIT COMMITTEE.  The audit committee will consist of two 
Independent Directors and, if permissible, one "inside" director (the "Audit 
Committee").  The Audit Committee will make recommendations concerning the 
engagement of independent auditors, review with the independent auditors the 
plans and result of the audit engagement, approve professional services 
provided by the independent auditors, review the independence of the 
independent auditors, consider the range of audit and non-audit fees and 
review the adequacy of the Company's internal accounting controls.
    
         COMPENSATION COMMITTEE. In due course, the Board of Directors will
establish a compensation committee (the "Compensation Committee") to determine
compensation, including awards under the Company's Stock Incentive Plan for the
Company's executive officers. The Company expects that the Compensation
Committee will ultimately consist of two Independent Directors. Until the
Committee is established, the Independent Directors will serve as the
Compensation Committee.


                                     161
<PAGE>

         NOMINATING COMMITTEE. In due course, the Board of Directors will
establish a nominating committee (the "Nominating Committee") to nominate
persons to serve on the Company's Board of Directors as vacancies arise. The
Nominating Committee will ultimately consist of three directors, at least two of
whom will be Independent Directors

DIRECTORS AND EXECUTIVE OFFICERS COMPENSATION AND INCENTIVES

         The Company will compensate designated key managers of the Company with
cash compensation and certain incentives including stock option and bonus plans.
The below table sets forth the estimated annual base salary to be paid to the
Chief Executive Officer, President and Vice Presidents, as well as the stock
options for the officers and directors.

<TABLE>
<CAPTION>
                                                                ANNUAL       COMMON STOCK
NAME                           POSITION                         SALARY(1)      OPTIONS
- ----                           --------                         ---------    ------------
<S>                            <C>                              <C>          <C>
David G. Lasker*               Co-Chairman of the Board,        $180,000       30,000(2)
                               President and Chief Financial
                               Officer
                               
James N. Orth                  Co-Chairman of the Board,        $180,000       30,000(2)
                               Chief Executive Officer and
                               Secretary
                               
L.C. "Bob" Albertson, Jr.      Executive Vice President and     $200,000       30,000(2)
                               Director of the Company;
                               President and Chief Executive
                               Officer of American Family
                               Communities, Inc., Director
                               
Charles F. Hanson              Director                             -           2,500(3)

Dudley Muth*                   Director                             -           2,500(3)

James G. LeSieur, III*         Director                             -           2,500(3)

</TABLE>
- ----------------------
*        Initial members of Audit Committee.
(1)      Employment Agreements for Messrs. Lasker, Orth and Albertson contain
         provisions for bonus payments based on performance criteria.
   
(2)      10,000 to be issued upon completion of the Acquisition to
         Messrs. Lasker, Orth and Albertson and 10,000 additional
         options to be issued to each of them on the first and
         second anniversaries of the Acquisition.  These options are
         nonqualified stock options which are not issued pursuant
         to the Company's 1997 Stock Incentive Plan.  They have a
         ten year term.  Messrs. Lasker, Orth and Albertson will be
         able to exercise options for 3,333 shares immediately.
         Options issued at later dates will be exercisable at market
         value on the date of issuance.
    
   
(3)      To be issued upon completion of the Acquisition. These options are
         issued pursuant to the Company's 1997 Stock Incentive Plan. They have a
         ten-year term and are
    

                                      162
<PAGE>

         exercisable one year from the date of grant at $20 per Share. The
         number of options is determined by formula for the Independent
         Directors.

STOCK INCENTIVE PLAN

         The Company has established a stock incentive plan (the "Stock
Incentive Plan") to enable executive officers, key employees and directors of
the Company and its subsidiaries to participate in the ownership of the Company.
The Stock Incentive Plan is designed to attract and retain executive officers,
other key employees and directors of the Company and its subsidiaries and to
provide incentives to such persons to maximize the Company's value, as well as
cash flow, available for distribution. The Stock Incentive Plan provides for the
award to such executive officers and employees of the Company and its
subsidiaries of stock-based compensation alternatives such as restricted stock,
nonqualified stock options and incentive stock options and provides for the
grant to Independent Directors of nonqualified stock options on a formula basis.

         The Stock Incentive Plan will be administered by the Compensation
Committee, which is authorized to select from among the eligible employees of
the Company and its subsidiaries the individuals to whom options are to be
granted and to determine the number of shares to be subject thereto and the
terms and conditions thereof. The Compensation Committee is also authorized to
adopt, amend and rescind rules relating to the administration of the Stock
Incentive Plan. Nonqualified stock options shall be granted to Independent
Directors in accordance with the formula set forth in the Stock Incentive Plan.

         The Stock Incentive Plan was approved by the Company's founding
shareholders September 15, 1997. The following awards may be made under the
Plan:

         NONQUALIFIED STOCK OPTIONS will provide for the right to purchase
Common Stock at a specified price which may be less than fair market value on
the date of grant (but not less than par value), and usually will become
exercisable in installments after the grant date. Nonqualified stock options may
be granted for any reasonable term.

         INCENTIVE STOCK OPTIONS, if granted, will be designed to comply with
the provisions of the Code and will be subject to restrictions contained in the
Code, including exercise prices equal to at least 100% of fair market value of
Common Stock on the grant date and a ten year restriction on their term, but may
be subsequently modified to disqualify them from treatment as an incentive stock
option.

         RESTRICTED STOCK is Common Stock of the Company which may be awarded to
key employees of the Company by the Compensation Committee, subject to such
restrictions on the exercise of full ownership as such Committee may determine.
Restrictions may relate, among other things, to duration of employment, Company
performance and individual performance

   
         Promptly after the Closing of the Acquisition, the Company expects to
issue to certain directors of the Company options to purchase an aggregate of
7,500 shares of Common


                                      163
<PAGE>

Stock pursuant to the Stock Incentive Plan. The term of each of such options 
will be ten years from the date of grant and they will be exercisable one 
year after the date of grant at a price per share equal to the public 
offering price per Share in the Offering. The expected allocations of the 
options to such persons is as presented above in the "Directors and Executive 
Officers Compensation and Incentives." Except for those options, the Company 
does not plan to grant options under the Stock Incentive Plan until after the 
first year of operations.
    
         NO CRITERIA FOR ISSUANCE OF OPTIONS OR RESTRICTED STOCK HAVE YET BEEN
DEVELOPED BY THE COMPENSATION COMMITTEE. There is no maximum number of options
that a single individual may receive.

         185,000 shares of Common Stock, subject to adjustment, will be reserved
for issuance under the Stock Incentive Plan. There is no limit on the number of
awards that may be granted to any one individual (other than Independent
Directors who annually receive a fixed number of options automatically)

         FEDERAL INCOME TAXES. If the option has no readily ascertainable fair
market value, no income is recognized by a participant at the time an option is
granted. If the option is an incentive stock option ("ISO"), no income will be
recognized upon the participant's exercise of the option. Income is recognized
by a participant when he or she disposes of shares acquired under an ISO. The
exercise of a nonqualified stock option ("NQSO") generally is a taxable event
that requires the participant to recognize, as ordinary income, the difference
between the shares' fair market value on the exercise date and the option price.

         The employer (either the Company or its affiliate) will be entitled 
to claim a federal income tax deduction on account of the exercise of a NQSO. 
The amount of the deduction is equal to the ordinary income recognized by the 
participant. The employer will not be entitled to a federal income tax 
deduction on account of the grant or the exercise of an ISO. The employer may 
claim a federal income tax deduction on account of certain dispositions of 
Common Stock acquired upon the exercise of an ISO.

401(k) PLAN

         The Company intends to establish a qualified retirement plan, with a
salary deferral feature designed to qualify under Section 401 of the Code (the
"401(k) Plan"). The 401(k) Plan will permit the employees of the Company and the
Operating Partnership to defer a portion of their compensation in accordance
with the provisions of Section 401(k) of the Code. The 401(k) Plan will allow
participants to defer up to 15% of their eligible compensation on a pre-tax
basis subject to certain maximum amounts. Matching contributions may be made in
amounts and at times determined by the Company. Amounts contributed by the
Company for a participant will vest over a period of years to be determined and
will be held in trust until distributed pursuant to the terms of the 401(k)
Plan.

         Employees of the Company and its subsidiaries will be eligible to
participate in the 401(k) Plan if they meet certain requirements concerning
minimum age and period of credited


                                     164
<PAGE>

service. All contributions to the 401(k) Plan will be invested in accordance 
with participant elections among certain investment options. Distributions 
from participant accounts will not be permitted before age 59 1/2, except in 
the event of death, disability, certain financial hardships or termination of 
employment.

EMPLOYMENT AGREEMENTS

         The Company has entered into employment agreements with Messrs. Lasker
and Orth for a term of five years and Mr. Albertson for a term of three years,
each subject to automatic one year extensions unless terminated. The agreements
provide for signing bonuses of $25,000 each for Messrs. Lasker, Orth and
Albertson and for initial annual salary compensation as follows: Messrs. Lasker
and Orth, each $180,000; and Mr. Albertson $200,000. Each of the agreements for
Messrs. Lasker and Orth provides for annual increases of the greater of ten
percent per annum or the increase in the consumer price index for the
metropolitan area in which Newport Beach, California, is located and Mr.
Albertson's provides for annual salary increases of $25,000 per year for the
second and third years of his agreement. In addition, the salaries may be raised
at the discretion of the Board upon recommendation of the Compensation
Committee. No criteria other than prudent stewardship of Company resources exist
for the exercise of such discretion. Each agreement also contains provisions for
discretionary bonus consideration and a fixed bonus equal to two percent of
pre-tax profits in the case of Messrs. Orth, Lasker and Albertson. In addition,
Messrs. Lasker, Orth and Albertson may receive discretionary bonuses of up to
50% of base salary if certain to-be-budgeted financial results are exceeded.
Except to the extent required to carry on pre-existing duties to investors in
other programs managed by National or other pre-existing real estate
investments, each agreement includes provisions restricting the officers from
competing with the Company during the term of such employment. Each agreement
also provides for certain salary and benefit continuance for six months if the
officer is permanently disabled; and, provides for a severance payment in the
amount of 2.99 times for Messrs. Lasker, Orth and Albertson, the officer's
average salary and bonus over the past five years (or such shorter time as the
officer was employed), payable in 18 equal monthly installments for Messrs.
Lasker, Orth and Albertson. Change of control is generally defined to include a
consolidation in the hands of one Person of 40% or more of the voting securities
of the Company, a business combination after which the existing shareholders of
the Company hold less than 51% of the voting securities of the resulting entity,
or a change in membership of the Board of Directors resulting in 50% or more of
the Board of Directors not being nominated by management.

LIMITATION OF LIABILITY AND INDEMNIFICATION

         The Company's Charter Documents limit the liability of the Company's
directors to the Company and its stockholders for money damages to the fullest
extent permitted from time to time by Delaware law. Delaware law presently
permits the liability of directors to a corporation or its shareholders for
money damages to be limited, except (i) for any breach of the director's duty of
loyalty to the corporation or its stockholders; (ii) for acts or omissions not
in good faith or which involve intentional misconduct or a knowing violation of
the law; (iii) for unlawful


                                     165
<PAGE>

distributions to stockholders; and (iv) for any transaction from which the 
director derived an improper benefit.

         The Company's By-Laws require the Company to indemnify its 
directors, officers and certain other parties (collectively "agents") to the 
fullest extent permitted from time to time by Delaware law. The Company's 
Certificate of Incorporation and By-Laws also permit the Company to indemnify 
its agents who have served another corporation or enterprise in various 
capacities at the request of the Company. The Delaware law presently permits 
a corporation to indemnify its agents against judgments, penalties, fines, 
settlements and reasonable expenses actually incurred by them in connection 
with any proceeding to which they may be made a party by reason of their 
service to or at the request of the Company, unless it is established that: 
(i) the act or omission of the indemnified party was material to the matter 
giving rise to the proceeding and was committed in bad faith or was the 
result of active and deliberate dishonesty; (ii) the indemnified party 
actually received an improper personal benefit; or (iii) in the case of any 
criminal proceeding, the indemnified party had reasonable cause to believe 
that the act or omission was unlawful. Indemnification may be made against 
judgments, penalties, fines, settlements and reasonable expenses actually 
incurred by the director or officer in connection with the proceeding; 
provided, however, that if the proceeding is one by or in the right of the 
Company, indemnification may not be made with respect to any proceeding in 
which the director or officer has been adjudged to be liable to the Company. 
In addition, a director or officer may not be indemnified with respect to any 
proceeding charging improper personal benefit to the director or officer in 
which the director or officer was adjudged to be liable on the basis that the 
personal benefit was improperly received. The termination of any proceeding 
by conviction, or upon a plea of NOLO CONTENDERE or its equivalent, or an 
entry of any order of probation prior to judgment, creates a rebuttable 
presumption that the director or officer did not meet the requisite standard 
of conduct required for indemnification to be permitted. Indemnification 
under the provisions of the Delaware law is not deemed exclusive to any other 
rights, by indemnification or otherwise, to which an officer or director may 
be entitled under the Company's Charter or By- Laws, or under resolutions of 
shareholders or directors, contract or otherwise.

         The Company will apply for a directors and officers liability insurance
policy in an amount of $5,000,000. The directors and officers liability
insurance insures (i) the directors and officers of the Company from any claim
arising out of an alleged wrongful act by such persons while acting as directors
and officers of the Company and (ii) the Company to the extent that it has
indemnified the directors and officers for such loss.

                                PRIOR PROGRAMS

         None of the executive officers of the Company have participated in the
operation of an entity with similar objectives to those of the Company, although
each of such officers has skills and experience in one or more of the types of
property to be acquired and operated by the Company. See "Management Following
the Acquisition -- Executive Officers and Directors" for biographical
information about the executive officers.


                                     166
<PAGE>

   
         In the last ten years, National sponsored 12 programs which offered 
tenancy-in-common interests in loans secured by real estate located in 
California. Nine of such programs were public programs having raised more 
than $100,000,000 from more than 5,500 investors and three were private 
programs. The total amount of money raised from the private offerings was 
approximately $900,000 from a total of 72 investors. Loans were made to 
developers of 10 California properties. One-half of one percent of the loans 
were made to developers of shopping centers, approximately 30% to developers 
of mixed use projects (commercial and residential) and approximately 70% to 
developers of residential properties. All of the properties involved 
previously undeveloped land. Of the amount loaned, approximately $16,000,000 
was distributed back to investors. Of the 12 lending programs, ten eventually 
were defaulted upon by the borrowers and two paid the lender/investors in 
full. In each of the programs where borrowers defaulted and National did not 
replace the borrower with another entity, possession of the applicable 
property was taken through National's efforts and the investors became the 
tenant-in-common owners of the properties through trusts established for 
their benefit by National. Where possible, National is in the process of 
trying to bring these properties to a point where they can be sold or 
otherwise return as much as possible to the investors.
    
         None of the 12 tenancy-in-common lending programs had investment
objectives similar to those of the Company.

         The names of the programs are: Sacramento/Delta Greens "Trudy Pat" 
Program, Oceanside "Trudy Pat" Program, Yosemite/Ahwahnee I "Trudy Pat" 
Program, Yosemite/Ahwahnee II "Trudy Pat" Program, Mori Point "Trudy Pat" 
Program, Cypress Lakes "Trudy Pat" Program (located in Contra Costa County, 
California), Joshua Ranch "Trudy Pat" Program (located in Palmdale, 
California), Arciero-Diamond Ridge "Trudy Pat" Program (located in Diamond 
Bar, California), Esperanza Program (located in Victorville, California), 
Stacey Rose "A" Program (located in Victorville, California), Stacey Rose "B" 
Program (located in Victorville, California), and Franklin Meadows "Trudy 
Pat" Program (located in Sacramento, California). None of such programs have 
been required to file reports with the Commission.

         Only the Yosemite/Ahwahnee Properties and the Cypress Lakes property
have been acquired through foreclosure in the past three years. Detailed
information regarding the Yosemite/Ahwahnee Properties may be found at "Business
and Properties -- Properties -- Yosemite/Ahwahnee Properties." The Cypress Lakes
property consists of approximately 686 acres which were intended to be developed
into an 18-hole golf course along with 1,330 residential units.

         The principal adverse business development which caused 10 of the 12 
loans to default was the precipitous decline of the value of real estate 
throughout California brought about by the economic recession that commenced 
in California in the early 1990s. The decline in real estate values changed 
the economics of the projects planned by the developers so that they were no 
longer able to project profitability for themselves. Further, the 
availability of traditional financing for construction was significantly 
reduced due to (i) the savings and loan association failures of the late 
1980s and (ii) bank regulatory requirements which tightened the availability 
of


                                     167
<PAGE>

credit generally and substantially increased the amount of equity required 
as a prerequisite to obtaining a real estate development loan.

         With real estate values down and the availability of credit 
substantially reduced, the borrowers elected to cut their losses, default on 
the loans and turn the Properties over to the lender/Investors. This decision 
resulted in the Investors in the various Programs becoming tenancy-in-common 
beneficial owners of the real estate which secured the loans. This economic 
reality was not unique to the Programs.

                          PRIOR PERFORMANCE SCHEDULES
   
         Certain prior performance schedules are included in the following
tables. Schedule A shows, as of December 31, 1997, general information about
funds raised by the only program the offering for which closed in the last three
years. Schedule B shows, as of December 31, 1997, compensation paid to National
or its affiliates by the eleven programs which have not been completed. Schedule
C shows, as of December 31, 1997, the annual operating results of the eight
programs the offering for which closed in the last five years. Schedule D shows
general information about the one program that was completed within the last
five years and the two programs which obtained title to the real estate securing
their loans in the last five years. See also "Background and Reasons for the
Acquisition --Historical Compensation for Servicing, Asset and Property
Management/Effect of Acquisition" and "-- Historical Cash Distributions to
Investors" for further information about compensation paid to National and its
affiliates and distributions to Investors in the Programs.
    


                                    168
<PAGE>

                                 SCHEDULE A
   
The purpose of Schedule A is to show, as of August 31, 1998, information about
the funds raised and the associated offering expenses of the only "Trudy Pat"
program which closed in the three most recent years. The business objective of
the program was to earn a higher rate of interest on money than was available
from financial institutions and to receive a return of the principal advance in
four years or less. THIS PROGRAM DID NOT HAVE INVESTMENT OBJECTIVES SIMILAR TO
THOSE OF THE COMPANY. Prospective investors should be aware that the results of
this program are not necessarily indicative of the potential results of the
Company. See "Prior Programs" at page __ for a narrative summary of similar
programs in which National was involved.
    

<TABLE>
<CAPTION>
                                                           ARCIERO-DIAMOND RIDGE
                                                           ---------------------
<S>                                                        <C>
                Dollar amount offered                          $ 14,000,000

                Dollar amount raised                              5,538,800

                Less offering expenses:
                  Organizational expenses(1)                              0
                  Sales commissions(1)                                    0
                  Discounts retained by affiliates(1)                     0

                Loan Amount                                    $  5,538,800
  
                Date offering began                            July 21, 1993
                
                Length of offering in months                   12.75
                
                Months to investment all available for         one
                investment

</TABLE>

- ---------------------
(1)  The borrower repaid the loan proceeds on August 17, 1994 before the entire
     amount offered was raised. No offering expenses were paid by the investors.


                                    169
<PAGE>
                                  SCHEDULE B
   
The purpose of Schedule B is to show, as of August 31, 1998, aggregate
compensation paid over the last three years to National and its affiliates by
the eleven public "Trudy Pat" programs which have not been completed. The
business objective of the program was to earn a higher rate of interest on money
than was available from financial institutions and to receive a return of the
principal advance in four years or less. NONE OF THE PROGRAMS HAVE INVESTMENT
OBJECTIVES SIMILAR TO THOSE OF THE COMPANY. Prospective investors should be
aware that the results of these programs are not necessarily indicative of the
potential results of the Company. See "Prior Programs" at page __ for a
narrative summary of similar programs in which National was involved.
    

<TABLE>
<CAPTION>
                             Sacramento/                     Yosemite/          Yosemite/                       
                             Delta Greens      Oceanside     Ahwahnee I         Ahwahnee II          Mori Point   
                             ------------    -------------   ------------      -------------      ---------------
<S>                          <C>             <C>             <C>               <C>                <C>  
                       
Date offering commenced        11/1/88         11/15/91           5/2/89           9/10/90           11/20/89    

Dollar amount raised          $5,000,000      $30,000,000     $6,500,000         $13,500,000        $10,000,000  
                                                                                                           
Servicing fees                                                                                                   
   Jan. 1995 to Dec. 1997:                                                                                       
   Accrued                             0                0              0                   0                  0  
   Paid                                0          900,000         48,750             101,250                  0  

Property management fees                                                                                         
Jan. 1995 to Dec. 1997:                                                                                          
   Accrued                       141,733                0              0                   0            272,667  
   Paid                            8,267                0        146,250             303,750             27,333  

Amount paid to National                                                                                          
from proceeds of offerings                                                                                       
closed in the most recent
three years                         N/A            N/A            N/A                  N/A                N/A    







                                                                           Arciero-   
                                Joshua Ranch       Cypress Lakes        Diamond Ridge 
                                ------------       -------------        ------------- 
<S>                             <C>                <C>                  <C>
                                
                                
                                
Date offering commenced           3/26/90             2/19/91              7/21/93     
                                                                                       
Dollar amount raised            $15,000,000          $14,000,000          $5,538,000
Servicing fees                  
   Jan. 1995 to Dec. 1997:
   Accrued                                0                    0                   0
   Paid                                   0                    0                   0
                                                                                    
Property management fees  
Jan. 1995 to Dec. 1997:   
   Accrued                                0                    0                   0
   Paid                             450,000              420,000                   0
                                                                                      
Amount paid to National                                                               
from proceeds of offerings
closed in the most recent  
three years                            N/A                  N/A           $   69,670 

</TABLE>
                                        170
<PAGE>

                                                 SCHEDULE B (continued)

<TABLE>
<CAPTION>

                                     Esperanza        Stacey Rose "A"        Stacey Rose "B"
                                    -----------       ---------------        ----------------
<S>                                 <C>               <C>                    <C>
Date offering commenced               11/18/87              5/5/88                5/5/88

Dollar amount raised                  $500,000             $85,000               $315,300

Servicing fees
  Jan. 1995 to Dec. 1997:
  Accrued                                    0                    0                     0
  Paid                                       0                    0                     0

Property management fees
Jan. 1995 to Dec. 1997:
  Accrued                               15,000                2,550                 9,459
  Paid                                       0                    0                     0
  Amount paid to National
  from proceeds of offerings 
  closed in the most recent
  three years                            N/A                  N/A                   N/A

</TABLE>
                                     171

<PAGE>

                                     SCHEDULE C


   
The purpose of Schedule C is to show, as of August 31, 1998, the annual 
operating results of the seven public "Trudy Pat" programs the offerings of 
which closed in the most recent five years.  No tax information is included 
as tenancy-in-common arrangements are not required to file information tax 
returns. Each investor determines the tax treatment of distributions.  The 
business objective of the program was to earn a higher rate of interest on 
money than was available from financial institutions and to receive a return 
of the principal advance in four years or less.  NONE OF THE PROGRAMS HAVE 
INVESTMENT OBJECTIVES SIMILAR TO THOSE OF THE COMPANY.  Prospective investors 
should be aware that the results of these programs are not necessarily 
indicative of the potential results of the Company.  See "Prior Programs" at 
page __ for a narrative summary of similar programs in which National was 
involved.
    
<TABLE>
<CAPTION>
                           Sacramento/Delta Greens                                        Oceanside
                    -----------------------------------   -------------------------------------------------------------------------
                     1993    1994   1995    1996   1997      1993         1994         1995        1996         1997        1998
                     ----    ----   ----    ----   ----      ----         ----         ----        ----         ----        ----
<S>                 <C>     <C>    <C>    <C>     <C>     <C>        <C>           <C>         <C>          <C>         <C>
 Borrower loan
 repayments:
      Principal     $    0  $    0 $    0  $    0 $    0  $         0 $   375,000  $   900,000 $   900,000  $   675,000 $
      Interest           0       0      0       0      0    3,145,869     393,750            0           0            0   3,000,000
 Cash from sale       N/A     N/A    N/A     N/A    N/A       N/A         N/A          N/A         N/A          N/A
 Distributions to
 investors:(1)
      Principal          0       0      0       0      0            0     375,000      900,000     900,000      675,000
      Interest           0       0      0       0      0    3,145,869     393,750            0 $         0            0
 Distributions per
 $1,000 invested:
      Principal       N/A     N/A    N/A     N/A    N/A             0       12.50           30          30        22.50
      Interest        N/A     N/A    N/A     N/A    N/A        104.86       13.13            0           0            0
</TABLE>



- -------------
(1)  Net of servicing fees and property management fees and expenses.


                                       172
<PAGE>

                                     SCHEDULE C (continued)
<TABLE>
<CAPTION>
                                      Yosemite/Ahwahnee I                                     Yosemite/Ahwahnee II
                    ------------------------------------------------------   ------------------------------------------------------
                       1993        1994       1995       1996       1997        1993       1994       1995       1996       1997
                       ----        ----       ----       ----       ----        ----       ----       ----       ----       ----
<S>                 <C>         <C>        <C>        <C>        <C>         <C>        <C>        <C>        <C>        <C>
 Borrower loan
 repayments:
      Principal     $  103,085  $        0 $        0 $        0 $        0  $   68,264 $        0 $        0 $        0 $        0
      Interest         920,794       4,756          0          0          0     688,303     10,273          0          0          0
 Cash from sale        N/A         N/A        N/A        N/A        N/A         N/A        N/A        N/A        N/A        N/A
 Distributions to
 investors:(1)
      Principal        103,085           0          0          0          0      68,264          0          0          0          0
      Interest         920,794       4,756          0          0          0     688,303     10,273          0          0          0
 Distributions per
 $1,000 invested:
      Principal          15.86           0          0          0          0        5.06          0          0          0          0
      Interest          141.66         .73          0          0          0       50.99        .76          0          0          0
</TABLE>



- ---------
(1)  Net of servicing fees and property management fees and expenses.


                                       173
<PAGE>

                                     SCHEDULE C (continued)
<TABLE>
<CAPTION>
                                          Mori Point                                              Joshua Ranch
                    ------------------------------------------------------   ------------------------------------------------------
                       1993        1994       1995       1996       1997        1993       1994       1995       1996       1997
                       ----        ----       ----       ----       ----        ----       ----       ----       ----       ----
<S>                 <C>         <C>        <C>        <C>        <C>         <C>        <C>        <C>        <C>       <C>
 Borrower loan
 repayments:
      Principal     $        0  $        0 $        0 $        0 $        0  $        0 $        0 $        0 $        0 $        0
      Interest               0           0          0          0          0     478,127          0          0          0          0
 Cash from sale              0           0          0          0          0     N/A              0          0          0          0
 Distributions to
 investors:(1)
      Principal              0           0          0          0          0           0          0          0          0          0
      Interest               0           0          0          0          0     478,127          0          0          0          0
 Distributions per
 $1,000 invested:
      Principal              0           0          0          0          0           0          0          0          0          0
      Interest               0           0          0          0          0       31.88          0          0          0          0
</TABLE>



- -----------
(1)  Net of servicing fees and property management fees and expenses.

                                       174

<PAGE>

                                     SCHEDULE C (continued)
<TABLE>
<CAPTION>
                                         Cypress Lakes                                        Arciero-Diamond Ridge
                           --------------------------------------------------   --------------------------------------------------
                                 1993           1994      1995    1996   1997        1993           1994       1995    1996   1997
                                 ----           ----      ----    ----   ----        ----           ----       ----    ----   ----
<S>                        <C>              <C>          <C>     <C>    <C>     <C>            <C>             <C>     <C>    <C>
 Borrower loan
 repayments:
      Principal            $             0  $          0 $    0  $    0 $    0  $            0 $    5,538,800   N/A     N/A    N/A
      Interest                   1,337,101        62,706      0       0      0         113,531        297,077   N/A     N/A    N/A
 Cash from sale                  N/A             N/A       N/A     N/A    N/A        N/A            N/A         N/A     N/A    N/A
 Distributions to
 investors:(1)
      Principal                          0             0      0       0      0  $            0      5,538,800   N/A     N/A    N/A
      Interest                   1,337,101        62,706      0       0      0         113,551        997,027   N/A     N/A    N/A
 Distributions per $1,000
 invested:
      Principal                          0             0      0       0      0  $            0          1,000   N/A     N/A    N/A
      Interest                       95.57          4.48      0       0      0           20.50          53.64   N/A     N/A    N/A
</TABLE>



- ------------
(1)  Net of servicing fees and property management fees and expenses.

                                       175

<PAGE>

                                     SCHEDULE D


   
The purpose of Schedule D is to show, as of August 31, 1998, the results of 
the "Trudy Pat" programs which closed or in which the loan has been 
completely repaid or title obtained to the property within the last five 
years.  No tax information is available as tenancy-in-common arrangements are 
not required to file information income tax returns.  The business objective 
of the program was to earn a higher rate of interest on money than was 
available from financial institutions and to receive a return of the 
principal advance in four years or less.  NONE OF THE PROGRAMS HAVE 
INVESTMENT OBJECTIVES SIMILAR TO THOSE OF THE COMPANY.  Prospective investors 
should be aware that the results of these programs are not necessarily 
indicative of the potential results of the Company. See "Prior Programs" at 
page __ for a narrative summary of similar programs in which National was 
involved.
    

<TABLE>
<CAPTION>
                                                    Arciero-Diamond        Palmdale/
                                                         Ridge            Joshua Ranch       Cypress Lakes
                                                         -----            ------------       -------------
<S>                                               <C>                 <C>                  <C>
 Dollar amount raised                             $   5,538,800       $      15,000,000    $      14,000,000

 Loan secured by                                  one property        one property         one property

 Date loan fully funded                           July 25, 1994       February 24, 1992    February 26, 1993

 Date loan paid off or title to property
 obtained                                         August 17, 1994(1)  October 8,1993       July 14, 1995

 Repayment/Distributions:
      Principal                                   $   5,538,800       $             -0-    $             -0-
      Interest                                    $     297,077(2)    $       3,887,428    $       3,739,550

 Distributions per $1,000 invested:
      Principal                                   $       1,000       $             -0-    $             -0-
      Interest                                    $       53.64(2)    $          259.16    $          267.11
</TABLE>

- ----------
(1)  This loan was funded over the course of 12.75 months, commencing on July
     21, 1993.  Funds were first advanced to the borrower on September 16, 1993.
(2)  Net of compensation to National.  In 1993, interest in the amount of
     $113,551 ($53.64 per $1,000 of investment), net of compensation to
     National, was distributed to investors.

                                       176

<PAGE>

                  SECONDARY MARKET FOR TENANCY-IN-COMMON INTERESTS

     There is no organized market for the tenancy-in-common interests held by
Investors in the Programs.  Any transfers of such interests must be privately
negotiated among willing parties.

                               PRINCIPAL SHAREHOLDERS

     The following tables set forth information as of the date hereof as to each
person or entity who owns of record or is known by the Company to own
beneficially five percent or more of the Company's outstanding voting securities
and information as to the securities ownership of management.  All stock
ownership shown below is direct unless otherwise indicated.

PRINCIPAL SHAREHOLDERS

   
<TABLE>
<CAPTION>
                                                                Percent of All
                                                                Voting Shares
               Name and Address                Common Stock      Outstanding
               ----------------                ------------      -----------
<S>                                            <C>              <C>
 Yale Partnership for Growth and                 [118,814]          36.7%
 Development, L.P.(1)                                           
 4220 Von Karman Avenue                                         
 Suite 110                                                      
 Newport Beach, CA 92660

 J-Pat, L.P.(2)                                  [118,814]          36.7%
 4220 Von Karman Avenue                                       
 Suite 110                                                    
 Newport Beach, CA 92660                                      
</TABLE>
    
- --------------
(1)  As manager of the general partner, Mr. Lasker controls this partnership and
     has sole voting and investment power.
(2)  As manager of the general partner, Mr. Orth controls this partnership and
     has sole voting and investment power.

                                       177
<PAGE>

DIRECTOR AND OFFICER STOCK OWNERSHIP

   

<TABLE>
<CAPTION>
                                                                                      Percent of
                                                       Percent of                     Class if
                                                        Class if     Percent of       Acquisition
                                           Percent    Acquisition     Class if         Completed,
                                         of Class if    Completed    Acquisition       All Units
                                         Acquisition  only and all    Completed       Sold and All    Common    
                              Common      Completed     Warrants       and All          Warrants       Stock        Percent 
       Name/Position          Stock          Only(3)   Exercised(3)  Units Sold(3)    Exercised(3)    Options      of Class 
       -------------          -----          ----       -------      -------------    -------------   -------      --------
<S>                         <C>         <C>             <C>          <C>              <C>             <C>          <C>
 David G. Lasker,
 President, Chief           
 Financial Officer and                    
 Director(1)                [118,814]       6.88%(4)      2.0%(7)        1.96%(10)       1.85%(13)    10,000(16)     26.66%

 James Orth, Chief
 Executive Officer,         
 Secretary and Director(2)  [118,814]       6.88%(4)      2.0%(7)        1.96%(10)       1.85%(13)    10,000(16)     26.66%

 L.C. "Bob" Albertson, Jr.
 Executive Vice President,  
 Director                     44,685        2.59%(5)      0.8%(8)        0.74%(11)       0.7%(14)     10,000(16)     26.66%

 Charles F. Hanson, Jr.,    
 Director                       -             -             -              -               -           2,500          6.67%

 Dudley Muth, Director          -             -             -              -               -           2,500          6.67%

 James G. LeSieur III,      
 Director                       -             -             -              -               -           2,500          6.68%

 Directors and Officers as  
 a group                    [282,313]       16.35%(6)      4.8%(9)       4.66%(12)       4.40%(15)    37,500        100.00%
</TABLE>
    
- ---------------------
   
(1)  Mr. Lasker controls Yale Partnership for Growth and Development, L.P. which
     owns the Shares reported.  He has sole voting and investment power.
(2)  Mr. Orth controls J-Pat, L.P. which owns the Shares reported. He has sole
     voting and investment power.
(3)  Assuming all ten Programs participate in the Acquisition.
(4)  6.97% if only seven Programs participate.
(5)  2.62% if only seven Programs participate.
(6)  16.56% if only seven Programs participate.
(7)  2.03% if only seven Programs participate.
(8)  0.77% if only seven Programs participate.
(9)  4.83% if only seven Programs participate.
(10) 1.99% if only seven Programs participate.
(11) 0.75% if only seven Programs participate.
(12) 4.73% if only seven Programs participate.
(13) 1.87% if only seven Programs participate.
(14) 0.7% if only seven Programs participate.
(15) 4.44% if only seven Programs participate.
(16) Options to be granted to Messrs. Lasker, Orth and Albertson initially 
     will not be granted pursuant to the Stock Incentive Plan. Those 
     granted to the other directors will be granted pursuant to that 
     Plan. Messrs. Lasker, Orth and Albertson each will be able to exercise 
     options to purchase 3,333 shares immediately upon receipt. In 
     addition, each of Messrs. Lasker, Orth and Albertson will be issued 
     10,000 options on the first anniversary of the Acquisition and 10,000 
     options on the second anniversary of the Acquisition.
    

                                       178

<PAGE>

                             DESCRIPTION OF SECURITIES


     The following description of the Shares and other capital stock of the 
Company does not purport to be complete but contains a summary of portions of 
the Company's Certificate of Incorporation and is qualified in its entirety 
by reference to the Company's Certificate of Incorporation.

GENERAL

     The total number of shares of stock which the Company has authority to
issue is 12,000,000 shares, of which 10,000,000 are shares of Common Stock,
$0.001 par value per share ("Common Stock"), and 2,000,000 are shares of
Preferred Stock, $0.001 par value per share ("Preferred Stock").  The Board of
Directors is authorized to provide for the issuance of shares of Preferred Stock
in one or more series, to establish the number of shares in each series and to
fix the designation, powers, preferences and the rights of such series and the
qualifications, limitations or restrictions thereof.

COMMON STOCK

     All shares of Common Stock offered hereby will be duly authorized, fully
paid and nonassessable.  Subject to the preferential rights of any other shares
or series of shares of Preferred Stock, holders of Common Stock will be entitled
to receive distributions on such Common Stock if, as and when authorized and
declared by the Board of Directors of the Company out of assets legally
available therefor and to share ratably in the assets of the Company legally
available for distribution to its Shareholders in the event of its liquidation,
dissolution or winding-up after payment of, or adequate provision for, all known
debts and liabilities of the Company.

     Each outstanding share of Common Stock entitles the holder to one vote on
all matters submitted to a vote of Shareholders, including the election of
directors, and, except as otherwise required by law or except as provided with
respect to any other class or series of shares of stock, the holders of such
shares of Common Stock will possess the exclusive voting power.  There is no
cumulative voting in the election of directors, which means that the holders of
a majority of the outstanding shares of Common Stock can elect all of the
directors then standing for election and the holders of the remaining shares, if
any, will not be able to elect any directors.  Holders of Common Stock have no
conversion, sinking fund, redemption rights or any preemptive rights to
subscribe for any securities of the Company.

PREFERRED STOCK

     The Preferred Stock may be issued from time to time in one or more 
series as authorized by the Board of Directors.  Prior to issuance of shares 
of each series, the Board of Directors by resolution shall designate that 
series to distinguish it from all other series and classes of stock of the 
Company, shall specify the number of shares to be included in the series and 
shall set the

                                       179

<PAGE>

terms, preferences, conversion or other rights, voting powers, restrictions, 
limitations as to dividends or other distributions, qualifications and terms 
or conditions of redemption.  Subject to the express terms of any other 
series of preferred stock outstanding at the time and notwithstanding any 
other provision of the Certificate of Incorporation, the Board of Directors 
may increase or decrease the number of shares of, or alter the designation or 
classify or reclassify, any unissued shares of any series of Preferred Stock 
by setting or changing, in any one or more respects, from time to time before 
issuing the shares, and the terms, preferences, conversion or other rights, 
voting powers, restrictions, limitations as to dividends or other 
distributions, qualifications or terms or conditions of redemption of the 
shares of any series of Preferred Stock.  There are no shares of Preferred 
Stock outstanding and the Company has no present plans to issue any.

WARRANTS

   
     The only presently existing warrants will be issued as part of the Units 
to be issued in the Acquisition and the concurrent offering they are 
denominated "1998" Warrants.  Each warrant will be exercisable to purchase 
one share of Common Stock. The 1998 Warrants will be exercisable for a period 
of 20 consecutive trading days commencing on the first trading day of the 
first full week after the six-month anniversary of the issuance of the Units 
to Investors. The exercise price would be [80%] of the average trading price 
for the Common Stock with average trading price meaning the average of the 
closing trading prices for the Common Stock for the 20 consecutive trading 
days (whether or not trades actually occurred on all of such dates) prior to 
the date the 1998 Warrants first become exercisable. The warrants are [not] 
detachable from the Units [for 60 days], contain standard anti-dilution 
clauses and will be fully transferable from [60 days from] the date of the 
close of the Acquisition.  The Common Stock issued upon exercise of these 
warrants has been registered under the Securities Act and, when issued, will 
be freely tradable.  [The warrants will not be listed initially.]  National 
will not exercise any of the warrants it receives with Units allocated to it 
as an Investor in each of the Programs.
    

CERTAIN SHAREHOLDER VOTING REQUIREMENTS
   
     The Company's Certificate of Incorporation requires the concurrence of the
holders of two-thirds of the voting power of the outstanding voting stock to
amend specified provisions of the Company's Certificate of Incorporation and
By-Laws, which provide that (i) shareholders generally may not call a special
meeting of shareholders or act by written consent; (ii) subject to applicable
law, the Company's Board of Directors will be divided into three classes, the
effect of which is that only approximately one-third of the Board will be
elected each year; (iii) directors may be removed by the Shareholders only for
cause and only upon the affirmative vote of two-thirds of the voting power of
the outstanding voting stock; (iv) a vote of two-thirds of the voting power of
the outstanding voting stock not held by an "interested stockholder" is required
for the approval of specified types of business combinations; and (v) subject to
applicable law, holders of Common Stock will not be entitled to cumulative
voting of shares for the election of directors.  These provisions, together with
a classified Board of Directors and the authorization to


                                       180

<PAGE>

issue Preferred Stock on terms designated by the Board of Directors, could be 
used to defend against certain business combinations not favored by the Board 
of Directors (so-called "hostile takeovers").
    

TRANSFER AGENT AND REGISTRAR

     The transfer agent and registrar for the Company's Common Stock is American
Stock Transfer & Trust Company.

                                    THE OFFERING


OFFERING OF ACQUISITION UNITS

   
     Subject to the conditions set forth in this Prospectus, the Company is 
offering to Investors in the Programs an aggregate of [1,403,321] Units in 
exchange for all of the real estate and other assets, certain of the 
liabilities and business of all of the Programs. The purpose of the offering 
is to consolidate the operations of the Programs, improve the ability to sell 
or obtain financing for development of the Program's Properties, eliminate the 
assessment process, focus on revenue-generating potential, improve efficiency 
of operations in order to reduce costs and increase profit potential, and 
create greater potential overall value than each of the Programs have 
separately.  The Units will be allocated to the Programs based on Exchange 
Values and will be further allocated within each of the Programs pro rata in 
respect of the Adjusted Outstanding Investments of the Investors in the 
respective Programs.  For example,
    

   
<TABLE>
<CAPTION>
    If your Adjusted Outstanding                     You will receive
      Investment is $10,000 in                  the following number of Units
      ------------------------                 -------------------------------
                                                             If Only the Seven
                                       If All Programs     "Trudy Pat" Programs
                                         Participate            Participate
                                         -----------            -----------
<S>                                    <C>                 <C>
       Sacramento/Delta Greens               128                    128
              Oceanside                      111                    111
         Yosemite/Ahwahnee I                 122                    122
        Yosemite/Ahwahnee II                 117                    117
             Mori Point                      219                    219
            Cypress Lakes                    154                    154
        Palmdale/Joshua Ranch                72                     72
              Esperanza                      185                     -
            Stacey Rose A                    229                     -
            Stacey Rose B                    228                     -
</TABLE>
    
   
     No sales commission will be paid by any party in connection with the
exchange of the Units for the assets of the Programs.
    
   
     Immediately after the approval of the Acquisition, as agent of and on 
behalf of the Investors, National or an affiliated entity will execute the 
acquisition agreements for the Properties of each of the Programs and title 
to each of the Properties will pass to the Company in accordance with 
California real estate law.  In addition, certificates for the Units will be
    

                                       181

<PAGE>

prepared by the Company's Transfer Agent and Registrar, and promptly mailed 
to all Investors of record.

   
CONCURRENT OFFERING
    
   
         In addition to the Consent Solicitation, the Company is simultaneously
offering up to 125,000 units at $20 per unit to be issued exclusively to
existing program investors. The offering is a "best efforts" offering with no
minimum number of units which must be sold. There is no assurance that any
proceeds will be received. No sales can be completed unless the acquisition is
approved. Each unit consists of one share and three 1998 Warrants. Each unit
offered concurrently will be identical to the Units issued in the Acquisition.
NASD broker-dealers will receive an aggregate of $1.40 per unit commission from
the company for any units sold with their help.
    
   
         If any funds are raised by the offering, they would be used to pay
offering expenses, acquisition expenses, property taxes due, and for working
capital, as detailed in the company's business plan. Any funds raised on
exercise of warrants would be used for working capital.
    
   
         FOR ADDITIONAL INFORMATION ABOUT THE CONCURRENT OFFERING, SEE THE 
PROSPECTUS WHICH  ACCOMPANIES THIS CONSENT SOLICITATION STATEMENT AS A 
SEPARATE DOCUMENT.
    
                        APPRAISALS AND FAIRNESS OPINION

GENERAL
   
         Exchange Values were determined as of _________, 1998 [THE MONTH-END
BEFORE MAILING OF THIS PROSPECTUS] and have been assigned to each of the
Programs solely to establish a method of allocating the Shares for purposes of
the Acquisition. The Exchange Values were determined by National and the
Company. The starting point for the Exchange Values was the independent
appraised value of each of the Program's real estate; however, due to the
significant disparity between the March 1998 and the October 1996 appraised
values of the Yosemite/Ahwahnee I and II Properties, management of National and
the Company had to reconcile those appraisals to arrive at Exchange Values for
the Yosemite/Ahwahnee I and II Properties. See "-- Conflicting Yosemite/Ahwahnee
Properties' Appraisals" for adjustments to the appraised values of the
Yosemite/Ahwahnee Properties that were made to arrive at those Exchange Values.
Such appraised values were determined for the Programs by the following
appraisers:
    


                                     182
<PAGE>

<TABLE>
<CAPTION>
                                                Name, Address of Appraisers
Name of Program                                 and Date of Appraisal
- ---------------                                 ---------------------------
<S>                                             <C>
Sacramento/Delta Greens                         David E. Lane, Inc.
                                                9851 Horn Road, Suite 150
                                                Old Mills Winery Office Park
                                                Sacramento, California 95827
                                                Date:  May 1997 and March 1998

Yosemite/Ahwahnee I and II                      Arnold Associates
                                                751 West 18th Street
                                                Post Office Box 272
                                                Merced, California 95341
                                                Date:  May 1997 and March 1998

                                                The Mentor Group, Inc.
                                                4333 Park Terrace Drive
                                                Suite 200
                                                Westlake Village, California 91361
                                                Date:  October 1996

Mori Point                                      PKF Consulting
                                                425 California Street
                                                San Francisco, California 94104
                                                Date:  May 1997 and March 1998

Cypress Lakes                                   Sedway Group
                                                3 Embarcadero Centre, Suite 1150
                                                San Francisco, California 94111
                                                Date:  March 1998

Palmdale/Joshua Ranch                           Likas & Associates
                                                20101 S.W. Birch Street, Suite 150B
                                                Newport Beach, California 92660
                                                Date:  March 1998

Esperanza                                       Likas & Associates
                                                20101 S.W. Birch Street, Suite 150B
                                                Newport Beach, California 92660
                                                Date:  March 1998

Stacey Rose A and B                             Likas & Associates
                                                20101 S.W. Birch Street, Suite 150B
                                                Newport Beach, California 92660
                                                Date:  March 1998
</TABLE>


                                      183
<PAGE>

         The aggregate appraised values of the assets covered by all appraisals
(as the Yosemite/Ahwahnee appraisals were reconciled by National and the
Company) is $27,601,000.

         The above appraisers were selected because of their respective
reputations and experience in appraising the value of real estate of the type
involved. In addition, in the cases of Arnold Associates and Boznanski &
Company, the original borrowers had used these companies for the appraisals
delivered to the lenders (Investors) at the time the original "Trudy Pat" loan
was made. National felt their prior experience with the Yosemite/Ahwahnee
Properties and the Oceanside Property, respectively, might provide some cost
savings to their respective Programs.
   
          National then engaged Houlihan Valuation Advisors, 2029 Century Park
East, Suite 2890, Los Angeles, California 90067, the Independent Valuator, to
render an opinion that the allocation of Shares among the Programs, as well as
the number of Shares retained by management of the Company and other founders of
the Company, is fair to the Investors from a financial point of view whether
only the seven Trudy Pat programs elect to participate or all ten Programs elect
to participate. National did not request the Independent Valuator to render
opinions on the financial fairness of other possible combinations of Programs.
National did not believe the other combinations to be material if the proposed
allocations from seven or all ten Programs was financially fair. If the
Acquisition results in the combination of Programs other than the seven Trudy
Pat Programs or all ten Programs, there will be no fairness opinions that
addresses that combination of Programs.
    
         The Fairness Opinion is attached as Appendix 1 to this Prospectus. The
Fairness Opinion and appraisals have been filed as exhibits to the Registration
Statement of which this Prospectus is a part. Copies may be obtained without
charge by writing to Vivian Kennedy, National Investors Financial, Inc., 4220
Von Karman Avenue, Suite 110, Newport Beach, California 92660.

         National did not impose any limitations on the scope of the
investigations of the independent appraisers or the Independent Valuator to
enable them to render their respective appraisals and the Fairness Opinion.
National and the Company determined the consideration to be paid to the
Investors. The Independent Valuator has no obligation to update its Fairness
Opinion. Neither National nor the Company plans to request an update at present.
There is no contract, agreement or understanding between National or the Company
on the one hand and the Independent Valuator on the other hand regarding any
future engagement.

         The Fairness Opinion is discussed in detail in "Background and Reasons
for the Acquisition -- Appraisals and Fairness Opinion."

EXPERIENCE OF INDEPENDENT APPRAISERS

         Each of the independent appraisers is a member in a nationally
recognized society such as the American Institute of Real Estate Appraisers
("MAI"). Each has been involved in the appraisal of real estate in California
for many years. National believes that each of the independent appraisers is
recognized among such appraiser's peers as being well experienced in


                                     184
<PAGE>

appraising the type of real estate it was asked to value. National selected 
the appraisers because of the appraisers' respective experience and 
reputation in connection with real estate assets of the nature they were, 
respectively, asked to value.

MAY 1997 AND MARCH 1998 APPRAISALS

         On behalf of the Programs, National engaged the independent 
appraisers identified in "-- General" above to appraise the "as is," highest 
and best use, value of the real estate portfolio of the applicable Program.  
Each of the independent appraisers has consented to reference to the 
appraisals in this Prospectus.

          SUMMARY OF METHODOLOGY. In the case of the real estate in the
Sacramento/Delta Greens Program, the independent appraiser determined that the
sales comparison, land residual, and discounted cash flow methods for appraising
real estate were appropriate to use. In the case of the real estate in the
Yosemite/Ahwahnee I and II Programs, the independent appraiser determined that
the sales comparison, income and cost methods for appraising real estate were
appropriate to use on various portions of the Properties. In the case of the
real estate in the Mori Point Program, the independent appraiser determined that
the discounted cash flow, ground rent capitalization and sales comparison
methods for appraising real estate were appropriate to use. In the case of the
real estate in the Palmdale/Joshua Ranch, Esperanza and Stacey Rose A and B
Programs, the independent appraiser determined that the sales comparison
approach was appropriate to use. In the case of the Cypress Lakes Program, the
independent appraiser determined the sales comparison approach and the
subdivision development approach were appropriate to use. See Appendix 2 for
definitions of these appraisal methods.

         In conducting each of the appraisals, representatives of the several
appraisers reviewed and relied upon, without independent verification, certain
information provided by National, including, but not limited to: applicable
financial information; property descriptions; historical acquisition
information; title information relating to encumbrances; and such other
information as was requested by the appraiser and available to National.
Representatives of each of the appraisers performed site inspections on the real
estate of each of the Programs in 1997. In the course of these visits, any
physical facilities were inspected and information on the local market, as well
as the subject property, was gathered.

         Where appropriate, applicable government records were reviewed and
information was gathered from applicable government officials. As appropriate,
historical operating statements for certain of the Properties were reviewed.

         Each appraiser then estimated the value of the real estate of the
applicable Programs based on the approaches to valuation described above.

         CONCLUSION AS TO APPRAISED VALUE. Based on the valuation methodology
used by each of the appraisers, the estimated "as is" value of the real estate
for each of the Programs is as follows:


                                     185
<PAGE>

<TABLE>
<CAPTION>
                                            Real Estate "As Is"               Ownership Date Real Estate 
Name of Program                             Value  Conclusion(1)                  Value Conclusions
- ---------------                             --------------------              --------------------------
<S>                                         <C>                               <C>
     Sacramento/Delta Greens                  $  1,745,000                       $  3,075,000
     Oceanside                                         N/A(2)                       6,484,000(3)
     Yosemite/Ahwahnee I and II                 20,916,000                         19,641,000
     Mori Point                                  5,500,000                          4,100,000
     Cypress Lakes                               6,000,000                          5,200,000
     Palmdale/Joshua Ranch                       2,700,000                          5,390,000
     Esperanza                                     270,000                            530,000
     Stacey Rose A and B                           320,000                          1,600,000
                                              ------------                       ------------
         TOTAL                                $ 37,451,000                       $ 46,020,000
                                              ------------                       ------------
                                              ------------                       ------------
</TABLE>
- ------------
(1)  See Appendix 2 for a description of each appraiser's conclusion with regard
     to the valuation methods selected and with regard to separately
     identifiable portions of the Property of each program.

(2)  Parcels of Yosemite/Ahwahnee properties were purchased on June 5, 1998.
     These parcels represent $10,350,000 of the total value.

(3)  The value of the original Oceanside Program's property at the time title
     was taken. That property was subsequently sold.

         ASSUMPTIONS, LIMITATIONS AND QUALIFICATIONS.  Each appraisal report 
was prepared in  accordance with the Uniform Standards of Professional 
Appraisal Practice.  Each appraiser utilized certain assumptions to determine 
the appraised value of the Properties.

         See Appendix 2 for a discussion of the assumptions, limitations and
qualifications of the appraisals.

THE MENTOR APPRAISAL

         In the Fall of 1996, National hired The Mentor Group, Inc. ("Mentor")
to appraise the "highest and best use" value of the Yosemite/Ahwahnee Properties
as a guide for planning purposes. As of October 10, 1996, using primarily the
cost approach, Mentor determined the "as is" value of the subdivision portion of
the Properties to be $530,000 and the "as is" value of the balance (deemed
excess land) as $3,460,000 for an aggregate appraised value of approximately
$4,000,000. Mentor determined that the highest and best use of the Properties,
as of the appraisal date, was to hold the project for future study or project
implementation. In the Spring of 1997, National hired Arnold Associates to
determine the "as is" value of the Properties assuming that they were developed
at their highest and best use, recognizing that, to achieve highest and best
use, it would take a substantial continued investment in the Properties and a
significant amount of time.
   
         In conducting the appraisal, representatives of The Mentor Group
reviewed and relied upon, without independent verification, certain information
provided by National, including, but not limited to: applicable financial
information; property descriptions; historical acquisition


                                     186
<PAGE>

information; title information relating to encumbrances; and such other 
information as was requested by the appraiser and available to National. 
Representatives of the appraiser performed site inspections on the real 
estate of each of the Programs in the Fall of 1996. In the course of these 
visits, any physical facilities were inspected and information on the local 
market, as well as the subject property, was gathered.
    
         Where appropriate, applicable government records were reviewed and
information was gathered from applicable government officials. As appropriate,
historical operating statements for certain of the Properties were reviewed.

         The appraiser then estimated the value of the real estate of the
Yosemite/Ahwahnee Properties based on the approaches to valuation described
above.

 CONFLICTING YOSEMITE/AHWAHNEE PROPERTIES' APPRAISALS

         Faced with the significant disparity between the Yosemite/Ahwahnee
valuation conclusions of The Mentor Group and Arnold Associates (as the Arnold
Associates appraisal was updated to March 31, 1998), in order to arrive at an
Exchange Value for the Yosemite/Ahwahnee Properties, National used its judgment
regarding the two appraisals as follows:

         First, with regard to the Ahwahnee Country Club portion of the combined
Properties, National judged the Arnold Associates appraisal as more reasonable
due to substantial improvements to the golf course and a doubling in the number
of golf course rounds played since the Mentor appraisal. Thus, the Arnold
appraisal of $3,810,000 for this portion of the Properties was used to determine
the aggregate value for purposes of calculating Exchange value.

         Second, with regard to the Ahwahnee recreational vehicle park 
portion, National accepted the Arnold Associates appraisal as more reasonable 
due to the significant increase in membership sales from approximately 50 to 
over 400 since the Mentor appraisal. Thus, the Arnold appraisal of $3,886,000 
for this portion of the Properties was used to determine the aggregate 
appraised value for purposes of calculating Exchange Value.

         Third, with regard to Phase I of the Ahwahnee Country Club Estate lots,
sales subsequent to the Mentor appraisal support the Arnold Associates estimate
of value.

         Fourth, as to the balance of the land, National accepted the
conservative Mentor appraisal as more reasonable due to the time and costs
required to develop these parcels.

         Fifth, the aggregate revised appraisal was allocated between the
Yosemite/Ahwahnee I and II Programs in accordance with the amounts of the
respective original loans by each Program. National deemed this allocation
reasonable because there is no other way to allocate the respective financial
contribution to the current status of the entire property. This allocation
yielded a revised appraised value of $1,782,950 to the Yosemite/Ahwahnee I
Property and $3,703,050 to the Yosemite/Ahwahnee II Property.


                                     187
<PAGE>

ON-GOING RELATIONSHIPS

         Each of the appraisers was paid a fee for its appraisals deemed to be
reasonable by National. The fees for such appraisals were paid out of funds
available to the respective Programs through cash flow or assessments. In
addition, each appraiser was reimbursed for reasonable travel and other
out-of-pocket expenses incurred in making site visits and in preparing the
valuations. The fees were negotiated between National and each of the appraisers
and payment thereof is not dependent upon completion of the Acquisition. Neither
National nor the Company has retained any of the appraisers in the past,
although the borrower in the Oceanside Program used Boznanski & Company and the
borrower in the Yosemite/Ahwahnee I and II Programs used Arnold Associates in
connection with the original "Trudy Pat" loans. National and the Company may
engage one or more of the appraisers to provide appraisal and other services in
the future. There is no contract, agreement or understanding between National or
the Company on the one hand and any of the appraisers on the other hand
regarding any future engagement.

UPDATES/CHANGES

         None of the appraisers have any obligation to update their appraisals
and, at present, neither National nor the Company plan to obtain further
updates. Except for improvement in revenues from operations of the golf course
at the Yosemite/Ahwahnee Properties since the date of the Mentor appraisal,
neither National nor the Company are aware of any conditions which have changed
since the date of the appraisals which may affect appraised values.

                        FEDERAL INCOME TAX CONSEQUENCES

         The following discussion is a summary of the material Federal income
tax consequences of the Acquisition to the Investors and the Company. It is
based on the Internal Revenue Code of 1986, as amended, the Income Tax
Regulations, judicial decisions, current positions of the Treasury Department
and the Internal Revenue Service contained in published Revenue Rulings and
Revenue Procedures, and current administrative positions of the Service, any of
which could be materially and adversely changed, possibly on a retroactive
basis, at any time.

         It is impractical to summarize all potential Federal, state, local and
foreign tax consequences of the Acquisition. Accordingly, the following
discussion does not address any aspect of state, local or foreign law or Federal
estate or gift tax matters. Moreover, the following discussion does not address
special considerations that may apply (i) to certain classes of Investors
including, without limitation, Investors who are insurance companies, financial
institutions, securities dealers, foreign persons or Investors who receive Units
as compensation, or (ii) to Investors subject to special rules including,
without limitation, the personal holding company tax, the accumulated earnings
tax, the tax on unrelated business taxable income of tax- exempt entities, and
the S corporation rules. The Federal income tax consequences to any particular
Investor may be affected by matters not discussed below. Consequently, the
following



                                     188
<PAGE>

discussion should not be regarded as a complete analysis of all the
possible tax consequences or as a substitute for consultation by Investors with
their own tax advisors.

         No advance rulings have been or will be obtained from the Service with
respect to any aspect of the Acquisition. Counsel to the Company, Arter & Hadden
LLP, is unable to give an opinion as to whether the Acquisition transaction will
qualify under Section 351 of the Code, as discussed below. Counsel has delivered
its opinion to the Company to the effect that the discussion under "Federal
Income Tax Consequences" accurately reflects the law as of the date of this
Prospectus. No other opinion of counsel has been or will be obtained with
respect to any tax aspect of the Acquisition. Unlike an advance ruling,
counsel's opinion is not binding on the Service and provides no assurance that
the Service will not challenge an Investor's or the Company's tax treatment of
the Acquisition. In the event of such a challenge, an Investor or the Company
may be adversely affected and personally may incur substantial legal and
accounting fees and costs even if the challenge proves to be unsuccessful. The
adverse consequences might not be the same for all Investors.

         Upon receipt of a written request, a copy of the opinion will be 
transmitted promptly,  without charge, by the Company. Requests should be 
addressed to Vivian Kennedy, National Investors Financial, Inc. 4220 Von 
Karman Avenue, Suite 110, Newport Beach, California  92660.

         INVESTORS ARE URGED TO CONSULT THEIR OWN TAX ADVISORS WITH RESPECT TO
THE FEDERAL, STATE, LOCAL AND FOREIGN TAX CONSEQUENCES OF THE ACQUISITION AS
THEY RELATE TO THEIR PERSONAL TAX SITUATIONS.

QUALIFICATION OF THE ACQUISITION AS A SECTION 351 TRANSACTION

         1. GENERAL RULES. The Federal income tax consequences of the
Acquisition will depend primarily on whether the Acquisition qualifies as a
Section 351 transaction. (All "Section" references in this summary are to the
specified Section of the Code.) The Company intends to treat the Acquisition as
a qualifying Section 351 transaction.

                  The Acquisition will qualify under Section 351 if (i) the
Company is not an "investment company," and (ii) collectively, the Investors in
the Programs who transfer the Properties to the Company in exchange for Units
are in "control" of the Company "immediately after the exchange." The Company's
transfer of the Properties to its subsidiary corporations in Section 351
transfers will not invalidate the Acquisition from qualifying as a Section 351
transaction. See, e.g., Revenue Ruling 77-449, 1977-2 C.B. 110.

                  (a) INVESTMENT COMPANY. The Acquisition will not qualify under
Section 351 if the Company is an "investment company" as defined in Section
351(e). Counsel to the Company is of the opinion that the Company is not an
investment company for this purpose.

                  (b) CONTROL. The Investors must be in "control" of the Company
immediately after the exchange. The term "control" is defined in Section 368(c)
as stock possessing at least

                                      189
<PAGE>

80% of the total combined voting power of all classes of stock entitled to 
vote and at least 80% of the total number of shares of all other classes of 
stock of the corporation. Investors will acquire 80% or more of the Shares of 
the Company (which is the only class of stock of the Company) and, 
accordingly, will acquire "control" of the Company.

                  (c) IMMEDIATELY AFTER THE EXCHANGE. The Investors also must be
in control of the Company "immediately after the exchange." This requirement has
been the subject of considerable litigation, remains uncertain in certain
respects, and is subject to a case-by-case analysis of the facts, and is subject
to the application of the "step transaction doctrine" to those facts. This
uncertainty is compounded because the courts have not universally agreed upon
all of the components that are used in determining whether the step transaction
doctrine should be applied.

                  The principal concern raised by the possible application of 
the step transaction doctrine to the Acquisition is that it may cause a 
sufficient number of Investors, who will own 80% or more of the outstanding 
Shares on the Effective Date, to be treated as owning less than 80% 
"immediately after the exchange." This may occur if Investors in transactions 
CONTEMPLATED BY THEM ON THE EFFECTIVE DATE dispose of Shares after the 
Effective Date. This also could occur if the Company issues additional Shares 
after the Acquisition in a transaction subject to the step transaction 
doctrine. The Company does not intend to issue any additional Shares with 
respect to which the step transaction may apply.

                  Under the step transaction doctrine, if an Investor's 
subsequent disposition of Shares and his receipt of Shares in the Acquisition 
are treated as elements of a single integrated transaction of the Investor, 
the Investor is not treated as holding his Shares "immediately after the 
exchange." If, as a result of the application of this doctrine, a sufficient 
number of Investors are not treated as holding their Shares "immediately 
after the exchange," the Acquisition would not qualify under Section 351. 
Courts generally have enunciated three tests to determine whether the step 
transaction doctrine may be applied to disqualify a transaction under Section 
351, and one court may apply one of the following tests while another court 
applies another test:

                  (i)      End Result Test:  Under this test, ostensibly 
separate transactions are combined when it appears that they were really 
components steps of a single transaction and that each of the steps was 
intended to be taken for the purpose of reaching a specific end result.

                  (ii)     Mutual Interdependence Test:  Under this test, the 
courts consider whether steps are so interdependent that the legal 
relationships created by one transaction would be fruitless without the 
completion of the entire series of transactions. Unlike the end result test, 
the mutual interdependence test focuses on the relationships of the steps, 
not merely on the end result

                  (iii)    Binding Obligation Test:  Under this test, a 
transaction will be aggregated with another transaction if there is a binding 
commitment to do the other transaction.

                                      190
<PAGE>

         2.  APPLICATION TO THE ACQUISITION. The potential application of the
step transaction doctrine to Investors' acquisitions and subsequent dispositions
of their Shares depends on the specific facts and circumstances with respect to
each Investor who disposes of Shares. Neither the Company nor counsel to the
Company is in a position to make a determination as to whether Investors who
acquire at least 80% of the Shares will or will not be subject to the step
transaction doctrine. Consequently, counsel to the Company is unable to opine as
to whether the Acquisition will qualify under Section 351. However, because (i)
Investors will acquire 80% or more of the Shares in the Acquisition, and (ii)
the Company is not aware of any facts which lead it to believe that any
subsequent disposition of Shares by one or more Investors may be subject to any
of the step transaction tests discussed above, the Company intends to take the
position that the Acquisition qualifies under Section 351. There can be no
assurance, however, that the Service will not take a contrary position.

          Investors should recognize that if a relatively small number of 
Investors subsequently dispose of their Shares in transactions subject to the 
step transaction doctrine, the Acquisition will not qualify under Section 
351. Investors will acquire [81.26]% of the Units. See "Prospectus Summary 
- --Exchange Value/Allocation of Shares." Accordingly, if Investors dispose of 
more than [65]% of the Shares included in the Units in transactions subject 
to the step transaction doctrine, the Acquisition will not qualify under 
Section 351. Conversely, if Investors who acquire 80% or more of the Shares 
are not subject to the step transaction doctrine, counsel to the Company is 
of the opinion that the Acquisition will qualify under Section 351.

FEDERAL INCOME TAX CONSEQUENCES OF THE ACQUISITION

         1. TAX CONSEQUENCES TO INVESTORS OF A SECTION 351 TRANSACTION. If the
Acquisition qualifies under Section 351, the tax consequences to the Investors
will include the following:

                  (a) Pursuant to Section 351(b), no loss will be recognized by
Investors in a Program which transfers a property to the Company in exchange for
Units. However, if the fair market value of the Shares and warrants received by
an Investor for this interest in a property exceeds the Investor's tax basis in
the Property, the Investor will recognize such gain in an amount not to exceed
the fair market value of such warrants.

                  Sections 357(b) and 357(c) provide special gain
recognition rules if one or more properties subject to liabilities are
contributed to a corporation for the principal purpose of tax avoidance or for
other than a bona fide business purpose, or if such liabilities exceed the tax
basis of the contributed properties. Because of the nature and amount of the
liabilities which will be assumed by the Company, it is not anticipated that any
Investor will recognize gain under these rules.

                  (b) Pursuant to Section 358, an Investor's tax basis in his
Shares on the Effective Date generally will equal: the tax basis of his
interests in the Properties at that time, minus the fair market value of the
warrants he receives, plus any gain recognized by him (none is anticipated) in
the Acquisition. However, an Investor's tax basis in his Shares will be reduced
by the amount of his share of any liabilities to which the Properties are
subject, except to the extent


                                     191
<PAGE>

that the payment of such liabilities would have been deductible. An 
Investor's tax basis in his warrants will equal the fair market value of the 
warrants on the Effective Date.

                  (c) Pursuant to Section 1223(1), an Investor's holding 
period in his Shares will be determined by including ("tacking") the holding 
period of his interests in the Properties if his interests in the Properties 
are held by him as capital assets or Section 1231(b) assets. An Investor's 
interests in the Properties may constitute a combination of capital assets 
and Section 1231(b) assets, for which tacking of holding periods is allowed, 
and non-capital assets, for which tacking of holding periods is not allowed. 
In such event, it may be necessary to make an allocation under Section 
1223(1), with the result that the tax basis of each Share received by the 
Investor will be divided for holding-period purposes.  See Rev. Rul. 85-164, 
1985-2 C.B. 117.   An Investor's holding period for his warrants will 
commence on the day after the Effective Date.

          2. TAX CONSEQUENCES OF ACQUISITION TO THE COMPANY OF A SECTION 351 
TRANSACTION. If the Acquisition qualifies under Section 351, the tax 
consequences to the Company will include the following:

                  (a) Pursuant to Section 1032, no gain or loss will be 
recognized by the Company on its receipt of the Properties in exchange for 
the issuance of Shares.

                  (b) Pursuant to Section 362(a), the initial tax bases of the
Company in the Properties on the Effective Date will equal the sum of the tax
bases of the Investors in the Properties on the Effective Date and any gain
recognized by the Investors (none is anticipated) in the Acquisition.

                  (c) Pursuant to Section 1223(2), the Company's holding periods
in the contributed Properties will include ("tack") the holding periods of the
Investors in the Properties.

         3. TAX CONSEQUENCES IF THE ACQUISITION DOES NOT QUALIFY UNDER SECTION
351. As discussed above, the Company intends to report the Acquisition as a
qualifying under Section 351. However, if for any reason the Acquisition does
not qualify, the tax consequences will include the following:

                  (a)      INVESTORS.

                           (i)      An Investor will recognize gain or loss 
upon his receipt of Shares and warrants in exchange for his interests in the 
Properties transferred by the Programs. The amount of gain or loss will equal 
the difference between the tax basis of his interests in the Properties on 
the Effective Date and his amount realized in the Acquisition. The amount 
realized generally will equal the sum of the fair market value on the 
Effective Date of the Shares and warrants he acquires and his share of any 
liabilities to which the Properties are subject. The character of an 
Investor's gain or loss will depend on his holding periods with respect to 
his interests in the Properties and whether such interests are capital 
assets, Section 1231(b) assets or non-capital assets.


                                     192
<PAGE>

                           (ii)     An Investor's initial tax bases in the
Shares he acquires will be equal to the fair market value of the Shares and
warrants, respectively, on the Effective Date. An Investor's holding periods of
such Shares and warrants will commence on the day after the Effective Date, with
no tacking of his holding periods for his interests in the Properties sold to
the Company.

                  (b) COMPANY. The Company will not recognize any gain or loss
upon the receipt of contributed Properties of the Programs in exchange for the
issuance of Units. The initial tax basis of the Company in the Properties
generally will be equal to the sum of the fair market value of the Shares and
warrants on the Effective Date and the amount of liabilities to which the
Properties are subject. The Company's holding periods in the Properties will
commence on the day after the Effective Date.

FEDERAL INCOME TAX CONSEQUENCES TO INVESTORS AFTER THE EFFECTIVE DATE

         1.       SHAREHOLDERS NOT TAXABLE ON COMPANY'S INCOME.  The Company 
is a C corporation (a "regular" corporation, rather than an S corporation) 
and is a separate entity from the Shareholders for tax purposes. 
Consequently, the Company will file its own income tax returns and pay tax on 
its taxable income.  The Company's taxable income will not flow through to 
the shareholders for purposes of determining their tax liabilities.

         2. DISTRIBUTIONS TO SHAREHOLDERS. Distributions by the Company to the
Shareholders will be taken into account in determining their tax liabilities. In
general, distributions will be taxable as dividend income to the extent of the
Company's current or accumulated "earnings and profits" (as calculated for
Federal income tax purposes). Any distributions to a Shareholder in excess of
earnings and profits (i) will constitute a non-taxable return of capital to the
extent of his tax basis in his Shares, and (ii) will be treated as taxable gain
from the sale or exchange of the Shares to the extent the distribution exceeds
the tax basis of his Shares. The character of such gain will depend on the
Investor's holding period for such Shares and whether the Shares are held as a
capital asset (subject to the "collapsible corporation" rules discussed below).

         3.       DISPOSITION OF SHARES; EXERCISE OF WARRANTS.

                  (a) SHARES. If an Investor disposes of Shares in a taxable
transaction, the Investor generally will recognize gain or loss equal to the
difference between the tax basis of his Shares and the amount realized in the
disposition. The character of such gain or loss generally will depend on the
Investor's holding period for such Shares and whether the Shares are held as a
capital asset. The "collapsible corporation" rules of Section 341 may apply
under some circumstances to convert capital gain into ordinary income. However,
even if the Company were treated as a collapsible corporation, any capital gain
recognized by an Investor would not be converted into ordinary income unless (i)
the Investor owns (taking into account certain attribution rules) at certain
times more than 5% of the outstanding stock of the Company, or (ii) the
Investor's stock is attributed to another shareholder who owns at certain times
more than 5% the outstanding stock of the Company.


                                      193
<PAGE>

                  (b) WARRANTS. No gain or loss will be recognized by an
Investor or the Company upon the Investor's receipt of Shares pursuant to the
exercise of warrants. The tax basis of such Shares will be equal to the sum of
the exercise price and the tax basis of the warrants. The holding period for
Shares will commence on the date of exercise of the warrants. An Investor will
recognize a loss if a warrant expires without being exercised in an amount equal
to the tax basis of the warrant. An Investor generally will recognize gain or
loss upon the disposition of a warrant in an amount equal to the difference of
the amount realized upon disposition and the tax basis of the warrant.

                            REPORTS TO SHAREHOLDERS

         The Company intends to provide periodic reports to Shareholders
regarding the operations of the Company over the course of the year. Financial
information contained in all reports to Shareholders will be prepared on the
accrual basis of accounting in accordance with generally accepted accounting
principles. The Company's annual report, which will include financial statements
audited and reported upon by independent public accountants, will be furnished
within 120 days following the close of each fiscal year. Summary information
regarding the quarterly financial results of the Company will be furnished to
Shareholders on a quarterly basis.
   
         Investors have the right under applicable federal and Delaware laws to
obtain information about the Company and, at their expense, may obtain a list of
names and addresses of all of the Shareholders to be used for a proper purpose.
In the event that the Commission promulgates rules [OR IN THE EVENT THAT THE
APPLICABLE ________________ EXCHANGE RULES AND REGULATIONS ARE AMENDED] so that,
taking such changes into account, the Company's reporting requirements are
reduced, the Company may cease preparing and distributing certain of the
aforementioned reports, if the directors determine such action to be in the best
interests of the Company and if such cessation is in compliance with the rules
and regulations of the Commission.
    
                                  LEGAL MATTERS

         Certain legal matters, including the legality of the Shares and the
units and the description of federal income tax consequences contained under
"Federal Income Tax Consequences," will be passed upon for the Company by Arter
& Hadden LLP, Los Angeles, California.

                                     EXPERTS

         The Financial Statements of American Family Holdings, Inc. and its
subsidiaries and the Programs included in this Prospectus and in the
Registration Statement of which this Prospectus


                                      194
<PAGE>

is a part have been audited by BDO Seidman, LLP, independent certified public 
accountants, to the extent and for the periods set forth in their reports 
appearing elsewhere herein and in the Registration Statement and have been so 
included in reliance upon such reports given upon the authority of that firm 
as experts in accounting and auditing

                                FURTHER INFORMATION

         This Consent Solicitation Statement/Prospectus does not contain all 
the information set forth in the Registration Statements on Forms S-4 and the 
exhibits relating thereto which the Company has filed with the Commission, in 
Washington, D.C., under the Securities Act, and to which reference is hereby 
made. The Registration Statement and the exhibits and schedules forming a 
part thereof filed by the Company with the Commission can be inspected and 
copies obtained at the Public Reference Section of the Commission, 450 Fifth 
Street, N.W., Washington, D.C. 20549, and at the following regional offices 
of the Commission: 7 World Trade Center, 13th Floor, New York, New York 10048 
and Citicorp Center, 500 West Madison Street, Suite 1400, Chicago, Illinois 
60661. Copies of such material can be obtained from the Public Reference 
Section of the Commission, 450 Fifth Street, N.W., Washington, D. C. 20549, 
at prescribed rates, and electronically through the Commission's Electronic 
Data Gathering, Analysis and Retrieval system at the Commission's Website 
(http://www.sec.gov).

         All summaries contained herein of documents which are filed as exhibits
to the Registration Statements are qualified in their entirety by this reference
to those exhibits. The Company has not knowingly made any untrue statement of a
material fact or omitted to state any fact required to be stated in the
Registration Statements, including this Prospectus, or necessary to make the
statements therein not misleading.

                                  GLOSSARY

         "Acquisition" means the purchase of the assets, liabilities and
business of each of the Programs in exchange for Shares.
   
         "Acquisition Expenses" means all of the costs and expenses incurred by
the Company or the Programs in connection with the Acquisition including such
expenses as: (i) preparation, printing, filing and delivering of the
Registration Statement and the Prospectus; (ii) the filing fees payable to the
Securities and Exchange Commission and to the National Association of Securities
Dealers, Inc.; (iii) costs associated in transferring to the Company title to
the Properties and providing the Company with title insurance with respect to
each of the Properties; (iv) the escrow arrangements, including the compensation
to the Escrow Agent; [(v) the fees and costs incurred by the company in listing
its shares on the ______________;] (vi) fees and costs of the Company's counsel
and independent auditors; (vii) fees and costs of independent appraisers and the
Independent Valuator; (viii) all expenses incurred in connection with the


                                      195
<PAGE>

solicitation of Investor votes regarding the Acquisition; and (ix) other
expenses related to the offering of the units.
    
         "Adjusted Outstanding Investment" means the Outstanding Investment of
an Investor adjusted to take into account the interest owed, or due to be
received, as the case may be, on voluntary advances to the applicable Program
made in lieu of mandatory assessments which certain other Investors failed to
make.

         "Affiliate" means, with respect to any Person, (i) any Person 
directly or indirectly controlling, controlled by or under common control 
with such Person, (ii) any Person owning or  controlling ten percent or more 
of the outstanding voting securities of such Person; (iii) any officer, 
director, member (in the case of a limited liability company) or partner of 
such Person or of any Person specified in (i) or (ii) above; and (iv) any 
company in which any officer, director, member or partner of any Person 
specified in (iii) above is an officer, director, member or partner.

         "Charter Documents" means the Certificate of Incorporation
and By-Laws of the  Company.

         "Code" means the Internal Revenue Code of 1986, as amended from time to
time, or any similar law or provision enacted in lieu thereof, unless the
context indicates otherwise.

         "Commission" means the Securities and Exchange Commission.

         "Company" means American Family Holdings, Inc., a Delaware
corporation.

         "Directors" means persons authorized to manage and direct the affairs
of the Company and who are members of the Board of Directors of the Company.

         "Effective Time" means the date and time as of which the Acquisition 
is completed, and  title to the Properties has passed to the Company.

         "ERISA" means the Employee Retirement Income Security Act
of 1974, as amended.

         "Exchange Act" means the Securities Exchange Act of 1934,
as amended.

         "Exchange Value" means the price in the form of Shares, valued at $20
per Share, by the Company, that the Company is willing to pay for the assets,
liabilities and business of a Program for purposes of allocating Shares among
the Programs in the Acquisition. Exchange Value of a Program is calculated as
follows: appraisal value of real estate plus book value of other assets minus
liabilities plus the amount of accrued fees and expenses to be forgiven by
National and its affiliates in the Acquisition.

         "Fairness Opinion" means the opinion of the Independent Valuator to the
Programs as to the fairness, from a financial point of view, of the Acquisition
transaction to the Investors.


                                      196
<PAGE>

         "Independent Director" means a Director of the Company whose primary
business or professional affiliations, if any, are with organizations not
affiliated with the Company. As of the date of the Prospectus, there are no
Independent Directors.

         "Independent Valuator" means Houlihan Valuation Advisors.

         "Investor" means a Person that purchased a

tenancy-in-common interest in one of the loans secured by a deed of trust, that
formed the basis of one of the Programs.

         "Investor Ballot" means the ballot accompanying this Prospectus to be
used by the Investor to vote its wishes to approve or disapprove participation
of a particular Program in the Acquisition, and to subscribe for units.

         "IRS" or "Service" means the U.S. Internal Revenue Service.

          "NASD" means the National Association of Securities
Dealers, Inc.

         "National" means National Investors Financial, Inc., the company which
organized, and acts as servicing agent for the Investors in, each of the
Programs.

         "ODI" means Oceanside Development, Inc., the entity formed to hold
title to the Oceanside Property for the benefit of Investors in the Oceanside
Program and to supervise continued development.
   
         "Outstanding Investment" means the sum of the unpaid principal balance
owed to an Investor as of the Ownership Date plus accrued but unpaid interest on
such balance as of the Ownership Date plus all amounts paid by the Investor
pursuant to mandatory assessments called for by National plus all amounts
voluntarily advanced by an Investor on behalf of Investors who failed to honor a
demand for an assessment from National.
    
         "Ownership Date" means, with respect to a particular Program Property,
the date on which title to the Property in question was taken and controlled for
the benefit of the Investors in such Program.

         "Person" means any natural person, partnership, corporation, limited
liability company, association or other legal entity.
   
         "Program" means any one of the following: Sacramento/Delta Greens
Program, Mori Point Program, Oceanside Program, Yosemite/Ahwahnee I Program,
Yosemite/Ahwahnee II Program, Cypress Lakes Program, Palmdale/Joshua Ranch
Program, Esperanza Program, Stacey Rose A Program and Stacey Rose B Program.
"Programs" means each of the foregoing collectively. None of the Programs is
structured as a partnership, corporation, trust, limited liability company, or
separately identifiable business association of any kind. Each Program merely
consists of a group of Persons, each of whom purchased a fractionalized,
tenancy-in- common, interest in a loan secured by a deed of trust on real
property. Such group of Persons is bound together only by a servicing agreement
with National and a tenancy-in-common


                                     197
<PAGE>

agreement among themselves. The tenancy-in-common agreements permit holders 
of a majority of the Outstanding Investments in a particular Program to bind 
the Program on certain decisions including the sale of the Program's Property.
    
         "Property" or "Properties" means the interests in real property held by
one or more of the Programs or the Company.
   
         "Prospectus" means this Consent Solicitation Statement/Prospectus which
is included in the Registration Statement filed with the Commission in
connection with the issuance of the Units in the Acquisition.
    
         "Record Date" means the date five days before the date of this
Prospectus.

          "Registration Statement" means the Company's registration statement on
Form S-4 containing the Prospectus, filed with the Commission in the form in
which it becomes effective, as the same may be at any time and from time to time
thereafter amended or supplemented.

         "Securities Act" means the U.S. Securities Act of 1933, as
amended.

         "Shares" means common stock in the Company.

         "Shareholder" means a Person holding Shares.

         "Solicitation Period" means the period commencing on the date this
Consent Solicitation Statement/Prospectus is first mailed or delivered to
Investors and continuing until the later of (i) ___________, 199_ [60 DAYS FROM
THE DATE THE PROSPECTUS IS MAILED] and (ii) such later dates as may be selected
by the Company.
   
         "Trudy Pat" means trust deed loan participation sold pursuant to a
permit issued by the California Department of Corporations. With regard to seven
of the Programs, Trudy Pat refers to the loans, secured by first deeds of trust,
in which fractional, tenancy-in-common, interests were purchased by the
applicable Investors.
    
   
         "Unit" means one Share plus three 1998 Warrants to purchase three
additional Shares.
    

                                     198
<PAGE>

                            FINANCIAL STATEMENTS









                                      F-1
<PAGE>

                           INDEX TO FINANCIAL STATEMENTS


<TABLE>
<S>                                                                      <C>
PRO FORMA COMBINED FINANCIAL INFORMATION:
     Pro Forma Combined Balance Sheet as of June 30, 1998. . . . . . . .  F-4
     Notes to Pro Forma Combined Balance Sheet . . . . . . . . . . . . .  F-5
     Pro Forma Combined Statement of Operations for the year ended
       December 31, 1997 and for the six months ended June 30, 1998. . .  F-7
     Notes to Pro Forma Combined Statement of Operations . . . . . . . .  F-8

AMERICAN FAMILY HOLDINGS, INC.
     Report of Independent Certified Public Accountants. . . . . . . . . F-10
     Balance Sheet as of June 30, 1998 . . . . . . . . . . . . . . . . . F-11
     Notes to Balance Sheet  . . . . . . . . . . . . . . . . . . . . . . F-12

THE OCEANSIDE PROGRAM
     Report of Independent Certified Public Accountants. . . . . . . . . F-14
     Balance Sheet as of December 31, 1997 and June 30, 1998
       (unaudited) . . . . . . . . . . . . . . . . . . . . . . . . . . . F-15
     Statements of Operations for two years ended December 31, 1997
       and 1996 and for the six months ended June 30, 1998 and 1997
       (unaudited) . . . . . . . . . . . . . . . . . . . . . . . . . . . F-16
     Statements of Owners' Equity for two years ended December 31,
       1997 and 1996 and for the six months ended June 30, 1998 and
       1997 (unaudited). . . . . . . . . . . . . . . . . . . . . . . . . F-17
     Statements of Cash Flows for two years ended December 31, 1997
       and 1996 and for the six months ended June 30, 1998 and
       1997 (unaudited). . . . . . . . . . . . . . . . . . . . . . . . . F-18
     Notes to Financial Statements . . . . . . . . . . . . . . . . . . . F-19

THE YOSEMITE/AHWAHNEE PROGRAMS
     Report of Independent Certified Public Accountants. . . . . . . . . F-23
     Balance Sheet as of December 31, 1997 and June 30, 1998
       (unaudited) . . . . . . . . . . . . . . . . . . . . . . . . . . . F-24
     Statements of Operations for two years ended December 31, 1997
       and 1996 and for the six months ended June 30, 1998 and 1997
       (unaudited) . . . . . . . . . . . . . . . . . . . . . . . . . . . F-25
     Statements of Owners' Equity for two years ended December 31,
       1997 and 1996 and for the six months ended June 30, 1998 and
       1997 (unaudited). . . . . . . . . . . . . . . . . . . . . . . . . F-26
     Statements of Cash Flows for two years ended December 31, 1997
       and 1996 and for the six months ended June 30, 1998 and 1997
       (unaudited) . . . . . . . . . . . . . . . . . . . . . . . . . . . F-27
     Notes to Financial Statements . . . . . . . . . . . . . . . . . . . F-28

THE MORI POINT PROGRAM
     Report of Independent Certified Public Accountants. . . . . . . . . F-34
     Balance Sheet as of December 31, 1997 and June 30, 1998
       (unaudited) . . . . . . . . . . . . . . . . . . . . . . . . . . . F-35
     Statements of Operations for two years ended December 31, 1997
       and 1996 and for the six months ended June 30, 1998 and 1997
       (unaudited) . . . . . . . . . . . . . . . . . . . . . . . . . . . F-36
     Statements of Owners' Equity for two years ended December 31,
       1997 and 1996 and for the six months ended June 30, 1998 and
       1997 (unaudited). . . . . . . . . . . . . . . . . . . . . . . . . F-37
     Statements of Cash Flows for two years ended December 31, 1997
       and 1996 and for the six months ended June 30, 1998 and 1997
       (unaudited) . . . . . . . . . . . . . . . . . . . . . . . . . . . F-38
     Notes to Financial Statements . . . . . . . . . . . . . . . . . . . F-39


                                       F-1

<PAGE>

THE SACRAMENTO/DELTA GREENS PROGRAM
     Report of Independent Certified Public Accountants. . . . . . . . . F-42
     Balance Sheet as of December 31, 1997 and June 30, 1998
       (unaudited) . . . . . . . . . . . . . . . . . . . . . . . . . . . F-43
     Statements of Operations for two years ended December 31, 1997
       and 1996 and for the six months ended June 30, 1998 and 1997
       (unaudited) . . . . . . . . . . . . . . . . . . . . . . . . . . . F-44
     Statements of Owners' Equity for two years ended December 31,
       1997 and 1996 and for the six months ended June 30, 1998 and
       1997 (unaudited). . . . . . . . . . . . . . . . . . . . . . . . . F-45
     Statements of Cash Flows for two years ended December 31, 1997
       and 1996 and for the six months ended June 30, 1998 and 1997
       (unaudited) . . . . . . . . . . . . . . . . . . . . . . . . . . . F-46
     Notes to Financial Statements . . . . . . . . . . . . . . . . . . . F-47

THE CYPRESS LAKES PROGRAM
     Report of Independent Certified Public Accountants. . . . . . . . . F-50
     Balance Sheet as of December 31, 1997 and June 30, 1998
       (unaudited) . . . . . . . . . . . . . . . . . . . . . . . . . . . F-51
     Statements of Operations for two years ended December 31, 1997
       and 1998 and for the six months ended June 30, 1998 and 1997
       (unaudited) . . . . . . . . . . . . . . . . . . . . . . . . . . . F-52
     Statements of Owners' Equity for two years ended December 31,
       1997 and 1996 and for the six months ended June 30, 1998 and
       1997 (unaudited). . . . . . . . . . . . . . . . . . . . . . . . . F-53
     Statements of Cash Flows for two years ended December 31, 1997
       and 1996 and for the six months ended June 30, 1998 and 1997
       (unaudited) . . . . . . . . . . . . . . . . . . . . . . . . . . . F-54
     Notes to Financial Statements . . . . . . . . . . . . . . . . . . . F-55

THE PALMDALE/JOSHUA RANCH PROGRAM
     Report of Independent Certified Public Accountants. . . . . . . . . F-58
     Balance Sheet as of December 31, 1997 and June 30, 1998
       (unaudited) . . . . . . . . . . . . . . . . . . . . . . . . . . . F-59
     Statements of Operations for two years ended December 31,
       1997 and 1998 and for the six months ended June 30, 1998
       and 1997 (unaudited). . . . . . . . . . . . . . . . . . . . . . . F-60
     Statements of Owners' Equity for two years ended December 31,
       1997 and 1996 and for the six months ended June 30, 1998
       and 1997 (unaudited). . . . . . . . . . . . . . . . . . . . . . . F-61
     Statements of Cash Flows for two years ended December 31,
       1997 and 1996 and for the six months ended June 30, 1998 and
       1997 (unaudited). . . . . . . . . . . . . . . . . . . . . . . . . F-62
     Notes to Financial Statements . . . . . . . . . . . . . . . . . . . F-63

THE STACEY ROSE PROGRAM
     Report of Independent Certified Public Accountants. . . . . . . . . F-66
     Balance Sheet as of December 31, 1997 and June 30, 1998
       (unaudited) . . . . . . . . . . . . . . . . . . . . . . . . . . . F-67
     Statements of Operations for two years ended December 31,
       1997 and 1998 and for the six months ended June 30, 1998
       and 1997 (unaudited). . . . . . . . . . . . . . . . . . . . . . . F-68
     Statements of Owners' Equity for two years ended December 31,
       1997 and 1996 and for the six months ended June 30, 1998 and
       1997 (unaudited). . . . . . . . . . . . . . . . . . . . . . . . . F-69
     Statements of Cash Flows for two years ended December 31, 1997
       and 1996 and for the six months ended June 30, 1998 and
       1997 (unaudited). . . . . . . . . . . . . . . . . . . . . . . . . F-70
     Notes to Financial Statements . . . . . . . . . . . . . . . . . . . F-71

THE ESPERANZA PROGRAM
     Report of Independent Certified Public Accountants. . . . . . . . . F-74
     Balance Sheet as of December 31, 1997 and June 30, 1998
       (unaudited) . . . . . . . . . . . . . . . . . . . . . . . . . . . F-75
     Statements of Operations for two years ended December 31,
       1997 and 1998 and for the six months ended June 30, 1998 and
       1997 (unaudited). . . . . . . . . . . . . . . . . . . . . . . . . F-76
     Statements of Owners' Equity for two years ended December 31,
       1997 and 1996 and for the six months ended June 30, 1998 and
       1997 (unaudited). . . . . . . . . . . . . . . . . . . . . . . . . F-77
     Statements of Cash Flows for two years ended December 31, 1997
       and 1996 and for the six months ended June 30, 1998 and
       1997 (unaudited). . . . . . . . . . . . . . . . . . . . . . . . . F-78
     Notes to Financial Statements . . . . . . . . . . . . . . . . . . . F-79
</TABLE>


                                       F-2

<PAGE>

                            AMERICAN FAMILY HOLDINGS, INC.
                           PRO FORMA COMBINED BALANCE SHEET

   
       The following unaudited Pro Forma Combined Balance Sheet as of June 
30, 1998 and the Pro Forma Combined Statement of Operations for the year 
ended December 31, 1997 and for the six months ended June 30, 1998 have been 
prepared to reflect the acquisitions of the assets, certain liabilities and 
business of the Oceanside Program, the Yosemite/Ahwahnee Programs, the Mori 
Point Program, the Sacramento/Delta Greens Program, the Cypress Lakes 
Program, the Palmdale/Joshua Ranch Program, the Stacey Rose Programs and the 
Esperanza Program (collectively, "The Acquisition").  The unaudited Pro Forma 
Balance Sheet has been prepared as if The Acquisition had been consummated as 
of June 30, 1998.  The unaudited Pro Forma Statement of Operations for the 
year ended December 31, 1997 and for the six months ended June 30, 1998 has 
been prepared as if The Acquisition occurred at the beginning of each period 
presented.  The unaudited Pro Forma Combined Financial Statements and related 
notes should be read in conjunction with the audited financial statements 
contained elsewhere in this Prospectus.  The unaudited Pro Forma Combined 
Financial Statements are not necessarily indicative of what the actual 
financial position or results of operations would have been for the 
respective periods if the transactions had been consummated on the dates 
indicated, nor does it purport to represent the future financial position or 
results of operations of the Company.
    


                                       F-3

<PAGE>

                           AMERICAN FAMILY HOLDINGS, INC.
                         PRO FORMA COMBINED BALANCE SHEETS


   
<TABLE>
<CAPTION>

                                                                                 As of June 30, 1998
                                                          --------------------------------------------------------------------
                                                            The                                Pro Forma           Pro Forma
                                                          Company          Programs(1)        Adjustments           Combined
                                                          -------          ----------         -----------           --------
<S>                                                   <C>                 <C>                <C>                  <C>
THE ACQUISITION
ASSETS:
Real estate, net . . . . . . . . . . . . . .           $        -         $23,283,793        $  4,317,207 (2)     $27,601,000
Cash and cash equivalents. . . . . . . . . .                3,901           2,806,519                (668)(4)       2,809,752
Restricted cash. . . . . . . . . . . . . . .                    -             221,726                   -             221,726
Notes receivable . . . . . . . . . . . . . .                    -             295,629                                 295,629
Goodwill . . . . . . . . . . . . . . . . . .                    -                   -             100,000 (3)         100,000
Property and equipment . . . . . . . . . . .                    -             340,350                                 340,350
Deferred membership selling expense. . . . .                    -             581,781                   -             581,781
Other assets . . . . . . . . . . . . . . . .                    -             108,815                                 108,815
Due from affiliate . . . . . . . . . . . . .                    -           1,955,243          (1,955,243)(5)               -
Deferred acquisition costs . . . . . . . . .            1,955,243                              (1,955,243)(3)               -
                                                       ----------          ----------         -----------          ----------
     Total assets. . . . . . . . . . . . . .            1,959,144          29,593,856                              32,059,053
                                                       ----------          ----------                              ----------
                                                       ----------          ----------                              ----------
LIABILITIES:

Deferred membership revenue. . . . . . . . .                    -           1,385,710                               1,385,710
Capital lease obligations. . . . . . . . . .                    -             313,083                                 313,083
Accounts payable and other liabilities . . .                    -           2,327,157                               2,327,157
Due to affiliate . . . . . . . . . . . . . .            1,955,243           2,072,494          (1,955,243)(5)       1,818,684
                                                                                                 (385,523)(6)
                                                       ----------          ----------         -----------          ----------
     Total liabilities . . . . . . . . . . .            1,955,243           6,230,157                               5,844,634
                                                       ----------          ----------                              ----------
                                                       ----------          ----------                              ----------
STOCKHOLDERS' EQUITY:
Common Stock . . . . . . . . . . . . . . . .                  391                   0               1,403 (2)           1,727
                                                                                                      (67)(4)
Additional paid-in-capital . . . . . . . . .                3,510                   0          27,679,503 (2)      26,212,692
                                                                                               (1,855,243)(3)
                                                                                                     (601)(4)
                                                                                                   385,523(6)
Accumulated deficit. . . . . . . . . . . . .                    -                   -                                       -
Owners' equity . . . . . . . . . . . . . . .                    -          23,363,699         (23,363,699)(2)               -
                                                       ----------          ----------                              ----------
     Total stockholders' equity. . . . . . .                3,901          23,363,699                              26,214,419
                                                       ----------          ----------                              ----------
     Total liabilities and
         stockholders' equity. . . . . . . .            1,959,144          29,593,856                              32,059,053
                                                       ----------          ----------                              ----------
                                                       ----------          ----------                              ----------

</TABLE>
    

                                       F-4

<PAGE>

                           AMERICAN FAMILY HOLDINGS, INC.
                     NOTES TO PRO FORMA COMBINED BALANCE SHEETS

PRO FORMA ADJUSTMENTS

These pro forma adjustments reflect the completion of the Acquisition.  The
following sets forth the adjustments:


(1)  Reflects the historical combined balance sheets of the Programs as of June
     30, 1998.
(2)  To record the fair market value of the stock issued to the investment
     programs being acquired in conjunction with the Acquisition in accordance
     with the following schedule:

   
<TABLE>
          <S>                                         <C>
          Net book value of Programs                  $23,363,699
          Add:  Excess of real estate appraised
                value over book value                   4,317,207(a)
                                                      -----------

          Fair value of assets acquired and units
                issued in Acquisition                 $27,680,906

          Less: Par value of stock issued                  (1,403)
                                                      -----------
          Net increase to additional paid-in-capital
                and accumulated deficit               $27,679,503
                                                      -----------
                                                      -----------
</TABLE>
    

     (a)  The carrying value of all non-real estate assets and liabilities are
     deemed to approximate their fair values at the time of the Acquisition.

   
     Due to the original shareholder group having a significant ownership 
     interest in the Company and control of senior management and board of
     director positions, the Company is considered the accounting acquirer in
     the Acquisition. The transaction will be consummated by issuing 1,403,321
     units of the Company, the value of which is estimated to be $19.73 per 
     unit, to the investors in the Programs. The value per unit of the 
     Company's units is based on the following calculation:
    

   
<TABLE>
          <S>                                                    <C>
          Fair value of net assets acquired in Acquisition        $27,680,906
          divided by the number of units issued                     1,403,321
                                                                   ----------

          Fair value per unit                                      $    19.73
                                                                   ----------
                                                                   ----------
</TABLE>
    

     This excess purchase price is due to the appraised value of the 
     properties held by some of the programs being greater than their 
     carrying value on the program's historical financial statements.  
     These excess values are summarized as follows:

<TABLE>
<CAPTION>
     <S>                 <C>                   <C>              <C>
          Program        Historical Financial  Appraised Value  Excess Purchase Price
                              Value
     Mori Point             $4,100,000           $6,000,000           $1,900,000
     Oceanside               3,525,539            5,080,000            1,554,461
     Cypress Lakes           5,200,000            6,000,000              800,000
     Yosemite/Ahwahnee       5,423,254            5,486,000               62,746
                             ---------            ---------            ---------
         TOTAL                                                        $4,317,207
                                                                       ---------
                                                                       ---------
</TABLE>

(3)  To reclass the various professional fees incurred to consummate the
     securities registration ($1,855,243) to equity, and the direct costs of
     consummating the Acquisition to goodwill.
(4)  To reflect the cancellation of 66,807 shares of common stock of the Company
     in conjunction with the final allocation of units between Program investors
     and founders.
(5)  To eliminate intercompany receivables.
   
(6)  To reflect the forgiveness of fees due from the Oceanside ($261,273) and 
     Yosemite/Ahwahnee ($124,250) programs and the resulting adjustment to the 
     value of the stock given to the founders of the Company.
    

                                       F-5

<PAGE>

                           AMERICAN FAMILY HOLDINGS, INC.
                     NOTES TO PRO FORMA COMBINED BALANCE SHEETS

   
(7)  Segment Information
    
     American Family Holdings, Inc. ("American") has two reportable segments:
     vacation and leisure resort properties and residential home properties.
     The vacation and leisure resort property is used to generate revenue
     through a recreational vehicle membership plan, as well as a golf course
     and resort operation.  The residential home properties segment derives its
     revenue from the development and sales of residential housing and lots.

     The accounting policies of the segments are the same as those described in
     the summary of significant accounting policies.


<TABLE>
<CAPTION>
     SEGMENT ASSETS                                 JUNE 30

                           Vacation and   Residential Home
                          Leisure Resort     Development    All Other      Total
                          --------------  ----------------  ----------   ----------
     <S>                    <C>                <C>          <C>          <C>
     Segment Assets         10,214,627         5,889,933    17,806,503   33,911,063
</TABLE>



<TABLE>
<CAPTION>
     RECONCILIATION OF ASSETS
     <S>                                                                 <C>
     Total assets for reportable segments                                 33,911,063
     Cash                                                                      3,233
     Goodwill                                                                100,000
     Elimination of receivables from corporate headquarters               (1,955,243)
                                                                          ----------
     Consolidated total assets after adjustments                          32,059,053
                                                                          ----------
                                                                          ----------
</TABLE>


                                       F-6

<PAGE>

                           AMERICAN FAMILY HOLDINGS, INC.
                    PRO FORMA COMBINED STATEMENTS OF OPERATIONS

     The pro forma combined statements of operations presented below reflect the
acquisition as previously described as if it occurred at the beginning of the
periods presented.  The Company was omitted from the statements presented below
since it had no operations during the periods presented.

   
<TABLE>
<CAPTION>

                                               Year Ended December 31, 1997                    Six Months Ended June 30, 1998
                                -------------------------------------------------        -----------------------------------------
                                                        Pro Forma       Pro Forma                      Pro Forma         Pro Forma
                                   Programs(1)        Adjustments        Combined         Programs(1) Adjustments         Combined
                                   ----------         -----------        --------         ----------  -----------         --------
THE ACQUISITION
<S>                                <C>               <C>                <C>               <C>          <C>               <C>
Revenues . . . . . . . . . . . .     $5,193,012                 $       $5,193,012          $324,654                      $324,654
Cost of sales. . . . . . . . . .      4,081,530                          4,081,530           121,187                       121,187
                                     ----------                         ----------         ---------                     ---------
Gross profit . . . . . . . . . .      1,111,482                          1,111,482           203,467                       203,467
Selling, general and
  administrative . . . . . . . .      4,357,059         350,000(2)       5,676,062         1,754,181    175,000(2)       2,413,683
                                                        949,003(3)                                      474,502(3)
                                                         20,000(4)                                       10,000(4)
Land write down. . . . . . . . .      1,299,651                          1,299,651           255,000            -          255,000
Management fees. . . . . . . . .        949,003          (949,003)(3)            0           474,502     (474,502)(3)
                                     ----------                         ----------         ---------                     ---------
Total expenses . . . . . . . . .      6,605,713                          6,975,713         2,483,683                     2,668,683
                                     ----------                         ----------         ---------                     ---------
Interest income (expense). . . .         31,345                             31,345            (1,117)                       (1,117)
Gain on sale of property . . . .              -                                  -         1,871,279                     1,871,279
                                     ----------                         ----------         ---------                     ---------

Net income (loss). . . . . . . .     (5,462,886)                        (5,832,886)         (410,054)                     (595,054)
                                     ----------                         ----------         ---------                     ---------
                                     ----------                         ----------         ---------                     ---------
Net loss per
common share(5). . . . . . . . .                                             (3.42)                                          (0.34)
                                                                        ----------                                       ---------
                                                                        ----------                                       ---------
</TABLE>
    

                                       F-7

<PAGE>

                           AMERICAN FAMILY HOLDINGS, INC.
                NOTES TO PRO FORMA COMBINED STATEMENTS OF OPERATIONS


PRO FORMA ADJUSTMENTS


(1)  Reflects the historical combined statements of operations of the Programs
     for the year ended December 31, 1997 and for the six months ended June 30,
     1998.

(2)  To reflect the replacement of National as asset manager of the investment
     programs with the new management structure of the Company:


<TABLE>
<CAPTION>
                                              Year Ended        Six Months Ended
                                           December 31, 1997      June 30, 1998
                                           -----------------      -------------
<S>                                        <C>                  <C>
Officers and staff salaries to be                 $ 806,000          $ 403,000
included in selling, general and
administration after Acquisition

Officers salaries included in selling,
general and administration prior to               $(456,000)         $(228,000)
Acquisition                                        --------            -------

Pro forma adjustment to selling, general
and administration                                $ 350,000          $ 175,000
                                                   --------            -------
                                                   --------            -------
</TABLE>


(3)  To reflect the cancellation of the servicing agreements between National
     and the investment programs and the reclass of this associated overhead to
     administrative expenses.

(4)  To amortize goodwill arising from the Acquisition over its estimated useful
     life of 5 years.

   
(5)  Net loss per share is based on 1,726,617 weighted average number of shares
     outstanding and does not include any warrants to be issued in conjunction
     with the company's units offering or the Acquisition.
    
(6)  Segment Information

     American Family Holdings, Inc. ("American") has two reportable segments:
     vacation and leisure resort properties and residential home properties.
     The vacation and leisure resort property is used to generate revenue
     through a recreational vehicle membership plan, as well as a golf course
     and resort operation.  The residential home properties segment derives its
     revenue from the development and sales of residential housing.

     The accounting policies of the segments are the same as those described in
     the summary of significant accounting policies.  However, in the
     calculation of the pro forma loss for these segments, American officers
     salaries, management fees and acquisition expenses were excluded.


<TABLE>
<CAPTION>
                                             DECEMBER 31, 1997
<S>                                     <C>                    <C>                        <C>                     <C>
                                         Vacation and          Residential Home
                                        Leisure Resort            Development               All Other                 Total
                                        --------------            -----------               ---------                 -----
Revenues                                     902,162               4,290,850                                        5,193,012
Segment profit/(loss)                     (1,795,368)             (1,665,850)              (1,545,668)             (5,006,886)
</TABLE>


   
<TABLE>
<CAPTION>
                                               JUNE 30, 1998
<S>                                     <C>                    <C>                         <C>                      <C>
                                         Vacation and          Residential Home
                                        Leisure Resort            Development               All Other                  Total
                                        --------------            -----------               ---------                  -----
Revenues                                     324,654                       -                       -                  324,654
Segment profit/(loss)                     (1,877,901)              2,385,609                (689,762)                (182,054)
</TABLE>
    

                                       F-8

<PAGE>

                            AMERICAN FAMILY HOLDINGS, INC.

                 NOTES TO PRO FORMA COMBINED STATEMENTS OF OPERATIONS

(6)  Segment Information (continued)

   
<TABLE>
<CAPTION>
PROFIT OR LOSS RECONCILIATION                   DECEMBER 31, 1997  JUNE 30, 1998
<S>                                             <C>                <C>
Total profit or loss for reportable segments        (5,006,886)        (182,054)
Adjustment for expenses not included in
 segment loss:
Officers salaries                                     (806,000)        (403,000)
Amortization of goodwill                               (20,000)         (10,000)
                                                     ---------          -------
Total pro forma loss after adjustments              (5,832,886)        (595,054)
                                                     ---------          -------
                                                     ---------          -------
</TABLE>
    

                                       F-9

<PAGE>

                  REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS




American Family Holdings, Inc.
Los Angeles, California

We have audited the accompanying balance sheet of American Family Holdings, Inc.
as of June 30, 1998.  The balance sheet is the responsibility of the Company's
management.  Our responsibility is to express an opinion on the balance sheet
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 balance sheet is free of material misstatement.  An
audit includes examining, on a test basis, evidence supporting the amounts and
disclosures in the balance sheet.  An audit also includes assessing the
accounting principles used and significant estimates made by management, as well
as evaluating the overall balance sheet presentation.  We believe that our audit
provides a reasonable basis for our opinion.

In our opinion, based on our audit, the balance sheet referred to above presents
fairly, in all material respects, the financial position of American Family
Holdings, Inc. of as of June 30, 1998 in conformity with generally accepted
accounting principles.




                                                 BDO SEIDMAN, LLP

Los Angeles, California
July 17, 1998


                                       F-10

<PAGE>

                           AMERICAN FAMILY HOLDINGS, INC.

                                   BALANCE SHEET


                                    JUNE 30, 1998


<TABLE>
<S>                                                              <C>
ASSETS
  Cash . . . . . . . . . . . . . . . . . . . . . . . . . . . .        3,901
  Deferred acquisition costs . . . . . . . . . . . . . . . . .    1,955,243
                                                                  ---------
    Total assets . . . . . . . . . . . . . . . . . . . . . . .    1,959,144
                                                                  ---------
                                                                  ---------

LIABILITIES
  Due to affiliate . . . . . . . . . . . . . . . . . . . . . .    1,955,243

STOCKHOLDERS' EQUITY (Note 2):
  Preferred Stock, shares authorized - 2,000,000;
    issued and outstanding 0 . . . . . . . . . . . . . . . . .            -
  Common Stock, $0.001 par value; shares authorized -
    10,000,000; shares issued and outstanding - 390,103. . . .          391
    Additional paid in capital . . . . . . . . . . . . . . . .        3,510
                                                                  ---------
      Total stockholders' equity . . . . . . . . . . . . . . .        3,901
                                                                  ---------
  Total liabilities and stockholders' equity . . . . . . . . .    1,959,144
                                                                  ---------
                                                                  ---------
</TABLE>


                   See accompanying notes to financial statements.


                                      F-11

<PAGE>

                            AMERICAN FAMILY HOLDINGS, INC.

                                NOTES TO BALANCE SHEET

NOTE 1.  ORGANIZATION AND BASIS OF FINANCIAL PRESENTATION

   American Family Holdings, Inc. (the Company) was organized and incorporated
in Delaware to become a publicly held corporation which would acquire the
assets, certain liabilities and business activities owned by investors in the
investment programs listed below in exchange for ownership in the Company.  The
Company will also attempt to sell a maximum of 1,000,000 units consisting of one
share of its common stock plus one warrant at a price of $20 per Unit.  Each
warrant entitled the holder to purchase three additional shares of common stock
at 80% of the closing price of the stock on the day prior to exercise of the
warrant. The warrant has a term of two years following the completion of the
Offering.  Listed below are the investment programs to be acquired and the
number of units of the Company issued to the investors in these programs:

<TABLE>
<CAPTION>
                                                                    Number of
Investment Program                                                    Units
- ------------------                                                    -----
<S>                                                              <C>
Oceanside                                                           268,653
Yosemite/Ahwahnee I and II                                          340,006
Mori Point                                                          270,652
Sacramento/Delta Greens                                              78,524
Cypress Lakes                                                       291,246
Palmdale/Joshua Ranch                                               131,094
Esperanza                                                            10,818
Stacey Rose A and                                                    12,328
                                                                  ---------
                                                                  1,403,321
</TABLE>

   ACCOUNTING ESTIMATES

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

   DEFERRED ACQUISITION COSTS

   Deferred acquisition costs represent costs incurred by the Company in 
conjunction with the acquisition of the net assets of investment programs and 
the registration of the units to be issued in the Acquisition.  If the 
transaction is not successfully completed, these costs will be expensed.  
Upon a successful completion of the transaction, the direct costs associated 
with the acquisition of the programs, which are approximately $100,000, has 
been capitalized and will be allocated in conjunction with the acquisition 
allocations.  The remaining balance of $1,855,243, which represents the costs 
associated with the registration of the securities to be issued in the 
Acquisition, will be recorded as an adjustment to additional paid in capital. 


                                      F-12

<PAGE>

                            AMERICAN FAMILY HOLDINGS, INC.

                                NOTES TO BALANCE SHEET
                                     (CONTINUED)

NOTE 2.  EMPLOYMENT AGREEMENTS

   The Company has entered into employment agreements, contingent upon the 
successful completion of the Acquisition, with two members of senior 
management for a term of five years and one member of senior management for a 
term of three years, each subject to automatic one year extensions unless 
terminated.  The agreements provide for annual compensation of $180,000, 
$180,000 and $200,000 and contain provisions for bonus consideration based on 
performance standards. The agreements also provide for the issuance of 10,000 
nonqualified stock options to each member upon completion of the Acquisition 
and 10,000 additional nonqualified stock options to be issued to each of 
these members on the first and second anniversaries of the Acquisition.  
These options have ten year terms. The original tranche of options are 
exercisable at $20 per share, while the remaining two tranches are 
exercisable at the market price of the Company's stock at the date of grant. 
In addition, except to the extent required to carry on pre-existing duties to 
investors in other programs managed by National or other pre-existing real 
estate investments, each agreement includes provisions restricting the 
officers from competing with the Company during the term of such employment; 
providing for certain salary and benefit continuance for six months if the 
officer is permanently disabled; and, providing for a severance payment in 
the amount of 2.99 times the officer's average salary and bonus over the past 
five years (or such shorter time as the officer was employed), payable in 36 
equal monthly installments, in the event of a change of control of the 
Company within two years of the change of control event. 

NOTE 3.  STOCK INCENTIVE PLAN

   The Company has established a stock incentive plan (the "Stock Incentive
Plan") to enable executive officers, key employees and directors of the Company
and its subsidiaries to participate in the ownership of the Company.  The
following awards may be made under the Plan:

   NONQUALIFIED STOCK OPTIONS will provide for the right to purchase Common
Stock at a specified price which may be less than fair market value on the date
of grant (but not less than par value), and usually will become exercisable in
installments after the grant date.  Nonqualified stock options may be granted
for any reasonable term.

   INCENTIVE STOCK OPTIONS, if granted, will be designed to comply with the
provisions of the Code and will be subject to restrictions contained in the
Code, including exercise prices equal to at least 100% of fair market value of
Common Stock on the grant date and a ten year restriction on their term, but may
be subsequently modified to disqualify them from treatment as an incentive stock
option.

   RESTRICTED STOCK is Common Stock of the Company which may be awarded to key
employees of the Company by the Compensation Committee, subject to such
restrictions on the exercise of full ownership as such Committee may determine.
Restrictions may relate, among other things, to duration of employment, Company
performance and individual performance.

   Promptly after the Closing of the Acquisition, the Company expects to issue
to certain officers, directors and key employees of the Company and its
subsidiaries options to purchase an aggregate of 7,500 shares of Common Stock
pursuant to the Stock Incentive Plan.  The term of each of such options will be
10 years from the date of grant.  Commencing one year from the Closing, each
such option will vest 25% per year over four years and is exercisable at a price
per share equal to the public offering price per Share in the Offering.  The
expected allocations of the options to such persons is as presented above in the
"Directors and Executive Officers Compensation and Incentives."

   185,000 shares of Common Stock, subject to adjustment, will be reserved for
issuance under the Stock Incentive Plan.  There is no limit on the number of
awards that may be granted to any one individual (other than Independent
Directors who annually receive a fixed number of options automatically).


                                      F-13

<PAGE>

                 REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


National Investors Financial, Inc.
Los Angeles, California

We have audited the accompanying balance sheet of the Oceanside "Trudy Pat"
Program ("Oceanside Program") (as defined in Note 1) as of December 31, 1997,
and the related statements of operations, changes in owners' equity and cash
flows for each of the two years in the period ended December 31, 1997.  These
financial statements are the responsibility of 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 audits 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 presentation of the
financial statements.  We believe that our audits provide a reasonable basis for
our opinion.

In our opinion, based on our audits, the financial statements referred to above
present fairly, in all material respects, the financial position of the
Oceanside Program as of December 31, 1997, and the results of operations and
cash flows for each of the two years in the period ended December 31, 1997 in
conformity with generally accepted accounting principles.


                                            BDO SEIDMAN, LLP

Los Angeles, California
February 24, 1998

                                      F-14

<PAGE>

                               THE OCEANSIDE PROGRAM

                                   BALANCE SHEET
   
<TABLE>
<CAPTION>
                                                December 31,          June 30,
                                                    1997               1998
                                                ------------       -----------
                                                                    (unaudited)
<S>                                            <C>                 <C>
ASSETS:
  Cash and cash equivalents                       $  145,072        $  $17,037
  Restricted cash                                  1,421,670           221,726
  Note receivable (Note 7)                            50,000            50,000
  Real estate and improvements                             -         3,525,539
  Real estate property held for sale               3,322,329                 -
  Property and equipment, net (Note 3)                14,093            36,436
  Other assets                                        46,597            32,712
  Due from affiliate (Note 1)                        443,647           452,022
                                                  ----------        ----------
     Total assets                                 $5,443,408        $4,335,472
                                                  ----------        ----------
                                                  ----------        ----------
LIABILITIES:
  Accounts payable                                $  274,664        $  292,478
  Due to affiliate (Note 4)                          800,000           281,273
  Accrued expenses and other liabilities             197,030           204,398
                                                  ----------        ----------
     Total liabilities                             1,271,694           778,149

COMMITMENTS  AND CONTINGENCIES (Note 4)

OWNERS' EQUITY:
  Owners' Equity                                   4,171,714         3,557,323
                                                  ----------        ----------
     Total liabilities and owners' equity         $5,443,408        $4,335,472
                                                  ----------        ----------
                                                  ----------        ----------
</TABLE>
    

                   See accompanying notes to financial statements.


                                      F-15

<PAGE>

                                THE OCEANSIDE PROGRAM

                              STATEMENTS OF OPERATIONS
   
<TABLE>
<CAPTION>

                                                                                               Six Months Ended
                                                              Year Ended December 31,              June 30,
                                                              ----------------------         -------------------
                                                               1997           1996           1998           1997
                                                               ----           ----           ----           ----
                                                                                                  (unaudited)
<S>                                                        <C>            <C>             <C>           <C>
REVENUES FROM HOME SALES                                   $ 4,290,850    $ 5,490,180     $        -    $ 3,240,050

COST OF HOME SALES                                           3,828,982      4,975,160              -      2,872,014
                                                           -----------    -----------     ----------    -----------
GROSS PROFIT                                                   461,868        515,020              -        368,036

EXPENSES:
  Selling, general and administrative                        1,014,712        842,987        205,047        551,563
  Real estate inventory writedown (Note 7)                   1,069,651              -              -        360,172
  Related party management fees (Note 4)                       300,000        300,000        150,000        150,000
                                                           -----------    -----------     ----------    -----------
      Total expenses                                         2,384,363      1,142,987        355,047      1,061,735

Interest income                                                 64,645         79,292         10,093         33,788

Gain on sale of real estate (Note 8)                                 -              -      2,730,563              -
                                                           -----------    -----------     ----------    -----------
Net income (loss)                                          $(1,857,850)   $  (548,675)    $2,385,609    $  (659,911)
                                                           -----------    -----------     ----------    -----------
                                                           -----------    -----------     ----------    -----------

</TABLE>
    

                   See accompanying notes to financial statements.


                                      F-16

<PAGE>

                                THE OCEANSIDE PROGRAM

                             STATEMENTS OF OWNERS' EQUITY

   
<TABLE>
<CAPTION>
                                                                      Amount
                                                                      ------
<S>                                                                <C>
Balance January 1, 1996                                           $ 8,179,489
  Capital distributions                                              (900,000)
  Net loss for the year                                              (548,675)
                                                                  -----------

Balance December 31, 1996                                           6,730,814

  Capital distributions                                              (701,250)
  Net loss for the year                                            (1,857,850)
                                                                  -----------
Balance December 31, 1997                                           4,171,714

Capital distributions                                              (3,000,000)

Net profit for the Period (unaudited)                               2,385,609

Balance June 30, 1998 (unaudited)                                 $ 3,557,323

</TABLE>
    

                   See accompanying notes to financial statements.


                                      F-17

<PAGE>

                                THE OCEANSIDE PROGRAM

                               STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>

                                                                                                Six Months Ended
                                                        Year Ended December 31,                     June 30,
                                                        -----------------------              ---------------------
                                                        1997               1996              1998             1997
                                                        ----               ----              ----             ----
                                                                                                  (unaudited)
                                                                                                    
<S>                                                  <C>              <C>               <C>              <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income (loss)                                   $(1,857,850)     $  (548,675)      $ 2,385,609      $  (659,911)
     Adjustments net loss to cash
     provided by (used in) operating
     activities:
     Depreciation and amortization                         12,584            3,352             4,432            4,255
     Gain on sale of real estate                                -                -        (2,730,563)               -
     Real estate inventory writedown                    1,069,651                -                 -                -
     Increase (decrease) from changes in:
     Restricted cash                                      358,471          326,089         1,199,944          250,360
     Note receivable                                      (50,000)                                 -                -
     Real estate inventory                              1,161,508        1,155,537                 -        1,231,159
     Other assets                                         (21,631)         (24,120)           13,885          (35,948)
     Due from affiliate                                  (443,647)               -            (8,375)               -
     Accounts payable                                    (311,104)         286,196            17,814         (108,989)
     Accrued expenses and
       other liabilities                                  379,306         (196,141)         (772,632)         103,301
                                                      -----------      -----------       -----------      -----------
     Net cash provided by (used in)
       operating activities                               297,288        1,002,238           110,114          784,227

CASH FLOWS USED IN INVESTING ACTIVITIES:
  Purchase of property and equipment                       (4,854)         (17,600)                -           (4,854)
  Additions to real estate property held
     for sale                                            (102,409)         (96,462)         (238,149)               -
  Cash received on sale of real estate                          -                -         3,000,000                -
                                                      -----------      -----------       -----------      -----------
  Net cash provided by (used in)
       investing activities                              (107,263)        (114,062)        2,761,851           (4,854)

CASH FLOWS FROM FINANCING ACTIVITIES:
  Line of credit proceeds                               1,821,560        3,600,000                 -        1,821,560
  Line of credit repayments                            (1,825,470)      (3,596,090)                -       (1,825,470)
  Contributions (distributions)                          (701,250)        (900,000)       (3,000,000)        (450,000)
                                                      -----------      -----------       -----------      -----------
  Net cash provided by (used in)
     financing activities                                (705,160)        (896,090)       (3,000,000)        (453,910)
                                                      -----------      -----------       -----------      -----------
Net increase (decrease) in
  cash and cash equivalents                              (515,135)          (7,914)         (128,035)         325,463

Cash and cash equivalents
  at beginning of period                                  660,207          668,121           145,072          660,207
                                                      -----------      -----------       -----------      -----------
Cash and cash equivalents
  at end of period                                    $   145,072      $   660,207       $    17,037      $   985,670
                                                      -----------      -----------       -----------      -----------
                                                      -----------      -----------       -----------      -----------
Cash paid during the
  period for interest                                 $     4,272      $     9,526                 -      $     4,272
                                                      -----------      -----------       -----------      -----------
                                                      -----------      -----------       -----------      -----------

</TABLE>


Interest capitalized for the year ended December 31, 1996 and 1997 were $14,939
and $4,536.

                   See accompanying notes to financial statements.


                                      F-18
<PAGE>

                                THE OCEANSIDE PROGRAM

                            NOTES TO FINANCIAL STATEMENTS


NOTE 1.  ORGANIZATION AND BASIS OF PRESENTATION

   ORGANIZATION
   During 1993 National Investors Financial, Inc. ("National"), represented by
NASD registered securities broker-dealers, completed the funding of a real
estate loan for the Oceanside Program (the "Program") to entities affiliated
with the Ved Corporation, the original borrowers, in the amount of $30,000,000
by selling undivided tenant-in-common interests in such loan to 1,755 investors.
In November of 1993, the borrower granted the property ("Oceanside Development")
securing the loan to Oceanside Development, Inc., a California corporation (the
"Company"), formed by National on behalf of the investors in the Oceanside
Program.  The first lien was kept intact after the date of grant to protect the
investors' interests in the underlying property during its development.  As the
investors' interests are to be converted to common stock in conjunction with a
proposed acquisition of the Program, the underlying protection of the lien is no
longer needed and will be extinguished as part of the acquisition.  Oceanside
Development is a single family detached home development consisting of two
tracts, Encore and Symphony.  The property is located in Oceanside, California
and is currently held by Oceanside Development, Inc. on behalf of the Oceanside
Investors.  The Oceanside property was appraised at $6,484,000 as of the date of
grant from the original borrower.  Therefore, the property has been written down
to its fair market value at the time of grant and the investors' interests in
the property is reflected as Owners' Equity in the financial statements.

The accompanying financial statements include the accounts of the Program, which
consist of Oceanside Development, Inc. and Oceanside Development, LLC, and do
not include the accounts of National.

  AMERICAN FAMILY HOLDINGS, INC.
  American Family Holdings, Inc., a California corporation ("American"), was
formed to be a publicly-held corporation to acquire the businesses of certain
investment programs previously syndicated by National in exchange for equity in
American.  In addition, American Family Holdings, Inc. will offer a maximum of
1,000,000 units, which consists of one share of common stock and one warrant at
a price of $20 per unit.  Each warrant entitled the holder to purchase three
additional shares of common stock at 80% of the closing price of the stock on
the day prior to exercise of the warrant. The warrant has a term of two years
following the completion of the Offering.

  In conjunction with the contemplated transactions, the Program is currently
capitalizing the associated costs and recording these costs as due from the
American.  These costs are currently shown as deferred acquisition costs on the
books of American.  These costs will, however, be allocated against a ratio of
the proceeds received from the units offering and the value of the shares given
to the program investors in exchange for their undivided tenant-in-common
interests after the completion of both transactions.

NOTE 2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  CASH EQUIVALENTS AND RESTRICTED CASH
  The Oceanside Program management considers all highly liquid investments with
an original maturity of three months or less when purchased to be cash
equivalents.  The Program has restricted bonded cash accounts which may only be
used for capital expenditures on the residential properties.  The restricted
cash balance at December 31, 1997 and June 30, 1998 were $1,421,670 and
$221,726.


                                      F-19

<PAGE>

                               THE OCEANSIDE PROGRAM

                           NOTES TO FINANCIAL STATEMENTS

NOTE 2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

  REAL ESTATE INVENTORIES AND REAL ESTATE PROPERTY HELD FOR SALE
  Costs incurred which are included in real estate inventories and property
held for sale consist of land, land development costs, direct and indirect costs
of construction, other overhead costs, interest and property taxes.  Interest
and property taxes are capitalized to real estate inventories when development
activities begin, and capitalization ends when the qualifying assets are ready
for their intended use.  As of December 31, 1997, the Oceanside Development had
111 lots classified as property held for sale.

Effective January 1, 1996, the Program adopted the provisions of Statement of
Financial Accounting Standards No. 121 ("SFAS No. 121") "Accounting for the
Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed Of",
which requires impairment losses to be recorded on long-lived assets being
developed, based on fair value, when indicators of impairment are present and
the undiscounted cash flows estimated to be generated by those assets are less
than the assets' carrying amount.  Examples of indicators of impairment include
a significant decrease in the market value of an asset, a significant change in
the extent or manner in which an asset is used or a significant adverse change
in legal or business factors that could affect the value of an asset.  Assets
held for sale are to be carried at the lower of cost or fair value less the
costs to sell.

The estimation process in determining the fair value of real estate assets is
inherently uncertain and relies to a considerable extent on current and future
economic and market conditions, the availability of suitable financing to fund
holding, development, and construction activities, and the repayment or
refinancing of existing indebtedness.  Such economic and market conditions may
effect management's development and marketing plans.  Accordingly, the ultimate
realizations to differ from amounts presently estimated.

  SALE AND PROFIT RECOGNITION
  Revenues from home sales are recognized when closings have occurred.  At the
time of revenue recognition, costs of home sales are charged with direct costs
of construction and an allocation of a project's total estimated costs.

  PROPERTY AND EQUIPMENT
  Property and equipment are stated at cost.  Depreciation and amortization are
being provided principally on the straight line method over the estimated useful
lives or the related assets.  Estimated useful lives range from 3-5 years.

  INCOME TAXES
  The financial statements include the activity of the Program, which income or
losses are included in the investors' respective tax returns.

  UNAUDITED INTERIM FINANCIAL STATEMENTS
  The interim financial statements for the six months ended June 30, 1997 and
1998 are unaudited; however, in the opinion of management of the Program, the
interim financial statements include all adjustments, consisting only of normal
recurring adjustments, necessary for a fair presentation o the results for the
interim period.  The results of operations for such interim period are not
necessarily indicative of the results to be obtained for the full year.


                                      F-20
<PAGE>
                              THE OCEANSIDE PROGRAM

                            NOTES TO FINANCIAL STATEMENTS
                                    (CONTINUED)

NOTE 2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

  USE OF ESTIMATES

  The preparation of financial statements in conformity with generally accepted
accounting principles required 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
reported amounts of revenues and expenses during the reporting period.  Actual
results could differ from those estimates.

  DISCLOSURE ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS
  Based upon certain market assumptions and information available to
management, the carrying values of financial instruments as of December 31, 1997
and June 30, 1998 approximate their fair values.  The carrying value of cash and
cash equivalents, accounts payable and accrued expenses are assumed to
approximate fair value as they are short term in nature and receivable or
payable on demand.  The fair value of the line of credit was estimated based on
similar interest rates available for comparable financial instruments.


NOTE 3. PROPERTY AND EQUIPMENT

  Property and equipment consist of the following:


<TABLE>
<CAPTION>
                                                      December 31     June 30,
                                                          1997          1998
                                                      -----------   ----------
  <S>                                                <C>            <C>
  Office and computer equipment                        $ 5,787         $16,776
  Furniture and fixtures                                25,145          40,931
                                                        ------          ------

                                                        30,932          57,707
  Less accumulated depreciation                        (16,839)        (21,271)
                                                        ------          ------
                                                       $14,093         $36,436
                                                        ------          ------
                                                        ------          ------
</TABLE>


NOTE 4.  COMMITMENTS

   
SERVICING/MANAGEMENT AGREEMENT
   The Program is currently managed, subject to a servicing agreement, by 
National.  National also currently manages seven other programs under similar 
servicing agreements.  As documented within the servicing agreement, National 
is to receive an annual fee equal to 1% of the original loan balance.  
National's requirements under the servicing agreement include managing the 
assets of the Program to assure that the purpose and the activities of the 
Program are continued for the investors.  The Program incurred asset 
management expenses of $300,000, $300,000, $150,000 and $150,000 for the 
years ended December 31, 1996 and 1997 and for the six months ended June 30, 
1997 and 1998.  Additionally, the Program accrued compensation expense of 
$192,000, $192,000, $96,000 and $96,000 for the years ended December 31, 1996 
and 1997 and for the six months ended June 30, 1997 and 1998 payable to 
senior management of the Program, who are also the principals of National.  
Total accrued and unpaid management fees and compensation as of December 31, 
1997 and June 30, 1998 were $800,000 and $281,273. Included in the Due to 
Affiliate balance at June 30, 1998 is an amount of $261,273, which relates to 
commissions payable to National for the sale of the symphony lots.
    


                                       F-21

<PAGE>
                              THE OCEANSIDE PROGRAM

                            NOTES TO FINANCIAL STATEMENTS
                                    (CONTINUED)

NOTE 4.  COMMITMENTS (CONTINUED)

LAWSUITS

   The Program is, from time to time, involved in various lawsuits generally
incidental to its business operations.  In the opinion of management, the
ultimate resolution of these matters, if any, will not have a significant effect
on the financial position of the Program.

NOTE 5.  CAPITAL CONTRIBUTIONS

   Through a voting procedure that can be initiated by National as Servicing
Agent, a majority of the investors has the power to require all investors in the
Program to make additional capital contributions.  Such contributions are only
recorded to the extent of cash received.

NOTE 6.  CONCENTRATION OF CREDIT RISK

   The Program's financial instruments that are exposed to concentrations of
credit risk consist of cash and cash equivalents and restricted cash accounts
placed with federally insured financial institutions.  Such accounts may at
times exceed federally insured limits.  The Program has not experienced any
losses on such accounts.

NOTE 7.  REAL ESTATE INVENTORY WRITEDOWN

   In October 1997, the Program sold the remaining lots on the Encore project
for $650,000, which included a note receivable of $50,000.  This note bears
interest at 10% per annum and is due the earlier of (i) the close of escrow of
the last Encore lot sold by the purchaser or (ii) one year.  All capitalized
construction costs incurred on the related lots in excess of the consideration
received have been written off in the current year.

NOTE 8.  RELATED PARTY TRANSACTIONS

     In June 1998, the Program purchased land held for sale from the Oceanside 
Program ("Oceanside") and immediately sold the same land to an outside third
party for approximately $6,550,000 in net cash proceeds. In exchange for the
purchase of the Program's land from Oceanside, the program gave to Oceanside
$3,000,000 in cash, and land and a golf course, valued at $3,550,000. The 
value of the land and golf course was derived by subtracting the value of the
land sold to an outside third party of $6,550,000 from the $3,000,000 of cash 
given to Oceanside. This transaction resulted in a loss on the sale of the 
land and golf course of approximately $478,000. The Program also entered into
a lease agreement with Yosemite for a five year lease of the golf course back
to Yosemite. Annual lease revenue to be received as of June 30, 1998 were as
follows:

<TABLE>
<CAPTION>
                     Years Ending December 31                Amount
                     ------------------------                ------
                     <S>                                  <C>
                               1998                       $   80,000
                               1999                          220,000
                               2000                          390,000
                               2001                          630,000
                               2002                          760,000
                            Thereafter                       380,000
                                                           ---------
                                                          $2,460,000
                                                           ---------
                                                           ---------
</TABLE>

NOTE 9. SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING 
        ACTIVITIES 

   As part of the purchase and sale transaction disclosed in Note 8, land 
valued at approximately $3,550,000 was exchanged between the Program and the 
Yosemite/Ahwahnee Program.


                                       F-22
<PAGE>

                 REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS



National Investors Financial, Inc.
Los Angeles, California

We have audited the accompanying balance sheet of the Yosemite/Ahwahnee I and II
"Trudy Pat" Programs (the "Yosemite/Ahwahnee Programs") (as defined in Note 1)
as of December 31, 1997, and the related consolidated statements of operations,
changes in owners' equity and cash flows for each of the two years in the period
ended December 31, 1997.  These consolidated financial statements are the
responsibility of 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 audits 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 presentation of the
financial statements.  We believe that our audits provide a reasonable basis for
our opinion.

In our opinion, based on our audits, the financial statements referred to above
present fairly, in all material respects, the financial position of the
Yosemite/Ahwahnee Programs as of December 31, 1997, and the results of
operations and cash flows for each of the two years in the period ended December
31, 1997 in conformity with generally accepted accounting principles.




                                              BDO SEIDMAN, LLP

Los Angeles, California
February 24, 1998


                                       F-23

<PAGE>

                           THE YOSEMITE/AHWAHNEE PROGRAMS

                                   BALANCE SHEET

   
<TABLE>
<CAPTION>
                                                  December 31,       June 30,
                                                      1997             1998
                                                  ------------     -----------
                                                                    (unaudited)
<S>                                              <C>              <C>
ASSETS:
  Real estate and improvements (Note 3)            $10,137,074      $5,423,254
  Cash and cash equivalents                                  -       2,751,587
  Notes receivable (Note 4)                            353,028         245,629
  Property and equipment, net (Note 5)                 371,058         303,904
  Deferred membership selling expense (Note 11)        538,993         581,781
  Other assets                                          61,935          76,103
  Due from affiliate (Note 1)                          242,639         769,618
                                                    ----------      ----------

     Total assets                                  $11,704,727     $10,151,876
                                                    ----------      ----------
                                                    ----------      ----------
LIABILITIES:
  Capital lease obligations (Note 6)                   340,563         313,083
  Accounts payable                                     303,400         166,693
  Due to affiliate (Note 7)                            841,763         997,532
  Accrued property taxes (Note 7)                      683,558         499,606
  Accrued expenses and other liabilities               144,149         176,136
  Deferred revenues (Note 11)                        1,181,577       1,385,710
                                                    ----------      ----------
     Total liabilities                               3,495,010       3,538,760

COMMITMENTS AND CONTINGENCIES (NOTE 7)

OWNERS' EQUITY:
  Owners' Equity                                     8,209,717       6,613,116
                                                    ----------      ----------
     Total liabilities and
       owners' equity                              $11,704,727     $10,151,876
                                                    ----------      ----------
                                                    ----------      ----------
</TABLE>
    

                   See accompanying notes to financial statements.


                                       F-24

<PAGE>

                            THE YOSEMITE/AHWAHNEE PROGRAMS

                              STATEMENTS OF OPERATIONS


<TABLE>
<CAPTION>

                                                                                            Six Months Ended
                                                          Year Ended December 31,               June 30,
                                                         --------------------------       --------------------
                                                             1997           1996           1998           1997
                                                             ----           ----           ----           ----
                                                                                                (unaudited)
                                                                                               
<S>                                                   <C>            <C>            <C>            <C>
REVENUES
  Golf course operations                              $   765,167    $   571,778    $   252,953    $   416,898
  Sale of RV memberships                                  136,995         51,380         71,701         29,381
  Sale of developed lots                                        -         99,961              -              -
                                                       ----------     ----------     ----------     ----------
    Total revenues                                        902,162        723,119        324,654        446,279

COST OF SALES
  Golf course operations                                  252,548        165,836        121,187         90,827
  Developed lots                                                -         83,190              -              -
                                                       ----------     ----------     ----------     ----------
    Total cost of sales                                   252,548        249,026        121,187         90,827

GROSS PROFIT                                              649,614        474,093        203,467        355,452

EXPENSES:
Selling, general and administrative                     2,470,201      2,333,735      1,110,194      1,379,617
Related party management fees (Note 7)                    200,000        200,000        100,000        100,000
                                                       ----------     ----------     ----------     ----------
  Total expenses                                        2,670,201      2,533,735      1,210,194      1,479,617

Interest expense                                           38,781         18,962         11,890          5,230

Loss on sale of real estate (Notes 12 and 13)                   -              -        859,284              -
                                                       ----------     ----------     ----------     ----------

Net loss                                              $(2,059,368)   $(2,078,604)   $(1,877,901)   $(1,129,395)
                                                       ----------     ----------     ----------     ----------
                                                       ----------     ----------     ----------     ----------

</TABLE>


                   See accompanying notes to financial statements.


                                       F-25

<PAGE>

                            THE YOSEMITE/AHWAHNEE PROGRAMS

                             STATEMENTS OF OWNERS' EQUITY

   
<TABLE>
<S>                                                 <C>
Balance January 1, 1996                             $10,295,663

Capital contributions                                 1,141,111
Net loss for the year                                (2,078,604)
                                                     ----------
Balance December 31, 1996                             9,358,170

Capital contributions                                   910,915
Net loss for the period                              (2,059,368)
                                                     ----------
Balance December 31, 1997                             8,209,717

Capital contributions (unaudited)                       281,300

Net loss for the period (unaudited)                  (1,877,901)
                                                     ----------
Balance June 30, 1998 (unaudited)                    $6,613,116
                                                     ----------
                                                     ----------
</TABLE>
    

                   See accompanying notes to financial statements.


                                       F-26

<PAGE>

                            THE YOSEMITE/AHWAHNEE PROGRAMS

                               STATEMENTS OF CASH FLOWS

   
<TABLE>
<CAPTION>

                                                                                         Six Months Ended
                                                        Year Ended December 31,              June 30,
                                                        -----------------------        -------------------
                                                         1997           1996           1998           1997
                                                         ----           ----           ----           ----
                                                                                           (unaudited)
                                                                                         
<S>                                                  <C>            <C>            <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net loss                                            $(2,059,368)   $(2,078,604)   $(1,877,901)   $(1,129,395)
Adjustments net loss to cash
  provided by (used in) operating activities:
     Cost of developed lots sold                                -         83,190                             -
     Loss on sale of real estate                                -                       859,284              -
     Depreciation and amortization                        381,299        336,229        175,902        184,155
  Increase (decrease) from changes in:
     Other assets                                        (114,023)      (264,478)        93,231       (196,083)
     Due from affiliate                                  (242,639)             -       (526,979)             -
     Accounts payable                                      92,661        172,210       (135,521)       117,633
     Accrued expenses and
       other liabilities                                  622,226        304,920       (120,446)       318,272
     Net deferral of sales revenues and
       selling expenses                                   443,673        198,910        161,345        242,888
                                                       ----------     ----------      ---------      ---------
  Net cash provided by (used in)
     operating activities                                (876,171)    (1,247,623)    (1,371,085)      (462,530)

CASH FLOWS USED IN INVESTING ACTIVITIES:
  Purchase of property and equipment                            -        (48,899)             -               
  Net cash proceeds from the purchase and sale of 
     assets (Notes 12 and 13)                                   -                     3,868,852              -
  Additions to real estate                                (56,001)       (23,250)                      (35,577)
                                                       ----------     ----------      ---------      ---------
  Net cash provided by (used in)
     investing activities                                 (56,001)       (72,149)     3,868,852        (35,577)

CASH FLOWS FROM FINANCING ACTIVITIES:
  Capital lease repayments                                (80,294)       (67,088)       (27,480)      (104,345)
  Contributions                                           910,915      1,141,111        281,300        674,898
                                                       ----------     ----------      ---------      ---------
  Net cash provided by (used in)
     financing activities                                 830,621      1,074,023        253,820        570,553
                                                       ----------     ----------      ---------      ---------
Net increase (decrease) in
  cash and cash equivalents                              (101,551)      (245,749)     2,751,587         72,446

Cash and cash equivalents
  at beginning of period                                  101,551        347,300              -        101,551
                                                       ----------     ----------      ---------      ---------
Cash and cash equivalents
  at end of period                                    $         -    $   101,551    $ 2,751,587    $   173,997
                                                       ----------     ----------      ---------      ---------
                                                       ----------     ----------      ---------      ---------
Cash paid during the
  period for interest                                 $    40,628    $    27,557    $    31,885    $    21,354
                                                       ----------     ----------      ---------      ---------
                                                       ----------     ----------      ---------      ---------

</TABLE>
    

                   See accompanying notes to financial statements.


                                       F-27

<PAGE>


                            THE YOSEMITE/AHWAHNEE PROGRAMS

                            NOTES TO FINANCIAL STATEMENTS


NOTE 1.  ORGANIZATION AND BASIS OF PRESENTATION

  ORGANIZATION
  During 1989 and 1992 National Investors Financial, Inc. ("National"),
represented by NASD registered securities broker-dealers, completed the funding
of two real estate loans for the Yosemite/Ahwahnee Programs (the "Programs") by
selling undivided tenant-in-common interests in such loans to investors.  The
Yosemite/Ahwahnee I loan was in the amount of $6,500,000 to 426 investors and
Yosemite/Ahwahnee II was in the amount of $13,500,000 to 837 investors.  In
September of 1995, on behalf of the Yosemite/Ahwahnee investors, National
foreclosed on the borrower and took title to the property ("Ahwahnee Golf Course
and Resort") involved.  The first liens were kept intact after the foreclosure
to protect the investors' interests in the underlying property during its
development.  As the investors' interests are to be converted to common stock in
conjunction with a proposed acquisition of the Programs, the underlying
protection of the liens are no longer needed and will be extinguished as part of
the acquisition.  Ahwahnee Golf Course and Resort is projected to be a
multi-faceted resort, which currently includes a country club and a partially
completed recreational vehicle park, with plans to develop the remainder of the
project, potentially as a timeshare facility.  The 1,650 acre property is
located in Madera County, California, approximately 15 miles south of Yosemite
National Park and is currently held in trust by National on behalf of the
Yosemite/Ahwahnee Investors. The Company obtained an appraisal as of the date of
foreclosure, which assumes that the property is developed at its highest and
best use, and the result of the appraisal, after certain accounting-related
adjustments made by the Company, was a fair market value of $10,800,000.
Therefore, the property has been written down to its fair market value at the
time of the foreclosure and the investors' interest in the property is reflected
as Owners' Equity in the financial statements.  Since taking over these
properties, National has operated them on behalf of the investors through a
corporation known as Ahwahnee Golf Course and Resort, Inc.

The accompanying financial statements include the accounts of the Programs,
which consist of Ahwahnee Golf Course and Resort, Inc., National Investors Land
Holding Trust VII and National Investors Land Holding Trust IX, and do not
include the accounts of National.

  AMERICAN FAMILY HOLDINGS, INC.
  American Family Holdings, Inc., a California corporation ("American"), was
formed to be a publicly-held corporation to acquire the businesses of certain
investment programs previously syndicated by National in exchange for equity in
American.  In addition, American will offer a maximum of 1,000,000 units, which
consist of one share of common stock and one warrant at a price of $20 per unit.
Each warrant entitled the holder to purchase three additional shares of common
stock at 80% of the closing price of the stock on the day prior to exercise of
the warrant. The warrant has a term of two years following the completion of the
Offering.

  In conjunction with the contemplated transactions, the Program is currently
capitalizing the associated costs and recording these costs as due from the
American.  These costs are currently shown as deferred acquisition costs on the
books of American.  These costs will, however, be allocated against a ratio of
the proceeds received from the units offering and the value of the shares given
to the program investors in exchange for their undivided tenant-in-common
interests after the completion of both transactions.


                                       F-28

<PAGE>
                            THE YOSEMITE/AHWAHNEE PROGRAMS

                            NOTES TO FINANCIAL STATEMENTS
                                     (CONTINUED)

NOTE 2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     CASH EQUIVALENTS 
     The Programs' management considers all highly liquid investments with an
original maturity of three months or less when purchased to be cash equivalents.

     REAL ESTATE AND IMPROVEMENTS
     Real estate and improvements are carried at cost.  Expenditures for
additions and improvements are capitalized, and expenditures for repairs and
maintenance are charged to expense as incurred.  Depreciation is provided on a
straight-line basis on land improvements and buildings and improvements over
estimated useful lives ranging from 5-30 years.

Effective January 1, 1996, the Programs adopted the provisions of Statement of
Financial Accounting Standards No.  121 ("SFAS No. 121") "Accounting for the
Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed Of",
which requires impairment losses to be recorded on long-lived assets being
developed, based on fair value, when indicators of impairment are present and
the undiscounted cash flows estimated to be generated by those assets are less
than the assets' carrying amount.  Examples of indicators of impairment include
a significant decrease in the market value of an asset, a significant change in
the extent or manner in which an asset is used or a significant adverse change
in legal or business factors that could affect the value of an asset.

The estimation process in determining the fair value of real estate assets is
inherently uncertain and relies to a considerable extent on current and future
economic and market conditions, the availability of suitable financing to fund
holding, development, and construction activities, and the repayment or
refinancing of existing indebtedness.  Such economic and market conditions may
effect management's development and marketing plans.  Accordingly, the ultimate
realizations may differ from amounts presently estimated.

     PROPERTY AND EQUIPMENT
     Property and equipment are stated at cost.  Depreciation and amortization
are being provided principally on the straight line method over the estimated
useful lives or the related assets.  Estimated useful lives range from 3-5
years.

     REVENUE RECOGNITION
     The Programs generate revenues from its golf course operations and sales of
recreational vehicle memberships.  Revenues from the sale of recreational
vehicle memberships are not recognized until the Programs have received at least
10% of the total purchase price and the statutory 3 day rescission period has
elapsed.  Until a contract to purchase a recreational vehicle membership
qualifies as a sale, all payments received are accounted for as customer
deposits.  The Program sells these recreational vehicle memberships to members
on a timeshare plan.  The length of this plan ranges from the length of the
remaining lifetime of the primary member to the lifetimes of the primary member,
the primary member's child and the primary member's grandchild.  The membership
rights include the use of the recreational vehicle park and facilities.  The
only restriction to the membership is that members may only use the recreational
vehicle park for a maximum of seven days at a time with a minimum of seven days
between visits.  These revenues are recognized into income on a straight-line
basis over the expected life of the memberships sold, which approximates 10
years.  In addition, costs directly related to the sale of such memberships are
deferred and recognized as selling expenses over this same amortization period.


                                       F-29

<PAGE>
                            THE YOSEMITE/AHWAHNEE PROGRAMS

                            NOTES TO FINANCIAL STATEMENTS
                                     (CONTINUED)
NOTE 2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

     DEFERRED SELLING EXPENSES
     The Company expenses most forms of advertising, except for costs associated
with commissions and direct mail costs, which is capitalized and amortized over
its expected period of failure benefits.

     Commissions include commissions paid to salespeople, which are directly
associated with the successful sale of individual memberships.  The commissions
paid to salespeople are amortized over the same period that the membership
revenue is recognized.  Direct mail advertising consists primarily of the
campaigns held to promote the sale of the recreational vehicle lots.  The
Company is able to determine which membership sales occur because of the direct
mailings.  As a result, the total mailing costs are allocated to these
membership sakes and amortized over the same period

     INCOME TAXES
     The financial statements include the activity of the Programs, whose income
or losses are included in the investors' respective tax returns.

     UNAUDITED INTERIM FINANCIAL STATEMENTS
     The interim financial statements for the six months ended June 30, 1998 are
unaudited; however, in the opinion of management of the Program, the interim
financial statements include all adjustments, consisting only of normal
recurring adjustments, necessary for a fair presentation o the results for the
interim period.  The results of operations for such interim period are not
necessarily indicative of the results to be obtained for the full year.

     USE OF ESTIMATES
     The preparation of financial statements in conformity with generally
accepted accounting principles required 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 reported amounts of revenues and expenses during the reporting
period.  Actual results could differ from those estimates.

     DISCLOSURE ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS
     Based upon certain market assumptions and information available to
management, the carrying values of financial instruments as of December 31, 1997
and June 30, 1998 approximate their fair values.  The carrying value of cash and
cash equivalents, accounts payable and accrued expenses are assumed to
approximate fair value as they are short term in nature and receivable or
payable on demand.  The fair values of notes receivable and capital lease
obligations were estimated based on similar interest rates available for
comparable financial instruments.

NOTE 3.  REAL ESTATE AND IMPROVEMENTS

     Real estate and improvements consist of the following:

<TABLE>
<CAPTION>
                                       December 31,     June 30,
                                           1997           1998
                                       -----------     ----------
<S>                                    <C>             <C>
     Land                              $ 8,114,645     $5,205,536
     Land improvements                   1,890,656        223,800
     Buildings and improvements            820,783        152,681
                                       -----------     ----------

                                        10,826,084      5,582,017
     Less accumulated depreciation        (689,010)      (158,763)
                                       -----------     ----------
                                       $10,137,074     $5,423,254
                                       -----------     ----------
                                       -----------     ----------
</TABLE>


                                       F-30

<PAGE>

                         THE YOSEMITE/AHWAHNEE PROGRAMS

                         NOTES TO FINANCIAL STATEMENTS
                                 (CONTINUED)

NOTE 4.  NOTES RECEIVABLE

     The Programs make unsecured loans to individuals in conjunction with its
sales of recreational vehicle memberships.  These loans bear interest at rates
between 0% and 17%, range in length from one to seven years and may be prepaid
at any time without penalty.  Notes receivable are shown net of discounts of
$24,950 and $25,150 as of December 31, 1997 and June 30, 1998.  As of December
31, 1997 and June 30, 1998, a total of $324,502 and $284,704 of the notes
receivable balance is expected to be collected after one year.  The total
allowance for doubtful accounts as of December 31, 1997 and June 30, 1998 is
$41,073 and $4,080.


NOTE 5.  PROPERTY AND EQUIPMENT

     Property and equipment consist of the following:

<TABLE>
<CAPTION>
                                       December 31,     June 30,
                                           1997           1998
                                       -----------     ----------
<S>                                    <C>             <C>
     Capital lease equipment              $505,998       $515,317
     Furnitures and fixtures                25,349          2,987
     Machinery and equipment                37,033              -
                                       -----------     ----------

                                           568,380        518,304
     Less accumulated depreciation        (197,322)      (214,400)
                                       -----------     ----------

                                          $371,058       $303,904
                                       -----------     ----------
                                       -----------     ----------
</TABLE>

NOTE 6.  CAPITAL LEASE OBLIGATIONS

     Future minimum rental payments under noncancellable capital leases as of
December 31, 1997 were as follows:

<TABLE>
<CAPTION>
                                                          Amount
                                                          -------
<S>                                                       <C>
     1998                                                 120,923
     1999                                                 113,893
     2000                                                 113,893
     2001                                                  59,184
                                                          -------
     Total minimum lease payments                         407,893
     Amount representing interest                          67,330
                                                          -------
     Present value of minimum lease payments              340,563
                                                          -------
                                                          -------
</TABLE>


                                    F-31

<PAGE>

                         THE YOSEMITE/AHWAHNEE PROGRAMS

                         NOTES TO FINANCIAL STATEMENTS
                                 (CONTINUED)

NOTE 7.  COMMITMENTS

SERVICING/MANAGEMENT AGREEMENT

   
     The Programs are currently managed, subject to a servicing agreement, by
National.  National also currently manages five other programs under similar
servicing agreements.  As documented within the servicing agreement, National is
to receive an annual fee equal to 1% of the original loan balance.  National's
requirements under the servicing agreement include managing the assets of the
Programs to assure that the purpose and activities of the Programs are continued
for the investors.  The Programs incurred asset management expenses of $200,000,
$200,000, $100,000 and $100,000 for the years ended December 31, 1996 and 1997
and for the six months ended June 30, 1997 and 1998.  Additionally, the Programs
accrued compensation expense of $264,000, $264,000, $114,000 and $114,000 for
the years ended December 31, 1996 and 1997 and for the six months ended June 30,
1997 and 1998 payable to senior management of the Company, who are also
principals of National.  Total accrued and unpaid management fees and
compensation as of December 31, 1997 and June 30, 1998 were $841,763 and
$997,532. Included in the Due to Affiliate balance at June 30, 1998 is an 
amount of $124,250, which relates to commissions payable to National for the 
sale of the lots.
    

LAWSUITS
   The Program is, from time to time, involved in various lawsuits generally
incidental to its business operations.  In the opinion of management, the
ultimate resolution of these matters, if any, will not have a significant effect
on the financial position of the Program.

DELINQUENT PROPERTY TAXES
   The Program has delinquent property taxes of $683,558 and $499,606 as of
December 31, 1997 and June 30, 1998.  The Program is in the process of
negotiating a payment plan with appropriate taxing authorities relative to the
payment of these past due taxes.

NOTE 8.  CAPITAL CONTRIBUTIONS

   Through a voting procedure that can be initiated by National as Servicing
Agent, a majority of the investors has the power to require all investors in the
Program to make additional capital contributions.  Such contributions are only
recorded to the extent of cash received.

NOTE 9.  DEBT FORECLOSURE

     In September 1995, the management company, for the benefit of investors in
debt securities secured by the Property, foreclosed on the Property.  Due to the
debtor's financial position as of December 31, 1994, the foreclosure has been
accounted for as if it took place prior to January 1, 1995.

NOTE 10.  SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES

   During the years ended December 31, 1996 and 1997, the Company entered into
capital lease obligations of $298,572 and $0.

   As part of the purchase and sale transaction disclosed in Note 13, land 
valued at approximately $3,550,000 was exchanged between the Program and the 
Oceanside Program.

                                    F-32

<PAGE>

                         THE YOSEMITE/AHWAHNEE PROGRAMS

                         NOTES TO FINANCIAL STATEMENTS
                                 (CONTINUED)

NOTE 11.  DEFERRED REVENUE AND MEMBERSHIP SELLING EXPENSES

     Deferred revenue consists of amounts deferred in conjunction with the sales
of campground memberships.  Components of the changes in deferred membership
selling expenses and deferred membership sales revenue are as follows:

<TABLE>
<CAPTION>
                                                                    December 31,                    June 30,
                                                               1997            1996          1998            1997
                                                            ----------       --------     ----------       --------
<S>                                                         <C>              <C>          <C>              <C>
     Deferred Selling Expenses:
     
          Deferred selling expenses, beginning of year      $  263,508       $      0     $  538,993       $263,508

          Expenses deferred                                    338,627        292,787         76,219        163,313
          Expenses recognized                                  (63,142)       (29,279)       (33,431)       (30,592)
          Deferred expenses written off                              -              -              -              -
                                                            ----------       --------     ----------       --------
          Net change                                           275,485        263,508         42,788        132,721
                                                            ----------       --------     ----------       --------
          
          Deferred selling expenses, end of year            $  538,993       $263,508     $  581,781       $396,229
                                                            ----------       --------     ----------       --------
                                                            ----------       --------     ----------       --------
     Deferred Revenue:
          Deferred revenue, beginning of year               $  462,419       $      0      1,181,577        462,419

          Revenue deferred                                     856,153        513,799        275,834        428,076
          Revenue recognized                                  (136,995)       (51,380)       (71,701)       (29,381)
                                                            ----------       --------     ----------       --------
          Net change                                           719,158        462,419        204,133        398,695
                                                            ----------       --------     ----------       --------
          
          Deferred Revenue, end of year                     $1,181,577       $462,419     $1,385,710       $861,114
                                                            ----------       --------     ----------       --------
                                                            ----------       --------     ----------       --------
</TABLE>

NOTE 12. SALE OF LAND

     On February 19, 1998, the Program entered into a sale transaction with a
consultant on the project for the sale of 13 single-family development estate
lots.  The total sale price for these lots was $307,500 which realized a
$477,757 loss on the sale.  Included in the sale agreement was a repurchase
provision which gives the Program the option to repurchase 12 of these lots from
the buyer for $300,000.  In order to maintain this option, the Program must make
monthly option payments of $4,165 per month until the options are exercised. 
The repurchase option expires in January 2001.

NOTE 13.  RELATED PARTY TRANSACTIONS

    In June 1998, the Program purchased land held for sale from the Oceanside 
Program ("Oceanside"), and immediately sold the same land to an outside third 
party for approximately $6,550,000 in net cash proceeds. In exchange for the 
purchase of the Program's land from Oceanside, the Program gave to Oceanside 
$3,000,000 in cash, and land and a golf course, valued at $3,550,000. The 
valuation of the land and golf course was derived by subtracting the value of 
the land sold to an outside third party of $6,550,000 from the $3,000,000 of 
cash given to Oceanside. This transaction resulted in a loss on the sale of 
the land and golf course of approximately $478,000. The Program then entered 
into a five year lease agreement for the operation of the golf course.  
Future minimum lease payments under the operating lease as of June 30, 1998 
were as follows:

<TABLE>
<CAPTION>
        Years Ending December 31                  Amount
        ------------------------                  ------
<S>                                             <C>
                  1998                          $   80,000
                  1999                             220,000
                  2000                             390,000
                  2001                             630,000
                  2002                             760,000
               Thereafter                          380,000
                                                ----------
                                                $2,460,000
                                                ----------
                                                ----------

</TABLE>


                                     F-33

<PAGE>

                 REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS



National Investors Financial, Inc.
Los Angeles, California

We have audited the accompanying balance sheet of the Mori Point "Trudy Pat"
Program (the "Mori Point Program") (as defined in Note 1) as of December 31,
1997, and the related statements of operations, changes in owners' equity and
cash flows for each of the two years in the period ended December 31, 1997. 
These financial statements are the responsibility of 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 audits 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 presentation of the
financial statements.  We believe that our audits provide a reasonable basis for
our opinion.

In our opinion, based on our audits, the financial statements referred to above
present fairly, in all material respects, the financial position of the Mori
Point Program as of December 31, 1997, and the results of operations and cash
flows for each of the two years in the period ended December 31, 1997 in
conformity with generally accepted accounting principles.




                                             BDO SEIDMAN, LLP

Los Angeles, California
February 24, 1998

                                     F-34

<PAGE>


                               THE MORI POINT PROGRAM
                                          
                                   BALANCE SHEET


<TABLE>
<CAPTION>
                                             December 31,     June 30,
                                                1997           1998
                                             ----------     ----------
                                                            (unaudited)
<S>                                          <C>            <C>
ASSETS:
     Land                                    $4,100,000     $4,100,000

     Cash and cash equivalents                    7,204          5,176
     Due from affiliate (Note 1)                232,707        255,964
                                             ----------     ----------

          Total assets                       $4,339,911     $4,361,140
                                             ----------     ----------
                                             ----------     ----------
LIABILITIES:
     Due to affiliate (Note 3)               $  497,885     $  537,885
     Notes to affiliate (Note 3)                      -         43,655
     Accrued property taxes (Note 3)            264,464        164,497
     Accrued expenses                            86,615        102,067
                                             ----------     ----------

          Total liabilities                  $  848,964     $  848,104

COMMITMENTS AND CONTINGENCIES (NOTE 3)

OWNERS' EQUITY:
     Owners' Equity                           3,490,947      3,513,036
                                             ----------     ----------

          Total liabilities and 
            owners' equity                   $4,339,911     $4,361,140
                                             ----------     ----------
                                             ----------     ----------
</TABLE>


                   See accompanying notes to financial statements.


                                    F-35

<PAGE>


                               THE MORI POINT PROGRAM

                              STATEMENTS OF OPERATIONS


<TABLE>
<CAPTION>
                                                                                Six Months Ended
                                               Year Ended December 31,              June 30,
                                              ------------------------      ------------------------
                                                 1997           1996           1998          1997
                                              ---------      ---------      ---------      ---------
                                                                                   (unaudited)
<S>                                           <C>            <C>            <C>            <C>
EXPENSES:
     Selling, general and administrative      $ 181,034      $  90,348      $  73,072      $  73,340
     Related party management fees (Note 3)     100,000        100,000         50,000         50,000
                                              ---------      ---------      ---------      ---------

Total expenses                                  281,034        190,348        123,072        123,340

Interest income/(expense)                         1,586          1,223           (776)           488
                                              ---------      ---------      ---------      ---------

Net loss                                      $(279,448)     $(189,125)     $(123,848)     $(122,852)
                                              ---------      ---------      ---------      ---------
                                              ---------      ---------      ---------      ---------
</TABLE>


                   See accompanying notes to financial statements.


                                     F-36

<PAGE>

                                THE MORI POINT PROGRAM

                             STATEMENTS OF OWNERS' EQUITY


<TABLE>
<CAPTION>
                                                               Total
                                                            ----------
<S>                                                         <C>
Balance January 1, 1996                                      3,352,238

     Capital contributions                                     202,310
     Net loss for the year                                    (189,125)
                                                            ----------

Balance December 31, 1996                                    3,365,423
 
     Capital contributions                                     404,972
     Net loss for the period                                  (279,448)
                                                            ----------

Balance December 31, 1997                                   $3,490,947

Capital contributions (unaudited)                              145,937

Net loss for the period (unaudited)                           (123,848)
                                                            ----------

Balance June 30, 1998 (unaudited)                           $3,513,036
                                                            ----------
                                                            ----------
</TABLE>


                   See accompanying notes to financial statements.

                                       F-37

<PAGE>

                                THE MORI POINT PROGRAM

                               STATEMENTS OF CASH FLOWS


<TABLE>
<CAPTION>
                                                                               Six Months Ended
                                               Year Ended December 31,              June 30,
                                              ------------------------      ------------------------
                                                 1997           1996           1998          1997
                                              ---------      ---------      ---------      ---------
                                                                                  (unaudited)
<S>                                           <C>            <C>            <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
     Net loss                                 $(279,448)     $(189,125)     $(123,848)     $(122,852)
     Increase (decrease) from changes in:
          Due from affiliate                   (232,707)             -        (23,257)        (6,522)
          Accrued expenses                       75,355         25,847        (44,515)       (47,606)
                                              ---------      ---------      ---------      ---------

     Net cash used in operating
          activities                           (436,800)      (163,278)      (191,620)      (176,980)

CASH FLOWS FROM FINANCING ACTIVITIES:
     Contributions                              404,972        202,310        145,937        196,376
     Proceeds from notes to affiliate                 -              -         43,655              -
                                              ---------      ---------      ---------      ---------
     Net cash provided by
          financing activities                  404,972        202,310        189,592        196,376

Net increase (decrease) in cash and cash
     equivalents                                (31,828)        39,032         (2,028)        19,396

Cash and cash equivalents at beginning
     of period                                   39,032              -          7,204         39,032
                                              ---------      ---------      ---------      ---------

Cash and cash equivalents
     at end of period                         $   7,204      $  39,032      $   5,176      $  58,428
                                              ---------      ---------      ---------      ---------
                                              ---------      ---------      ---------      ---------
</TABLE>


                   See accompanying notes to financial statements.

                                      F-38

<PAGE>

                                THE MORI POINT PROGRAM

                            NOTES TO FINANCIAL STATEMENTS


NOTE 1.  ORGANIZATION AND BASIS OF PRESENTATION

   ORGANIZATION
   During 1990 National Investors Financial, Inc. ("National"), represented by
NASD registered securities broker-dealers, completed the funding of a real
estate loan for the Mori Point "Trudy Pat" Program (the "Program") in the amount
of $10,000,000 by selling undivided tenant-in-common interests in such loan to
486 investors.  In August of 1992, on behalf of the Mori Point Program
investors, National foreclosed on and took title to the property ("Mori Point")
involved in the Mori Point Program. Mori Point is currently raw land which is
zoned for a 275 room hotel/conference center, 60 residential units and an
equestrian/commercial facility.  The property is located in Pacifica, California
and is currently held in trust by National on behalf of the Mori Point
Investors.  The Mori Point property was recently appraised at $4,100,000 as of
the date of foreclosure.  Therefore, the property has been written down to its
fair market value at the time of the foreclosure and the investors' interest in
the property is reflected as Owners' Equity in the financial statements.
   
The accompanying financial statements include the accounts of the Program, which
consists of the Mori Point Land Holding Trust, and do not include the accounts
of National.

     AMERICAN FAMILY HOLDINGS, INC.
     American Family Holdings, Inc., a California corporation ("American"), was
formed to be a publicly-held corporation to acquire the businesses of certain
investment programs previously syndicated by National in exchange for equity in
American.  In addition, American will offer a maximum of 1,000,000 units, which
consist of one share of common stock and one warrant at a price of $20 per unit.
Each warrant entitled the holder to purchase three additional shares of common
stock at 80% of the closing price of the stock on the day prior to exercise of
the warrant. The warrant has a term of two years following the completion of the
Offering.

     In conjunction with the contemplated transactions, the Program is currently
capitalizing the associated costs and recording these costs as due from
American.  These costs are currently shown as deferred acquisition costs on the
books of American.  These costs will, however, be allocated against a ratio of
the proceeds received from the units offering and the value of the shares given
to the program investors in exchange for their undivided tenant-in-common
interests after the completion of both transactions.


NOTE 2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     CASH EQUIVALENTS 
     Management of the Program considers all highly liquid investments with an
original maturity of three months or less when purchased to be cash equivalents.

                                     F-39

<PAGE>

                             THE MORI POINT PROGRAM

                         NOTES TO FINANCIAL STATEMENTS
                                 (CONTINUED)

     LAND
     Land is carried at cost.  Effective January 1, 1996, the Program adopted
the provisions of Statement of Financial Accounting Standards No. 121 ("SFAS
No. 121") "Accounting for the Impairment of Long-Lived Assets and for Long-Lived
Assets to be Disposed Of", which requires impairment losses to be recorded on
long-lived assets being developed, based on fair value, when indicators of
impairment are present and the undiscounted cash flows estimated to be generated
by those assets are less than the assets' carrying amount.  Examples of
indicators of impairment include a significant decrease in the market value of
an asset, a significant change in the extent or manner in which an asset is used
or a significant adverse change in legal or business factors that could affect
the value of an asset.

The estimation process in determining the fair value of real estate assets is
inherently uncertain and relies to a considerable extent on current and future
economic and market conditions, the availability of suitable financing to fund
holding, development, and construction activities, and the repayment or
refinancing of existing indebtedness.  Such economic and market conditions may
effect management's development and marketing plans.  Accordingly, the ultimate
realizations may differ from amounts presently estimated.

     INCOME TAXES
     The financial statements include the activity of the Program, whose income
or losses are included in the investors' respective tax returns.

     UNAUDITED INTERIM FINANCIAL STATEMENTS
     The interim financial statements for the six months ended June 30, 1997 and
1998 are unaudited; however, in the opinion of management of the Program, the
interim financial statements include all adjustments, consisting only of normal
recurring adjustments, necessary for a fair presentation of the results for the
interim period.  The results of operations for such interim period are not
necessarily indicative of the results to be obtained for the full year.

     USE OF ESTIMATES
     The preparation of financial statements in conformity with generally 
accepted accounting principles required 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 reported amounts of revenues and expenses during the reporting 
period.  Actual results could differ from those estimates.

NOTE 3. COMMITMENTS

SERVICING/MANAGEMENT AGREEMENT
   The Program is currently managed, subject to a servicing agreement, by
National.  National also currently manages six other programs under similar
servicing agreements.  As documented within the servicing agreement, National is
to receive an annual fee equal to 1% of the original loan balance.  National's
requirements under the servicing agreement include managing the assets of the
Program to assure that the purpose and activities of the Program are continued
for the investors.  The Program incurred asset management expenses of $100,000,
$100,000, $50,000 and $50,000  for the years ended December 31, 1996 and 1997
and for the six months ended June 30, 1997 and 1998.  Total accrued and unpaid
management fees as of December 31, 1997 and June 30, 1998 were $497,885 and
$537,885.

                                    F-40

<PAGE>

                            THE MORI POINT PROGRAM

                         NOTES TO FINANCIAL STATEMENTS
                                  (CONTINUED)


NOTE 3.  COMMITMENTS (CONTINUED)

NOTES TO AFFILIATE

   The Program received advances from National during 1998 amounting to $42,700.
These advances are evidenced by demand notes with interest at the rate of 10%
per annum.

LAWSUITS

   The Program is, from time to time, involved in various lawsuits generally
incidental to its business operations.  In the opinion of management, the
ultimate resolution of these matters, if any, will not have a significant effect
on the financial position of the Program.
   
DELINQUENT PROPERTY TAXES

   The Program has delinquent property taxes of $264,464 and $164,497 as of
December 31, 1997 and June 30, 1998.  The Program has entered into a five-year
payment plan with appropriate taxing authorities relative to the payment of
these past due taxes.


NOTE 4.  CAPITAL CONTRIBUTIONS

   Through a voting procedure that can be initiated by National as Servicing
Agent, a majority of the investors has the power to require all investors in the
Program to make additional capital contributions.  Such contributions are only
recorded to the extent of cash received.


                                     F-41

<PAGE>

                  REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS





National Investors Financial, Inc.
Los Angeles, California

We have audited the accompanying balance sheet of the Sacramento/Delta Greens
"Trudy Pat" Program (the "Sacramento/Delta Greens Program") (as defined in Note
1) as of December 31, 1997, and the related statements of operations, changes in
owners' equity and cash flows for each of the two years in the period ended
December 31, 1997. These financial statements are the responsibility of
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 audits 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 presentation of the
financial statements.  We believe that our audits provide a reasonable basis for
our opinion.

In our opinion, based on our audits, the financial statements referred to above
present fairly, in all material respects, the financial position of the
Sacramento/Delta Greens Program as of December 31, 1997, and the results of
operations and cash flows for each of the two years in the period ended December
31, 1997 in conformity with generally accepted accounting principles.




                                        BDO SEIDMAN, LLP

Los Angeles, California
February 24, 1998



                                     F-42

<PAGE>

                        THE SACRAMENTO/DELTA GREENS PROGRAM
                                          
                                   BALANCE SHEET


<TABLE>
<CAPTION>

                                                  December 31,       June 30,
                                                      1997             1998
                                                  -----------       -----------
                                                                    (unaudited)
<S>                                               <C>              <C>
ASSETS:
  Land                                            $ 2,000,000      $ 1,745,000

  Cash and cash equivalents                             4,099            7,886
  Due from affiliate (Note 1)                         104,528          118,430
                                                  -----------      -----------

    Total assets                                  $ 2,108,627      $ 1,871,316
                                                  -----------      -----------
                                                  -----------      -----------

LIABILITIES:
  Accounts payable                                $    25,641      $    14,094
  Due to affiliate (Note 3)                           188,344          181,178
  Notes to affiliate (Note 3)                               -           18,500
  Accrued property taxes (Note 3)                      58,536           27,308
  Accrued expenses                                     49,750           59,750
                                                  -----------      -----------

    Total liabilities                                 322,271          300,830

COMMITMENTS AND CONTINGENCIES (NOTE 3)

OWNERS' EQUITY:
  Owners' Equity                                    1,786,356        1,570,486
                                                  -----------      -----------

    Total liabilities and owners' equity          $ 2,108,627      $ 1,871,316
                                                  -----------      -----------
                                                  -----------      -----------
</TABLE>


                   See accompanying notes to financial statements.

                                       F-43

<PAGE>


                         THE SACRAMENTO/DELTA GREENS PROGRAM

                              STATEMENTS OF OPERATIONS


<TABLE>
<CAPTION>

                                                                                           Six Months Ended      
                                                                                    -----------------------------
                                                     Year Ended December 31,                    June 30,
                                                  -----------------------------     -----------------------------
                                                      1997             1996              1998             1997
                                                  -----------       -----------      -----------      ------------
                                                                                             (unaudited)
<S>                                               <C>              <C>               <C>              <C>
EXPENSES:
Selling, general and administrative               $   115,620      $   169,649       $    35,610      $    69,059
Land write-down (Note 5)                              230,000          845,000           255,000          230,000
Related party management fees (Note 3)                 50,000           50,000            25,000           25,000
                                                  -----------      -----------       -----------      -----------

  Total expenses                                      395,620        1,064,649           315,610          324,059

Interest income                                           824            1,965                65              479
                                                  -----------      -----------       -----------      -----------

Net income (loss)                                 $  (394,796)     $(1,062,684)      $  (315,545)     $  (323,580)
                                                  -----------      -----------       -----------      -----------
                                                  -----------      -----------       -----------      -----------
</TABLE>


                  See accompanying notes to financial statements.

                                     F-44

<PAGE>

                    THE SACRAMENTO/DELTA GREENS PROGRAM

                        STATEMENTS OF OWNERS' EQUITY



<TABLE>
<CAPTION>

                                                                       Total
                                                                    -----------
<S>                                                                <C>
Balance January 1, 1996                                            $ 2,820,595

Capital contributions                                                  262,572
Net loss for the year                                               (1,062,684)
                                                                   -----------

Balance December 31, 1996                                            2,020,483

Capital contributions                                                  160,669
Net loss for the year                                                 (394,796)
                                                                   -----------

Balance December 31, 1997                                          $ 1,786,356

Capital contributions (unaudited)                                       99,675

Net loss for the period (unaudited)                                   (315,545)
                                                                   -----------

Balance June 30, 1998 (unaudited)                                  $ 1,570,486
                                                                   -----------
                                                                   -----------

</TABLE>


                  See accompanying notes to financial statements.

                                     F-45

<PAGE>

                      THE SACRAMENTO/DELTA GREENS PROGRAM

                          STATEMENTS OF CASH FLOWS


<TABLE>
<CAPTION>
                                                                                            Six Months Ended       
                                                                                     ----------------------------- 
                                                       Year Ended December 31,                  June 30,           
                                                  -----------------------------      ------------------------------
                                                       1997             1996             1998              1997    
                                                  ------------      -----------      ------------      -----------
                                                                                              (unaudited)
<S>                                               <C>              <C>               <C>              <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net loss                                        $  (394,796)     $(1,062,684)      $  (315,545)     $  (323,580)
  Adjustment to reconcile net income
  (loss) to net cash provided by (used in)
  operating activities -
    Real estate property write-down                   230,000          845,000           255,000          230,000
  Increase (decrease) from changes in:
    Due from affiliate                               (104,528)               -           (13,902)          (2,813)
    Accounts payable                                   (4,283)          29,924           (11,547)          (4,284)
    Accrued expenses                                   54,454          (19,834)          (28,394)         (15,759)
                                                  -----------      -----------       -----------      -----------

  Net cash used in  operating activities             (219,153)        (207,594)         (114,388)        (116,436)

CASH FLOWS FROM FINANCING ACTIVITIES:
  Contributions                                       160,669          262,572            99,675           76,125
  Proceeds from notes to affiliate                          -                -            18,500                -
                                                  -----------      -----------       -----------      -----------
  Net cash provided by
    financing activities                              160,669          262,572           118,175           76,125
                                                  -----------      -----------       -----------      -----------

Net increase (decrease) in cash and cash
  equivalents                                         (58,484)          54,978             3,787          (40,311)

Cash and cash equivalents at beginning
  of period                                            62,583            7,605             4,099           62,583
                                                  -----------      -----------       -----------      -----------

Cash and cash equivalents
  at end of period                                $     4,099      $    62,583       $     7,886      $    22,272
                                                  -----------      -----------       -----------      -----------
                                                  -----------      -----------       -----------      -----------

Cash paid during the period for interest          $         -      $         -       $         -      $         -
                                                  -----------      -----------       -----------      -----------
                                                  -----------      -----------       -----------      -----------
</TABLE>


                  See accompanying notes to financial statements.

                                    F-46


<PAGE>


                         THE SACRAMENTO/DELTA GREENS PROGRAM

                            NOTES TO FINANCIAL STATEMENTS


NOTE 1.  ORGANIZATION AND BASIS OF PRESENTATION

   ORGANIZATION
   During 1989 National Investors Financial, Inc. ("National"), represented by
NASD registered securities broker-dealers, completed the funding of a real
estate loan for the Sacramento/Delta Greens Program (the "Program") in the
amount of $5,000,000 by selling undivided tenant-in-common interests in such
loan to 332 investors.  In March of 1993, on behalf of the Sacramento/Delta
Greens Program investors, National foreclosed on the property and took title to
the property ("Sacramento/Delta Greens") involved in the Sacramento/Delta Greens
Program.  Sacramento/Delta Greens is currently raw land which is zoned and has
an approved tentative tract map for a single-family detached housing development
of 534 homes.  The property is located in Sacramento, California and is
currently held in Trust by National on behalf of the Sacramento/Delta Greens
investors.  The Sacramento/Delta Greens property was recently appraised at
$3,075,000 as of the date of foreclosure.  Therefore, the property has been
written down to its fair market value at the time of the foreclosure and the
investors' interest in the property is reflected as Owners' Equity in the
financial statements.
   
The accompanying financial statements include the accounts of the Program, which
consists of the Sacramento/Delta Greens Land Holding Trust, and do not include
the accounts of National.

     AMERICAN FAMILY HOLDINGS, INC.
     American Family Holdings, Inc., a California corporation ("American"), was
formed to be a publicly-held corporation to acquire the businesses of certain
investment programs previously syndicated by National in exchange for equity in
American.  In addition, American Family Holdings, Inc. will offer a maximum of
1,000,000 units, which consist of one share of common stock and one warrant at a
price of $20 per unit.  Each warrant entitled the holder to purchase three
additional shares of common stock at 80% of the closing price of the stock on
the day prior to exercise of the warrant. The warrant has a term of two years
following the completion of the Offering.

     In conjunction with the contemplated transactions, the Program is currently
capitalizing the associated costs and recording these costs as due from
American.  These costs are currently shown as deferred acquisition costs on the
books of American.  These costs will, however, be allocated against a ratio of
the proceeds received from the units offering and the value of the shares given
to the program investors in exchange for their undivided tenant-in-common
interests after the completion of both transactions.


NOTE 2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     CASH EQUIVALENTS 
     Management of the Program considers all highly liquid investments with an
original maturity of three months or less when purchased to be cash equivalents.


                                   F-47

<PAGE>

                         THE SACRAMENTO/DELTA GREENS PROGRAM

                            NOTES TO FINANCIAL STATEMENTS
                                    (CONTINUED)


NOTE 2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

     LAND
     Land is carried at cost.  Effective January 1, 1996, the Program adopted
the provisions of Statement of Financial Accounting Standards No. 121 ("SFAS No.
121") "Accounting for the Impairment of Long-Lived Assets and for Long-Lived
Assets to be Disposed Of", which requires impairment losses to be recorded on
long-lived assets being developed, based on fair value, when indicators of
impairment are present and the undiscounted cash flows estimated to be generated
by those assets are less than the assets' carrying amount.  Examples of
indicators of impairment include a significant decrease in the market value of
an asset, a significant change in the extent or manner in which an asset is used
or a significant adverse change in legal or business factors that could affect
the value of an asset.

The estimation process in determining the fair value of real estate assets is
inherently uncertain and relies to a considerable extent on current and future
economic and market conditions, the availability of suitable financing to fund
holding, development, and construction activities, and the repayment or
refinancing of existing indebtedness.  Such economic and market conditions may
effect management's development and marketing plans.  Accordingly, the ultimate
realizations may differ from amounts presently estimated.

     INCOME TAXES
     The financial statements include the activity of the Program, whose income
or losses are included in the investors' respective tax returns..

     UNAUDITED INTERIM FINANCIAL STATEMENTS
     The interim financial statements for the six months ended June 30, 1997 and
1998 are unaudited; however, in the opinion of management of the Program, the
interim financial statements include all adjustments, consisting only of normal
recurring adjustments, necessary for a fair presentation of the results for the
interim period.  The results of operations for such interim period are not
necessarily indicative of the results to be obtained for the full year.

     USE OF ESTIMATES
     The preparation of financial statements in conformity with generally
accepted accounting principles required 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 reported amounts of revenues and expenses during the reporting
period.  Actual results could differ from those estimates.


NOTE 3.  COMMITMENTS

     SERVICING/MANAGEMENT AGREEMENT
     The Program is currently managed, subject to a servicing agreement, by 
National.  National also currently manages seven other programs under similar 
servicing agreements.  As documented within the servicing agreement, National 
is to receive an annual fee equal to 1% of the original loan balance.  
National's requirements under the servicing agreement include managing the 
assets of the Program to assure that the purpose and activities of the 
program are continued for the investors.  The Program incurred asset 
management expenses of $50,000, $50,000, $25,000 and $25,000 for the years 
ended December 31, 1996 and 1997 and for the six months ended June 30, 1997 
and 1998.  Total accrued and unpaid management fees as of December 31, 1997 
and June 30, 1998 were $188,344 and $181,178.

                                  F-48

<PAGE>

                         THE SACRAMENTO/DELTA GREENS PROGRAM

                            NOTES TO FINANCIAL STATEMENTS
                                    (CONTINUED)

NOTE 3.  COMMITMENTS (CONTINUED)

NOTES TO AFFILIATE

     The program received advances from National during 1998 amounting to 
$18,457. These advances are evidenced by demand notes with interest at the 
rate of 10% per annum.

LAWSUITS
     The Program is, from time to time, involved in various lawsuits generally
incidental to its business operations.  In the opinion of management, the
ultimate resolution of these matters, if any, will not have a significant effect
on the financial position of the Program.

DELINQUENT PROPERTY TAXES
     The Program has delinquent property taxes of $58,536 and $27,308 as of
December 31, 1997 and June 30, 1998.  The Program has entered into a five-year
payment plan with appropriate taxing authorities relative to the payment of
these past due taxes.


NOTE 4.  CAPITAL CONTRIBUTIONS

     Through a voting procedure that can be initiated by National as Servicing
Agent, a majority of the investors has the power to require all investors in the
Program to make additional capital contributions.  Such contributions are only
recorded to the extent of cash received.


NOTE 5.  LAND WRITE-DOWN

     In 1993, 596 lots were approved and appraised at a value of $5,159 per lot.
Based on an appraisal done in May 1997, the appraised value of the land had
decreased in 1996 by approximately 27% due to a decline in economic conditions
of the Sacramento/Delta Greens surrounding area, which resulted in the writedown
of the cost of the land of $845,000.  Due to a decrease in zoning of the lots to
534 in 1997, a $230,000 writedown in the cost of the land was recorded during
the year ended December 31, 1997.

     Based on an appraisal done in June 1998, the appraised value of the land
had decreased in 1998 by approximately 13% due to a change in the map of the
property to include a wetlands/habitat area, reducing the number of lots to 465
in 1998.  Due to this decrease, an additional $255,000 writedown in the cost of
the land was recorded during the six months ended June 30, 1998.

                                     F-49

<PAGE>


                 REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS




National Investors Financial, Inc.
Los Angeles, California

We have audited the accompanying balance sheet of the Cypress Lakes "Trudy Pat"
Program (the "Cypress Lakes Program") (as defined in Note 1) as of December 31,
1997, and the related statements of operations, changes in owners' equity and
cash flows for each of the two years in the period ended December 31, 1997. 
These financial statements are the responsibility of 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 audits 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 presentation of the
financial statements.  We believe that our audits provide a reasonable basis for
our opinion.

In our opinion, based on our audits, the financial statements referred to above
present fairly, in all material respects, the financial position of the Cypress
Lakes Program as of December 31, 1997, and the results of operations and cash
flows for each of the two years in the period ended December 31, 1997 in
conformity with generally accepted accounting principles.



                                   BDO SEIDMAN, LLP




Los Angeles, California
May 22, 1998

                                     F-50

<PAGE>

                             THE CYPRESS LAKES PROGRAM
                                          
                                   BALANCE SHEET
<TABLE>
<CAPTION>
                                                  December 31,       June 30,
                                                      1997             1998
                                                  -----------       -----------
                                                                    (unaudited)
<S>                                               <C>              <C>
ASSETS:
  Land                                             $5,200,000       $5,200,000

  Cash and cash equivalents                           148,068           20,542
  Due from affiliate (Note 1)                               -          175,336
                                                  -----------      -----------

    Total assets                                   $5,348,068       $5,395,878
                                                  -----------      -----------
                                                  -----------      -----------

LIABILITIES:
  Accrued property taxes (Note 3)                     180,193          204,404
  Notes to affiliate (Note 3)                               -           47,046
  Accrued expenses                                          -          119,500
                                                  -----------      -----------

    Total liabilities                              $  180,193       $  370,950

COMMITMENTS AND CONTINGENCIES (NOTE 3)

OWNERS' EQUITY:
  Owners' Equity                                    5,167,875        5,024,928
                                                  -----------      -----------

    Total liabilities and owners' equity           $5,348,068       $5,395,878
                                                  -----------      -----------
                                                  -----------      -----------
</TABLE>



                   See accompanying notes to financial statements.


                                      F-51
<PAGE>

                              THE CYPRESS LAKES PROGRAM

                              STATEMENTS OF OPERATIONS
<TABLE>
<CAPTION>
                                                                                
                                                                                            Six Months Ended       
                                                       Year Ended December 31,       ----------------------------- 
                                                  -----------------------------                  June 30,
                                                      1997             1996              1998             1997    
                                                  ------------      -----------      ------------      -----------
                                                                                              (unaudited)
<S>                                               <C>              <C>               <C>              <C>
EXPENSES:
  Selling, general and administrative               $ 254,272        $ 120,114         $ 165,596        $ 140,454
  Related party management fees (Note 3)              140,000          140,000            70,000           70,000
                                                  -----------      -----------       -----------      -----------

Total expenses                                        394,272          260,114           235,596          210,454

Interest income                                         1,919            5,323             1,218              987
                                                  -----------      -----------       -----------      -----------

Net loss                                            $(392,353)       $(254,791)        $(234,378)       $(209,467)
                                                  -----------      -----------       -----------      -----------
                                                  -----------      -----------       -----------      -----------
</TABLE>



                  See accompanying notes to financial statements.


                                      F-52
<PAGE>

                            THE CYPRESS LAKES PROGRAM

                          STATEMENTS OF OWNERS' EQUITY
<TABLE>
<CAPTION>
                                                      Total  
                                                  -----------
<S>                                               <C>
Balance January 1, 1996                            $5,398,074
 
  Capital Contributions                                 8,579
  Net loss for the year                              (254,791)
                                                  -----------
 
Balance December 31, 1996                           5,151,862
 
  Capital Contributions                               408,366
  Net loss for the period                            (392,353)
                                                  -----------
 
Balance December 31, 1997                           5,167,875

  Capital Contributions (unaudited)                    91,431
  Net loss for the period (unaudited)                (234,378)
                                                  -----------

Balance June 30, 1998 (unaudited)                  $5,024,928
                                                  -----------
                                                  -----------
</TABLE>



                  See accompanying notes to financial statements.


                                      F-53
<PAGE>

                             THE CYPRESS LAKES PROGRAM

                              STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
                                                                                            Six Months Ended     
                                                                                     -----------------------------
                                                       Year Ended December 31,                   June 30,
                                                  -----------------------------      
                                                       1997             1996             1998             1997     
                                                  ------------      -----------      ------------      -----------
                                                                                              (unaudited)
<S>                                               <C>              <C>               <C>              <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net loss                                          $(392,353)       $(254,791)        $(234,378)       $(209,467)
  Increase (decrease) from changes in:
    Due from affiliate                                      -                -          (175,336)               -
    Accrued expenses                                   56,682         (137,803)          143,711           44,798
                                                  -----------      -----------       -----------      -----------
  Net cash used in operating
    activities                                       (335,671)        (392,594)         (266,003)        (164,669)

CASH FLOWS FROM FINANCING ACTIVITIES:
  Contributions                                       408,366            8,579            91,431          183,231
  Proceeds from notes to affiliate                          -                -            47,046                -
                                                  -----------      -----------       -----------      -----------
  Net cash provided by
    financing activities                              408,366            8,579           138,477          183,231

Net increase (decrease) in cash 
  and cash equivalents                                 72,695         (384,015)         (127,526)          18,562

Cash and cash equivalents at beginning
  of period                                            75,373          459,388           148,068           75,373
                                                  -----------      -----------       -----------      -----------
Cash and cash equivalents
  at end of period                                  $ 148,068        $  75,373         $  20,542        $  93,935
                                                  -----------      -----------       -----------      -----------
                                                  -----------      -----------       -----------      -----------

Cash paid during the period for interest            $       -        $       -         $       -        $       -
                                                  -----------      -----------       -----------      -----------
                                                  -----------      -----------       -----------      -----------
</TABLE>



                  See accompanying notes to financial statements.


                                      F-54
<PAGE>

                              THE CYPRESS LAKES PROGRAM

                            NOTES TO FINANCIAL STATEMENTS



NOTE 1.  ORGANIZATION AND BASIS OF PRESENTATION

     ORGANIZATION
     During 1993 National Investors Financial, Inc. ("National"), represented by
NASD registered securities broker-dealers, completed the funding of a real
estate loan for the Cypress Lakes "Trudy Pat" Program (the "Program") in the
amount of $14,000,000 by selling undivided tenant-in-common interests in such
loan to 832 investors.  In July of 1995, on behalf of the Cypress Lakes Program
investors, National foreclosed on the property and took title to the property
("Cypress Lakes") involved in the Cypress Lakes Program. Cypress Lakes currently
consists of 686 acres of raw land.  The development rights granted include 1,330
single-family residential lots; an 18-hole golf course, clubhouse, and tennis
courts.  The property is located in Contra Costa County, California, which is
located along the  northeastern shore of San Francisco Bay and is currently held
in trust by National on behalf of the Cypress Lakes Investors.  The Cypress
Lakes property was recently appraised at $5,200,000 as of the date of
foreclosure.  Therefore, the property has been written down to its fair market
value at the time of the foreclosure and the investors' interest in the property
is reflected as Owners' Equity in the financial statements.

The accompanying financial statements include the accounts of the Program, which
consists of the Cypress Lakes Land Holding Trust, and do not include the
accounts of National.

     AMERICAN FAMILY HOLDINGS, INC.
     American Family Holdings, Inc., a California corporation ("American"), was
formed to be a publicly-held corporation to acquire the businesses of certain
investment programs previously syndicated by National in exchange for equity in
American.  In addition, American will offer a maximum of 1,000,000 units, which
consist of one share of common stock and one warrant at a price of $20 per unit.
Each warrant entitled the holder to purchase three additional shares of common
stock at 80% of the closing price of the stock on the day prior to exercise of
the warrant. The warrant has a term of two years following the completion of the
Offering.

     In conjunction with the contemplated transactions, the Program is currently
capitalizing the associated costs and recording these costs as due from
American.  These costs are currently shown as deferred acquisition costs on the
books of American.  These costs will, however, be allocated against a ratio of
the proceeds received from the units offering and the value of the shares given
to the program investors in exchange for their undivided tenant-in-common
interests after the completion of both transactions.


NOTE 2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     CASH EQUIVALENTS
     Management of the Program considers all highly liquid investments with an
original maturity of three months or less when purchased to be cash equivalents.

     LAND
     Land is carried at cost.  Effective January 1, 1996, the Program adopted 
the provisions of Statement of Financial Accounting Standards No.  121 ("SFAS 
No. 121") "Accounting for the Impairment of Long-Lived Assets and for 
Long-Lived Assets to be Disposed Of", which requires impairment losses to be 
recorded on long-lived assets being developed, based on fair value, when 
indicators of impairment are present and the undiscounted cash flows 
estimated to be generated by those assets are less than the assets' carrying 
amount.  Examples of indicators of impairment include a significant decrease 
in the market value of an asset, a significant change in the extent or manner 
in which an asset is used or a significant adverse change in legal or 
business factors that could affect the value of an asset. 


                                      F-55
<PAGE>

                      THE CYPRESS LAKES PROGRAM
 
                    NOTES TO FINANCIAL STATEMENTS 
                            (CONTINUED)

NOTE 2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

The estimation process in determining the fair value of real estate assets is 
inherently uncertain and relies to a considerable extent on current and 
future economic and market conditions, the availability of suitable financing 
to fund holding, development, and construction activities, and the repayment 
or refinancing of existing indebtedness.  Such economic and market conditions 
may effect management's development and marketing plans.  Accordingly, the 
ultimate realizations may differ from amounts presently estimated.

     INCOME TAXES
     The financial statements include the activity of the Program, whose income
or losses are included in the investors' respective tax returns.

     UNAUDITED INTERIM FINANCIAL STATEMENTS
     The interim financial statements for the six months ended June 30, 1997 and
1998 are unaudited; however in the opinion of the Property's management, the
interim financial statements include all adjustments, consisting only of normal
recurring adjustments, necessary for a fair presentation of the results for the
interim period.  The results of operations for such interim period are not
necessarily indicative of the results to be obtained for the full year.

     USE OF ESTIMATES
     The preparation of financial statements in conformity with generally
accepted accounting principles required 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 reported amounts of revenues and expenses during the reporting
period.  Actual results could differ from those estimates.


NOTE 3. COMMITMENTS

SERVICING/MANAGEMENT AGREEMENT
     The Program is currently managed, subject to a servicing agreement, by
National.  National also currently manages seven other programs under similar
servicing agreements.  As documented within the servicing agreement, National is
to receive an annual fee equal to 1% of the original loan balance.  National's
requirements under the servicing agreement include managing the assets of the
Program to assure that the purpose and activities of the Program are continued
for the investors.  The Program incurred asset management expenses of $140,000,
$140,000, $70,000 and $70,000 for the years ended December 31, 1996 and 1997 and
for the six months ended June 30, 1997 and 1998.  As of June 30, 1998 there were
no outstanding management fees.

NOTES TO AFFILIATE
     The program received advances from National during 1998 amounting to
$46,850.  These advances are evidenced by demand notes with interest at the rate
of 10% per annum.

LAWSUITS
     The Program is, from time to time, involved in various lawsuits generally
incidental to its business operations.  In the opinion of management, the
ultimate resolution of these matters, if any, will not have a significant effect
on the financial position of the Program.


                                      F-56
<PAGE>

                      THE CYPRESS LAKES PROGRAM
 
                    NOTES TO FINANCIAL STATEMENTS 
                            (CONTINUED)

NOTE 3. COMMITMENTS (CONTINUED)

DELINQUENT PROPERTY TAXES
     The Program has delinquent property taxes of $180,193 and $204,404 as of
December 31, 1997 and June 30, 1998.  The Program has entered into a five-year
payment plan with appropriate taxing authorities relative to the payment of
these past due taxes.


NOTE 4.  CAPITAL CONTRIBUTIONS

     Through a voting procedure that can be initiated by National as Servicing
Agent, a majority of the investors has the power to require all investors in the
Program to make additional capital contributions.  Such contributions are only
recorded to the extent of cash received.


                                      F-57
<PAGE>

                  REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS



National Investors Financial, Inc.
Los Angeles, California

We have audited the accompanying balance sheet of the Palmdale/Joshua Ranch
"Trudy Pat" Program (the "Palmdale/Joshua Ranch Program") (as defined in Note 1)
as of December 31, 1997, and the related statements of operations, changes in
owners' equity and cash flows for each of the two years in the period ended
December 31, 1997. These financial statements are the responsibility of
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 audits 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 presentation of the
financial statements.  We believe that our audits provide a reasonable basis for
our opinion.

In our opinion, based on our audits, the financial statements referred to above
present fairly, in all material respects, the financial position of the
Palmdale/Joshua Ranch Program as of December 31, 1997, and the results of
operations and cash flows for each of the two years in the period ended December
31, 1997 in conformity with generally accepted accounting principles.



                                        BDO SEIDMAN, LLP

Los Angeles, California
May 24, 1998


                                      F-58
<PAGE>

                          THE PALMDALE/JOSHUA RANCH PROGRAM

                                    BALANCE SHEET
<TABLE>
<CAPTION>
                                                 December 31,         June 30,
                                                     1997               1998
                                                  ----------         -----------
                                                                     (unaudited)

<S>                                               <C>                <C>
ASSETS:
     Land                                         $2,700,000         $2,700,000

     Cash and cash equivalents                        98,898                199
     Due from affiliate (Note 1)                           -            132,373
                                                  ----------         -----------
          Total assets                            $2,798,898         $2,832,572
                                                  ----------         -----------
                                                  ----------         -----------
LIABILITIES:
     Accounts payable                             $   42,527         $   35,527
     Due to affiliate (Note 3)                         3,100                100
     Notes to affiliate                                    -              7,220
     Accrued property taxes (Note 3)                 107,216             63,343
     Accrued Expenses                                      -            104,500
                                                  ----------         -----------
          Total liabilities                          152,843            210,690

COMMITMENTS AND CONTINGENCIES (NOTE 3)

OWNERS' EQUITY:
     Owners' Equity                                2,646,055          2,621,882
                                                  ----------         -----------
          Total liabilities and owners' equity    $2,798,898         $2,832,572
                                                  ----------         -----------
                                                  ----------         -----------
</TABLE>



                   See accompanying notes to financial statements.


                                      F-59
<PAGE>

                          THE PALMDALE/JOSHUA RANCH PROGRAM

                               STATEMENTS OF OPERATIONS
<TABLE>
<CAPTION>
                                                                  
                                                                           Six Months Ended 
                                           Year Ended December 31,         ---------------- 
                                           -----------------------              June 30,
                                              1997          1996          1998           1997
                                              ----          ----          ----           ----
                                                                                (unaudited)
<S>                                     <C>            <C>            <C>            <C>
EXPENSES:
Selling, general and administrative     $    306,484   $    469,910   $    157,376   $    104,883
Related party management fees (Note 3)       150,000        150,000         75,000         75,000
                                        ------------   ------------   ------------   ------------
     Total expenses                          456,484        619,910        232,376        179,883

Interest income                                1,008          4,222             74            702
                                        ------------   ------------   ------------   ------------
Net income (loss)                       $   (455,476)  $   (615,688)  $   (232,302)  $   (179,181)
                                        ------------   ------------   ------------   ------------
                                        ------------   ------------   ------------   ------------
</TABLE>



                   See accompanying notes to financial statements.


                                      F-60

<PAGE>

                          THE PALMDALE/JOSHUA RANCH PROGRAM

                             STATEMENTS OF OWNERS' EQUITY



<TABLE>
<CAPTION>

                                                            Total
                                                            -----
<S>                                                    <C>
Balance January 1, 1996                                $    2,775,289

Capital contributions                                         517,423
Net loss for the year                                        (615,688)
                                                       ---------------
Balance December 31, 1996                                   2,677,024

Capital contributions                                         424,507
Net loss for the year                                        (455,476)
                                                       ---------------
Balance December 31, 1997                                   2,646,055

Capital contributions (unaudited)                             208,129
Net loss for the period (unaudited)                          (232,302)
                                                       ---------------
Balance June 30, 1998 (unaudited)                      $    2,621,882
                                                       ---------------
                                                       ---------------

</TABLE>



                   See accompanying notes to financial statements.

                                      F-61

<PAGE>

                          THE PALMDALE/JOSHUA RANCH PROGRAM

                               STATEMENTS OF CASH FLOWS



<TABLE>
<CAPTION>

                                                                                             Six Months Ended
                                                   Year Ended December 31,                       June 30,
                                                   -----------------------               ------------------------
                                                   1997               1996               1998                1997
                                                   ----               ----               ----                ----
                                                                                                (unaudited)
<S>                                          <C>                 <C>                 <C>                 <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
     Net loss                                $    (455,476)      $    (615,688)      $    (232,302)      $    (179,181)
     Increase (decrease) from changes in:
          Due from affiliate                             -                   -            (132,373)            (12,500)
     Accounts payable                               42,527                   -              (7,000)                  -
          Accrued expenses                         (32,582)            (34,432)             57,627             (44,909)
                                             -------------       -------------       -------------       -------------
     Net cash used in operating activities        (445,531)           (650,120)           (314,048)           (236,590)

CASH FLOWS FROM FINANCING ACTIVITIES:
     Contributions                                 424,507             517,423             208,129             255,364
     Proceeds from notes to affiliate                    -                   -               7,220                   -
                                             -------------       -------------       -------------       -------------
     Net cash provided by 
          financing activities                     424,507             517,423             215,349             255,364

Net increase (decrease) in cash and cash
     equivalents                                   (21,024)           (132,697)            (98,699)             18,774

Cash and cash equivalents at beginning
     of period                                     119,922             252,619              98,898             119,922
                                             -------------       -------------       -------------       -------------
Cash and cash equivalents
     at end of period                        $      98,898       $     119,922       $         199       $     138,696
                                             -------------       -------------       -------------       -------------
                                             -------------       -------------       -------------       -------------
Cash paid during the period for interest     $           -       $           -       $           -       $           -
                                             -------------       -------------       -------------       -------------
                                             -------------       -------------       -------------       -------------

</TABLE>



                   See accompanying notes to financial statements.

                                      F-62

<PAGE>

                          THE PALMDALE/JOSHUA RANCH PROGRAM

                            NOTES TO FINANCIAL STATEMENTS


NOTE 1.  ORGANIZATION AND BASIS OF PRESENTATION

     ORGANIZATION
     During 1992 National Investors Financial, Inc. ("National"), represented by
NASD registered securities broker-dealers, completed the funding of a real
estate loan for the Palmdale/Joshua Ranch "Trudy Pat" Program (the "Program") in
the amount of $15,000,000 by selling undivided tenant-in-common interests in
such loan to 1011 investors.  In October of 1993, on behalf of the
Palmdale/Joshua Ranch Program investors, National foreclosed on the property and
took title to the property ("Palmdale/Joshua Ranch") involved in the
Palmdale/Joshua Ranch Program.  Palmdale/Joshua Ranch currently consists of 794
acres of raw land. The land consists of 539 proposed single-family lots and 472
acres of open space and proposed streets.  The property is located in Palmdale,
California, which is approximately 37 miles north of Los Angeles.  The property
is currently held in Trust by National on behalf of the Palmdale/Joshua Ranch
investors.  The Palmdale/Joshua Ranch property was recently appraised at
$5,390,000 as of the date of foreclosure.  Therefore, the property has been
written down to its fair market value at the time of the foreclosure and the
investors' interest in the property is reflected as Owners' Equity in the
financial statements.

The accompanying financial statements include the accounts of the Program, which
consists of the Esperanza Land Holding Trust, and do not include the accounts of
National.

     AMERICAN FAMILY HOLDINGS, INC.
     American Family Holdings, Inc., a California corporation ("American"), was
formed to be a publicly-held corporation to acquire the businesses of certain
investment programs previously syndicated by National in exchange for equity in
American.  In addition, American Family Holdings, Inc. will offer a maximum of
1,000,000 units, which consist of one share of common stock and one warrant at a
price of $20 per unit.  Each warrant entitled the holder to purchase three
additional shares of common stock at 80% of the closing price of the stock on
the day prior to exercise of the warrant. The warrant has a term of two years
following the completion of the Offering.

     In conjunction with the contemplated transactions, the Program is currently
capitalizing the associated costs and recording these costs as due from the
American.  These costs are currently shown as deferred acquisition costs on the
books of American.  These costs will, however, be allocated against a ratio of
the proceeds received from the units offering and the value of the shares given
to the program investors in exchange for their undivided tenant-in-common
interests after the completion of both transactions.

NOTE 2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     CASH EQUIVALENTS
     Management of the Program considers all highly liquid investments with an
original maturity of three months or less when purchased to be cash equivalents.

     LAND
     Land is carried at cost.  Effective January 1, 1996, the Program adopted 
the provisions of Statement of Financial Accounting Standards No. 121 ("SFAS 
No. 121") "Accounting for the Impairment of Long-Lived Assets and for 
Long-Lived Assets to be Disposed Of", which requires impairment losses to be 
recorded on long-lived assets being developed, based on fair value, when 
indicators of impairment are present and the undiscounted cash flows 
estimated to be generated by those assets are less than the assets' carrying 
amount.  Examples of indicators of impairment include a significant decrease 
in the market value of an asset, a significant change in the extent or manner 
in which an asset is used or a significant adverse change in legal or 
business factors that could affect the value of an asset. 


                                       F-63

<PAGE>

                          THE PALMDALE/JOSHUA RANCH PROGRAM

                            NOTES TO FINANCIAL STATEMENTS
                                    (CONTINUED)

NOTE 2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

The estimation process in determining the fair value of real estate assets is 
inherently uncertain and relies to a considerable extent on current and 
future economic and market conditions, the availability of suitable financing 
to fund holding, development, and construction activities, and the repayment 
or refinancing of existing indebtedness.  Such economic and market conditions 
may effect management's development and marketing plans.  Accordingly, the 
ultimate realizations may differ from amounts presently estimated.

     INCOME TAXES
     The financial statements include the activity of the Program, whose income
or losses are included in the investors' respective tax returns.

     UNAUDITED INTERIM FINANCIAL STATEMENTS
     The interim financial statements for the six months ended June 30, 1997 and
1998 are unaudited; however in the opinion of the Property's management, the
interim financial statements include all adjustments, consisting only of normal
recurring adjustments, necessary for a fair presentation of the results for the
interim period.  The results of operations for such interim period are not
necessarily indicative of the results to be obtained for the full year.

     USE OF ESTIMATES
     The preparation of financial statements in conformity with generally
accepted accounting principles required 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 reported amounts of revenues and expenses during the reporting
period.  Actual results could differ from those estimates.

NOTE 3.  COMMITMENTS

SERVICING/MANAGEMENT AGREEMENT
     The Program is currently managed, subject to a servicing agreement, by
National.  National also currently manages seven other programs under similar
servicing agreements.  As documented within the servicing agreement, National is
to receive an annual fee equal to 1% of the original loan balance.  National's
requirements under the servicing agreement include managing the assets of the
Program to assure that the purpose and activities of the program are continued
for the investors.  The Program incurred asset management expenses of $150,000,
$150,000, $75,000, and $75,000 for the years ended December 31, 1996 and 1997
and for the six months ended June 30, 1997 and 1998.  Total accrued and unpaid
management fees as of December 31, 1997 and June 30, 1998 were $3,100 and $100.

NOTES TO AFFILIATE
     The program received advances from National during 1998 amounting to
$7,200.  These advances are evidenced by demand notes with interest at the rate
of 10% per annum.

LAWSUITS
     The Program is, from time to time, involved in various lawsuits generally
incidental to its business operations.  In the opinion of management, the
ultimate resolution of these matters, if any, will not have a significant effect
on the financial position of the Program.


                                       F-64

<PAGE>

                          THE PALMDALE/JOSHUA RANCH PROGRAM

                            NOTES TO FINANCIAL STATEMENTS
                                    (CONTINUED)

NOTE 3.  COMMITMENTS (CONTINUED)

DELINQUENT PROPERTY TAXES
     The Program has delinquent property taxes of $107,216 and $63,343 as of
December 31, 1997 and June 30, 1998.  The Program has entered into a five-year
payment plan with appropriate taxing authorities relative to the payment of
these past due taxes.

NOTE 4.  CAPITAL CONTRIBUTIONS

     Through a voting procedure that can be initiated by National as Servicing
Agent, a majority of the investors has the power to require all investors in the
Program to make additional capital contributions.  Such contributions are only
recorded to the extent of cash received.


                                       F-65

<PAGE>

                  REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS



National Investors Financial, Inc.
Los Angeles, California

We have audited the accompanying balance sheet of the Stacey Rose A and B "Trudy
Pat" Programs (the "Stacey Rose Programs") (as defined in Note 1) as of December
31, 1997, and the related statements of operations, changes in owners' equity
and cash flows for each of the two years in the period ended December 31, 1997.
These financial statements are the responsibility of 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 audits 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 presentation of the
financial statements.  We believe that our audits provide a reasonable basis for
our opinion.

In our opinion, based on our audits, the financial statements referred to above
present fairly, in all material respects, the financial position of the Stacey
Rose Programs as of December 31, 1997, and the results of operations and cash
flows for each of the two years in the period ended December 31, 1997 in
conformity with generally accepted accounting principles.



                                             BDO SEIDMAN, LLP

Los Angeles, California
May 22, 1998



                                       F-66

<PAGE>

                               THE STACEY ROSE PROGRAMS

                                    BALANCE SHEET



<TABLE>
<CAPTION>

                                                 December 31,          June 30,
                                                     1997               1998
                                                 -----------         -----------
                                                                     (unaudited)

<S>                                               <C>                <C>
ASSETS:
     Land                                         $  320,000         $  320,000

     Cash and cash equivalents                             -                339
     Due from affiliate (Note 1)                           -             27,000
                                                  ----------         ----------

          Total assets                            $  320,000         $  347,339
                                                  ----------         ----------
                                                  ----------         ----------
LIABILITIES:
     Due to affiliate (Note 3)                    $   31,275         $   33,276
     Notes to affiliate (Note 3)                           -             15,292
     Accrued property taxes (Note 3)                  37,703             29,709
     Accrued expenses                                      -             22,500
                                                  ----------         ----------
          Total liabilities                       $   68,978         $  100,777

COMMITMENTS AND CONTINGENCIES (NOTE 3)

OWNERS' EQUITY:
     Owners' Equity                                  251,022            246,562
                                                  ----------         ----------
          Total liabilities and owners' equity    $  320,000         $  347,339
                                                  ----------         ----------
                                                  ----------         ----------

</TABLE>



                   See accompanying notes to financial statements.


                                       F-67


<PAGE>

                               THE STACEY ROSE PROGRAMS

                               STATEMENTS OF OPERATIONS



<TABLE>
<CAPTION>

                                                                                           Six Months Ended
                                                           Year Ended December 31,             June 30,
                                                           ----------------------         ------------------
                                                           1997             1996          1998          1997
                                                           ----             ----          ----          ----
                                                                                               (unaudited)
<S>                                                     <C>            <C>            <C>            <C>
EXPENSES:
   Selling, general and administrative                  $   9,200      $   8,442      $   4,370      $   4,594
   Related party management fees (Note 3)                   4,003          4,003          2,002          2,002
                                                        ---------      ---------      ---------      ---------

Total expenses                                             13,203         12,445          6,372          6,596

Interest expense                                                -              -             38              -
                                                        ---------      ---------      ---------      ---------

Net loss                                                $ (13,203)     $ (12,445)      $ (6,410)      $ (6,596)
                                                        ---------      ---------      ---------      ---------
                                                        ---------      ---------      ---------      ---------
</TABLE>



                   See accompanying notes to financial statements.


                                       F-68

<PAGE>
                               THE STACEY ROSE PROGRAMS

                             STATEMENTS OF OWNERS' EQUITY



<TABLE>
<CAPTION>

                                                                Total
                                                                -----
<S>                                                          <C>
Balance January 1, 1996                                      $ 276,670

  Net loss for the year                                        (12,445)
                                                             ---------
Balance December 31, 1996                                      264,225

  Net loss for the period                                      (13,203)
                                                             ---------
Balance December 31, 1997                                      251,022

  Capital contributions (unaudited)                              1,950

  Net loss for the period (unaudited)                          (6,410)
                                                             ---------

Balance June 30, 1998 (unaudited)                            $ 246,562

</TABLE>




                   See accompanying notes to financial statements.


                                       F-69

<PAGE>

                               THE STACEY ROSE PROGRAMS

                               STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                                                          Six Months Ended
                                                                         Year Ended December 31,               June 30,
                                                                         ----------------------          -------------------
                                                                         1997            1996            1998           1997
                                                                         ----            ----            ----           ----
                                                                                                             (unaudited)
<S>                                                                   <C>            <C>             <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net loss                                                           $  (13,203)    $  (12,445)     $  (6,410)     $  (6,596)
   Increase (decrease) from changes in:
      Due from affiliate                                                       -              -        (27,000)             -
      Accrued expenses                                                    13,203         12,445         16,507         (6,596)
                                                                      ----------     ----------      ---------      ---------
   Net cash used in operating
      activities                                                               -              -        (16,903)             -

CASH FLOWS FROM FINANCING ACTIVITIES:
   Contributions                                                               -              -          1,950              -
   Proceeds from notes to affiliate                                            -              -         15,292              -
                                                                      ----------     ----------      ---------      ---------
   Net cash provided by 
      financing activities                                                     -              -         17,242              -

Net increase in cash and cash equivalents                                      -              -            339              -

Cash and cash equivalents at beginning
   of period                                                                   -              -              -              -
                                                                      ----------     ----------      ---------      ---------

Cash and cash equivalents
   at end of period                                                   $        -     $        -      $     339      $       -
                                                                      ----------     ----------      ---------      ---------
                                                                      ----------     ----------      ---------      ---------
</TABLE>



                   See accompanying notes to financial statements.


                                       F-70

<PAGE>

                               THE STACEY ROSE PROGRAMS

                            NOTES TO FINANCIAL STATEMENTS


NOTE 1.  ORGANIZATION AND BASIS OF PRESENTATION

   ORGANIZATION
   During 1988 National Investors Financial, Inc. ("National"), represented by
NASD registered securities broker-dealers, completed the funding on two real
estate loans for the Stacey Rose "Trudy Pat" Programs (the "Programs") by
selling undivided tenant-in-common interests in such loans to investors.  The
Stacey Rose A loan was in the amount of $85,000 to two investors and the Stacey
Rose B loan was in the amount of $315,300 to 28 investors.  In October 1992, on
behalf of the Stacey Rose Program investors, National foreclosed on the property
and took title to the property ("Stacey Rose") involved in the Stacey Rose
Programs.  Stacey Rose is currently raw land which is zoned for approximately
160 single-family residential units.  The property is located in Victorville,
California, and is currently held in trust by National on behalf of the Stacey
Rose Investors.  The Stacey Rose property was recently appraised at $1,600,000
as of the date of foreclosure.  Therefore, the property has been written down to
its fair market value at the time of the foreclosure and the investors' interest
in the property is reflected as Owners' Equity in the financial statements.

The accompanying financial statements include the accounts of the Programs,
which consists of the Stacey Rose Land Holding Trust, and do not include the
accounts of National.

   AMERICAN FAMILY HOLDINGS, INC.
   American Family Holdings, Inc., a California corporation ("American"), was
formed to be a publicly-held corporation to acquire the businesses of certain
investment programs previously syndicated by National in exchange for equity in
American.  In addition, American will offer a maximum of 1,000,000 units, which
consist of one share of common stock and one warrant at a price of $20 per unit.
Each warrant entitled the holder to purchase three additional shares of common
stock at 80% of the closing price of the stock on the day prior to exercise of
the warrant. The warrant has a term of two years following the completion of the
Offering.

   In conjunction with the contemplated transactions, the Programs are
currently capitalizing the associated costs and recording these costs as due
from American.  These costs are currently shown as deferred acquisition costs on
the books of American.  These costs will, however, be allocated against a ratio
of the proceeds received from the units offering and the value of the shares
given to the program investors in exchange for their undivided tenant-in-common
interests after the completion of both transactions.


NOTE 2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   CASH EQUIVALENTS 
   Management of the Programs consider all highly liquid investments with an
original maturity of three months or less when purchased to be cash equivalents.

   LAND
   Land is carried at cost.  Effective January 1, 1996, the Programs adopted 
the provisions of Statement of Financial Accounting Standards No. 121 ("SFAS 
No. 121") "Accounting for the Impairment of Long-Lived Assets and for 
Long-Lived Assets to be Disposed Of", which requires impairment losses to be 
recorded on long-lived assets being developed, based on fair value, when 
indicators of impairment are present and the undiscounted cash flows 
estimated to be generated by those assets are less than the assets' carrying 
amount.  Examples of indicators of impairment include a significant decrease 
in the market value of an asset, a significant change in the extent or manner 
in which an asset is used or a significant adverse change in legal or 
business factors that could affect the value of an asset. 

                                       F-71
<PAGE>

                               THE STACEY ROSE PROGRAMS

                            NOTES TO FINANCIAL STATEMENTS
                                    (CONTINUED)

NOTE 2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

The estimation process in determining the fair value of real estate assets is 
inherently uncertain and relies to a considerable extent on current and 
future economic and market conditions, the availability of suitable financing 
to fund holding, development, and construction activities, and the repayment 
or refinancing of existing indebtedness.  Such economic and market conditions 
may effect management's development and marketing plans.  Accordingly, the 
ultimate realizations may differ from amounts presently estimated.

   INCOME TAXES
   The financial statements include the activity of the Programs, whose income
or losses are included in the investors' respective tax returns.

   UNAUDITED INTERIM FINANCIAL STATEMENTS
   The interim financial statements for the six months ended June 30, 1997 and
1998 are unaudited; however in the opinion of the Property's management, the
interim financial statements include all adjustments, consisting only of normal
recurring adjustments, necessary for a fair presentation of the results for the
interim period.  The results of operations for such interim period are not
necessarily indicative of the results to be obtained for the full year.

   USE OF ESTIMATES
   The preparation of financial statements in conformity with generally
accepted accounting principles required 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 reported amounts of revenues and expenses during the reporting
period.  Actual results could differ from those estimates.


NOTE 3. COMMITMENTS

SERVICING/MANAGEMENT AGREEMENT
   The Programs are currently managed, subject to a servicing agreement, by
National.  National also currently manages seven other programs under similar
servicing agreements.  As documented within the servicing agreement, National is
to receive an annual fee equal to 1% of the original loan balance.  National's
requirements under the servicing agreement include managing the assets of the
Programs to assure that the purpose and activities of the Programs are continued
for the investors.  The Programs incurred asset management expenses of $4,003,
$4,003, $2,002 and $2,002 for the years ended December 31, 1996 and 1997 and for
the six months ended June 30, 1997 and 1998.  Total accrued and unpaid
management fees as of December 31, 1997 and June 30, 1998 were $31,275 and
$33,276.

NOTES TO AFFILIATE

      The program received advances from National during 1998 amounting to
$15,250.  These advances are evidenced by demand notes with interest at the rate
of 10% per annum.

LAWSUITS
   The Programs are, from time to time, involved in various lawsuits generally
incidental to its business operations.  In the opinion of management, the
ultimate resolution of these matters, if any, will not have a significant effect
on the financial position of the Programs.

                                       F-72
<PAGE>

                               THE STACEY ROSE PROGRAMS

                            NOTES TO FINANCIAL STATEMENTS
                                    (CONTINUED)

NOTE 3. COMMITMENTS (CONTINUED)

DELINQUENT PROPERTY TAXES
   The Program has delinquent property taxes of 37,703 and 29,709 as of
December 31, 1997 and June 30,1998.  The Program has entered into a five-year
payment plan with appropriate taxing authorities relative to the payment of
these past due taxes.

NOTE 4.  CAPITAL CONTRIBUTIONS

   Through a voting procedure that can be initiated by National as Servicing
Agent, a majority of the investors has the power to require all investors in the
Programs to make additional capital contributions.  Such contributions are only
recorded to the extent of cash received.

                                       F-73
<PAGE>

                 REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS



National Investors Financial, Inc.
Los Angeles, California


We have audited the accompanying balance sheet of the Esperanza "Trudy Pat"
Program (the "Esperanza Program") (as defined in Note 1) as of December 31,
1997, and the related statements of operations, changes in owners' equity and
cash flows for each of the two years in the period ended December 31, 1997.
These financial statements are the responsibility of 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 audits 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 presentation of the
financial statements.  We believe that our audits provide a reasonable basis for
our opinion.

In our opinion, based on our audits, the financial statements referred to above
present fairly, in all material respects, the financial position of the
Esperanza Program as of December 31, 1997, and the results of operations and
cash flows for each of the two years in the period ended December 31, 1997 in
conformity with generally accepted accounting principles.



                                             BDO SEIDMAN, LLP

Los Angeles, California
May 24, 1998

                                       F-74
<PAGE>

                               THE ESPERANZA PROGRAM
                                          
                                   BALANCE SHEET


<TABLE>
<CAPTION>

                                                  December 31,        June 30,
                                                      1997              1998
                                                  ------------      -----------
                                                                    (unaudited)
<S>                                               <C>              <C>
ASSETS:
   Land                                           $  270,000       $  270,000

   Cash and cash equivalents                           7,191            3,753
   Due from affiliate (Note 1)                             -           24,500
                                                  ----------       ----------

      Total assets                                $  277,191       $  298,253
                                                  ----------       ----------
                                                  ----------       ----------
LIABILITIES:
   Due to affiliate (Note 3)                      $   38,750       $   41,250
   Accrued property taxes (Note 3)                    16,731           19,647
   Accrued Expenses                                        -           21,000
                                                  ----------       ----------
   
      Total liabilities                           $   55,481       $   81,897
                                                  ----------       ----------

COMMITMENTS AND CONTINGENCIES (NOTE 3)

OWNERS' EQUITY:
   Owners' Equity                                    221,710          216,356
                                                  ----------       ----------

      Total liabilities and owners' equity        $  277,191       $  298,253
                                                  ----------       ----------
                                                  ----------       ----------
</TABLE>





                   See accompanying notes to financial statements.


                                       F-75
<PAGE>

                                THE ESPERANZA PROGRAM

                              STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>

                                                                                                        Six Months Ended
                                                                         Year Ended December 31,           June 30,
                                                                      ---------------------------    ------------------------   
                                                                         1997            1996           1998           1997
                                                                      ----------      ---------      ---------      ---------
                                                                                                            (unaudited)
<S>                                                                   <C>             <C>            <C>            <C>
EXPENSES:
Selling, general and administrative                                   $    5,537      $   5,001      $   2,916      $   2,681
Related party management fees (Note 3)                                     5,000          5,000          2,500          2,500
                                                                      ----------      ---------      ---------      ---------

   Total expenses                                                         10,537         10,001          5,416          5,181
                                                                      ----------      ---------      ---------      ---------

Interest income                                                              144            142             62             71
                                                                       ---------      ---------      ---------      ---------
Net income (loss)                                                      $ (10,393)     $  (9,859)     $  (5,354)     $  (5,110)
                                                                       ---------      ---------      ---------      ---------
                                                                       ---------      ---------      ---------      ---------
</TABLE>



                   See accompanying notes to financial statements.

                                       F-76
<PAGE>


                                THE ESPERANZA PROGRAM

                             STATEMENTS OF OWNERS' EQUITY


<TABLE>
<CAPTION>

                                                                     Total
                                                                 ----------
<S>                                                                 <C>
Balance January 1, 1996                                             241,962

Net loss for the year                                                (9,859)
                                                                 ----------

Balance December 31, 1996                                           232,103
   
Net loss for the year                                               (10,393)
                                                                 ----------

Balance December 31, 1997                                           221,710

Net loss for the period (unaudited)                                  (5,354)

Balance June 30, 1998 (unaudited)                                $  216,356
                                                                 ----------
                                                                 ----------
</TABLE>



                   See accompanying notes to financial statements.


                                       F-77
<PAGE>


                                THE ESPERANZA PROGRAM

                               STATEMENTS OF CASH FLOWS


<TABLE>
<CAPTION>
                                                                                                          Six Months Ended
                                                                                                          -------------------
                                                                        Year Ended December 31,                June 30,
                                                                 ------------------------------
                                                                       1997                1996           1998           1997
                                                                 ----------           ---------      ---------      ---------
                                                                                                             (unaudited)
<S>                                                              <C>                  <C>            <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net loss                                                      $  (10,393)          $  (9,859)     $  (5,354)     $  (5,110)
   Increase (decrease) from changes in:
      Due from affiliate                                                  -                   -        (24,500)             -
      Accrued expenses                                               10,537               9,951         26,416          5,181
                                                                 ----------           ---------      ---------      ---------
   Net cash provided by (used in)
      operating activities                                              144                  92         (3,438)            71

Net increase (decrease)
   in cash and cash equivalents                                         144                  92         (3,438)            71

Cash and cash equivalents at beginning
   of period                                                          7,047               6,955          7,191          7,047
                                                                 ----------           ---------      ---------      ---------
Cash and cash equivalents
   at end of period                                              $    7,191           $   7,047      $   3,753      $   7,118
                                                                 ----------           ---------      ---------      ---------
                                                                 ----------           ---------      ---------      ---------

Cash paid during the period for interest                         $        -           $       -      $       -      $       -
                                                                 ----------           ---------      ---------      ---------
                                                                 ----------           ---------      ---------      ---------
</TABLE>



                   See accompanying notes to financial statements.


                                       F-78
<PAGE>

                                THE ESPERANZA PROGRAM

                            NOTES TO FINANCIAL STATEMENTS

NOTE 1.  ORGANIZATION AND BASIS OF PRESENTATION

     ORGANIZATION
     During 1988 National Investors Financial, Inc. ("National"), represented by
NASD registered securities broker-dealers, completed the funding of a real
estate loan for the Esperanza "Trudy Pat" Program (the "Program") in the amount
of $500,000 by selling undivided tenant-in-common interests in such loan to 42
investors.  In December of 1990, on behalf of the Esperanza Program investors,
National foreclosed on the property and took title to the property ("Esperanza")
involved in the Esperanza Program.  Esperanza is currently raw land which is
zoned for various commercial activities, including retail and office buildings,
with a minimum building site area of 10,000 square feet.  The property is
located in Victorville, California and is currently held in Trust by National on
behalf of the Esperanza investors.  The Esperanza property was recently
appraised at $530,000 as of the date of foreclosure.  Therefore, the property
has been written down to its fair market value at the time of the foreclosure
and the investors' interest in the property is reflected as Owners' Equity in
the financial statements.

The accompanying financial statements include the accounts of the Program, which
consists of the Esperanza Land Holding Trust, and do not include the accounts of
National.

     AMERICAN FAMILY HOLDINGS, INC.
    American Family Holdings, Inc., a California corporation ("American"), was
formed to be a publicly-held corporation to acquire the businesses of certain
investment programs previously syndicated by National in exchange for equity in
American.  In addition, American Family Holdings, Inc. will offer a maximum of
1,000,000 units, which consist of one share of common stock and one warrant at a
price of $20 per unit.  Each warrant entitled the holder to purchase three
additional shares of common stock at 80% of the closing price of the stock on
the day prior to exercise of the warrant. The warrant has a term of two years
following the completion of the Offering.

     In conjunction with the contemplated transactions, the Program is currently
capitalizing the associated costs and recording these costs as due from
American.  These costs are currently shown as deferred acquisition costs on the
books of American.  These costs will, however, be allocated against a ratio of
the proceeds received from the units offering and the value of the shares given
to the program investors in exchange for their undivided tenant-in-common
interests after the completion of both transactions.

NOTE 2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     CASH EQUIVALENTS 
     Management of the Program considers all highly liquid investments with an
original maturity of three months or less when purchased to be cash equivalents.

     LAND
     Land is carried at cost.  Effective January 1, 1996, the Program adopted 
the provisions of Statement of Financial Accounting Standards No. 121 ("SFAS 
No. 121") "Accounting for the Impairment of Long-Lived Assets and for 
Long-Lived Assets to be Disposed Of", which requires impairment losses to be 
recorded on long-lived assets being developed, based on fair value, when 
indicators of impairment are present and the undiscounted cash flows 
estimated to be generated by those assets are less than the assets' carrying 
amount.  Examples of indicators of impairment include a significant decrease 
in the market value of an asset, a significant change in the extent or manner 
in which an asset is used or a significant adverse change in legal or 
business factors that could affect the value of an asset. 

                                       F-79
<PAGE>


                                THE ESPERANZA PROGRAM

                            NOTES TO FINANCIAL STATEMENTS
                                   (CONTINUED)


NOTE 2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

The estimation process in determining the fair value of real estate assets is 
inherently uncertain and relies to a considerable extent on current and 
future economic and market conditions, the availability of suitable financing 
to fund holding, development, and construction activities, and the repayment 
or refinancing of existing indebtedness.  Such economic and market conditions 
may effect management's development and marketing plans.  Accordingly, the 
ultimate realizations may differ from amounts presently estimated.

     INCOME TAXES
     The financial statements include the activity of the Program, whose income
or losses are included in the investors' respective tax returns.

     UNAUDITED INTERIM FINANCIAL STATEMENTS
     The interim financial statements for the six months ended June 30, 1997 and
1998 are unaudited; however in the opinion of the Property's management, the
interim financial statements include all adjustments, consisting only of normal
recurring adjustments, necessary for a fair presentation of the results for the
interim period.  The results of operations for such interim period are not
necessarily indicative of the results to be obtained for the full year.

     USE OF ESTIMATES
     The preparation of financial statements in conformity with generally
accepted accounting principles required 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 reported amounts of revenues and expenses during the reporting
period.  Actual results could differ from those estimates.

NOTE 3.  COMMITMENTS

     SERVICING/MANAGEMENT AGREEMENT
     The Program is currently managed, subject to a servicing agreement, by
National.  National also currently manages seven other programs under similar
servicing agreements.  As documented within the servicing agreement, National is
to receive an annual fee equal to 1% of the original loan balance.  National's
requirements under the servicing agreement include managing the assets of the
Program to assure that the purpose and activities of the program are continued
for the investors.  The Program incurred asset management expenses of $5,000,
$5,000, $2,500, and $2,500 for the years ended December 31, 1996 and 1997 and
for the six months ended June 30, 1997 and 1998.  Total accrued and unpaid
management fees as of December 31, 1997 and June 30, 1998 were $38,750 and
$41,250.

LAWSUITS
     The Program is, from time to time, involved in various lawsuits generally
incidental to its business operations.  In the opinion of management, the
ultimate resolution of these matters, if any, will not have a significant effect
on the financial position of the Program.

                                       F-80
<PAGE>

                                THE ESPERANZA PROGRAM

                            NOTES TO FINANCIAL STATEMENTS
                                   (CONTINUED)

NOTE 3.  COMMITMENTS (CONTINUED)

DELINQUENT PROPERTY TAXES
     The Program has delinquent property taxes of $16,731 and $19,647 as of
December 31, 1997 and June 30, 1998.  The Program has entered into a five-year
payment plan with appropriate taxing authorities relative to the payment of
these past due taxes.

NOTE 4.  CAPITAL CONTRIBUTIONS

     Through a voting procedure that can be initiated by National as Servicing
Agent, a majority of the investors has the power to require all investors in the
Program to make additional capital contributions.  Such contributions are only
recorded to the extent of cash received.


                                       F-81

<PAGE>

                                  APPENDICES

Appendix 1     Fairness Opinion

Appendix 2     Selected Additional Appraisal Information

























<PAGE>

                                  APPENDIX 1

                          [Form of Fairness Opinion]

_________   __, 1998


Boards of Directors of National Investors Financial, Inc.,
 and American Family Holdings, Inc., and each of the Investors in the following:
Sacramento/Delta Greens "Trudy Pat" Program
Oceanside "Trudy Pat" Program
Yosemite/Ahwahnee I "Trudy Pat" Program
Yosemite/Ahwahnee II "Trudy Pat" Program
Mori Point "Trudy Pat" Program
Cypress Lakes "Trudy Pat" Program
Palmdale/Joshua Ranch "Trudy Pat" Program
Esperanza Program
Stacey Rose Properties A Program
Stacey Rose Properties B Program

Ladies and Gentlemen:

We understand that a transaction is contemplated (the "Transaction") whereby 
a newly formed company, American Family Holdings, Inc. (the "Company"), will 
purchase the real estate (the "Properties"), other assets, liabilities and 
business activities relating to certain trust deed participation ("Trudy 
Pat") loan programs, as well as certain similarly structured non-Trudy Pat 
loan programs sponsored by National Investors Financial, Inc. ("National").  
The Trudy Pat )and non-Trudy Pat) loans were initially funded by groups of 
investors (the "Investors") who, by virtue of the borrowers' default on the 
loans, have become the beneficial owners of the Properties which secured the 
loans.  These include Trudy Pat loans on real property in Sacramento, 
California ("Delta Greens"), Pacifica, California ("Mori Point"), Oceanside, 
California ("Oceanside"), two separate parcels in Oakhurst, California 
("Yosemite/Ahwahnee I" and "Yosemite/Ahwahnee II"), Contra Costa County, 
California ("Cypress Lakes"), Palmdale, California (Palmdale/Joshua Ranch"), 
as well as non-Trudy Pat loans on three separate parcels of real property in 
Victorville, California ("Esperanza," "Stacey Rose Properties A Program" and 
"Stacey Rose Properties B Program").  The Company's capitalization 
immediately prior to the Transaction is expected to be [323,676] shares of 
common stock, represented by 118,903 shares each to two partnerships 
controlled by the principals of National and 85,870 total shares issued to 
employees of National and the Company, and consultants to certain of the 
programs (collectively, the "Founders' Shares").  As consideration for the 
purchase of the programs, the Company will issue units consisting of common 
stock (the "Shares"), as well as warrants to 

                                       A1.1
<PAGE>

purchase additional common stock, to the respective Investors in the 
following amounts: [78,520] Shares to the Sacramento/Delta Greens Investors 
(representing [4.55] percent of the total shares outstanding after the 
issuance of the Shares), [270,652] Shares to the Mori Point Investors 
(representing [15.67] percent of the total Shares outstanding after the 
issuance of the Shares), [268,653] shares to the Oceanside Investors 
(representing [15.56] percent of the total Shares outstanding after the 
issuance of the Shares), [110,502] Shares to the Yosemite/Ahwahnee I 
Investors (representing [6.40] percent of the total Shares outstanding after 
the issuance of the Shares), [229,504] Shares to the Yosemite/Ahwahnee II 
Investors (representing [13.29] percent of the total Shares outstanding after 
the issuance of the Shares), [291,246] Shares to the Cypress Lakes Investors 
(representing [16.86] percent of the total Shares outstanding after the 
issuance of the Shares), [131,094] Shares to the Palmdale/Joshua Ranch 
Investors (representing [7.59] percent of the total Shares outstanding after 
the issuance of the Shares), [10,818] Shares to the Esperanza Investors 
(representing [0.63] percent of the total Shares outstanding after the 
issuance of the Shares), [12,617] Shares to the Stacey Rose A Investors 
(representing [0.15] percent of the total Shares outstanding after the 
issuance of the Shares), and [9,711] Shares to the Stacey Rose B Investors 
(representing [0.56] percent of the total Shares outstanding after the 
issuance of the Shares).  In connection with the Transaction, it is 
anticipated that the Company's common stock will be listed for public sale on 
the ____________ under the symbol ________.

You have requested our opinion (the "Opinion") as to the fairness of the
allocation of Shares pursuant to the Transaction, on a fully diluted basis
inclusive of the Founders' Shares, from a financial point of view, to the
Investors in each of Sacramento/Delta Greens, Mori Point, Oceanside,
Yosemite/Ahwahnee I, Yosemite/Ahwahnee II, Cypress Lakes, Palmdale/Joshua Ranch,
Esperanza, Stacey Rose A and Stacey Rose B.  Our Opinion is limited to the
allocation of Shares to the Investors in connection with the Transaction.  We
have not performed an analysis of, and express no opinion with respect to the
fair market value of the Shares, the Company's cost structure on a going forward
basis and whether such structure will result in a greater cost for services to
the Investors than they were incurring collectively when the programs were being
managed by National, nor have we analyzed alternatives to the transaction from
the standpoint of the Investors.

In connection with this Opinion, we have made such reviews, analyses and
inquiries as we have deemed necessary and appropriate under the circumstances. 
Among other things, we have:

1.   Reviewed a draft copy of the Consent Solicitation Statement/Prospectus for
     the Transaction (the "Prospectus") dated _______, 1998;

2.   Reviewed the following real estate appraisals (collectively, the
     "Appraisals") with respect to the Properties: 

                                       A1.2
<PAGE>

     a)   an appraisal of a property in Oakhurst, California, formerly 
          wholly-owned by the Yosemite/Ahwahnee I and II Programs (portions 
          of which were subsequently sold to Oceanside in June 1998), prepared 
          by Arnold Associates, as of March 31, 1998 (the "Arnold Appraisal"),

     b)   an appraisal of a property in Oakhurst, California, formerly 
          wholly-owned by the Yosemite/Ahwahnee I and II Programs (portions 
          of which were subsequently sold to Oceanside in June 1998), prepared 
          by the Mentor Group, as of October 10, 1996 (the "Mentor Appraisal"),

     c)   an appraisal of the Mori Point Property, prepared by PKF Consulting,
          as of March 31, 1998,

     d)   an appraisal of the Delta Greens Property, prepared by David E, Lane,
          Inc., as of March 31, 1998,

     e)   an appraisal of the Cypress Lakes Property, prepared by Sedway Group,
          as of March 31, 1998, and

     f)   appraisals of the Palmdale/Joshua Ranch, Esperanza and Stacey Rose
          Properties A and B prepared by Likas & Associates, as of March 31, 
          1998.

3.    Reviewed the following feasibility studies with respect to the Properties:

     a)   a study of the Yosemite/Ahwahnee I and II Properties, prepared by
          LEXES Enterprises, dated August 28, 1996,

     b)   a study of the Yosemite/Ahwahnee I and II Properties, prepared by RCI
          Consulting, dated July 1998, and

     c)   a study of the Delta Greens Property, prepared by Barnett Research
          Associates, dated December 23, 1996;

   
4.   Reviewed a draft copy of the Agreement of Purchase and Sale and Joint 
     Escrow Instructions between National and a third party, dated as of 
     __________ (the "Purchase Agreement"), relating to a potential sale of 
     the Cypress Lakes Property;
    

5.   Reviewed audited financial statements for each of the Delta Greens
     Property, the Mori Point Property, the Oceanside Property, the
     Yosemite/Ahwahnee I and II Properties, the Cypress Lakes Property, the
     Palmdale/Joshua Ranch Property, the Esperanza Property and the Stacey Rose
     A and B Properties, as well as pro forma consolidated financial 


                                       A1.3
<PAGE>

     statements for the Company, for the two years ended December 31, 1997 
     through the six months ended June 30, 1998;

6.   Met with management of the Company and National regarding matters 
     pertinent to our analysis;

7.   Reviewed a draft copy of the Golf Course Net Lease between Oceanside
     Development, Inc. and Ahwahnee Golf Course, Inc., dated ______________,
     1998

8.   Conducted site visits to each of the Properties, and met with the General
     Manager of the Yosemite/Ahwahnee I and II Properties;

   
9.   Reviewed certain documents related to the Trudy Pat and other trust 
     deed participation loans on the Properties;
    

10.  Reviewed certain other documents and schedules which were pertinent to our
     analysis; and

11.  Conducted such other studies, analyses and inquiries as we have deemed
     appropriate.

We have not independently verified the accuracy and completeness of the
information supplied to us with respect to the Company or the Properties and do
not assume any responsibility with respect to it. Our Opinion is necessarily
based on business, economic, market and other conditions as they exist and can
be evaluated by us at the date of this letter. 

We have assumed that the financial statements provided to us correctly reflect
the financial results and condition of the Company (on a pro forma basis) and
the programs for the time periods covered in accordance with generally accepted
accounting principles consistently applied.  We have further assumed that there
has been no material change in the financial results and condition of the
Company (on a pro forma basis) or the programs since the date of the most recent
financial statements made available to us.  We have not been requested to, and
did not, solicit third party indications of interest in acquiring all or any
part of the Properties.  Furthermore, at your request, we have not negotiated
the Transaction or advised you with respect to alternatives to it.

The enterprise value of most entities whose primary business purpose is owning
real estate is determined based on the adjusted book value (or net asset value)
approach.  We deemed this to be a reasonable methodology for determining the
enterprise value of each of the Oceanside, Mori Point, Yosemite/Ahwahnee I and
II, Delta Greens, Cypress Lakes, Palmdale/Joshua Ranch, Esperanza and Stacey
Rose A and B  programs.  In the adjusted book value approach, the estimated
current market value of individual assets and liabilities are substituted for
their 

                                       A1.4
<PAGE>

carrying value on the programs' financial statements (or book value).  The
enterprise value is the resulting value of the equity after subtracting
liabilities from the market value of assets.

   
To determine the current net asset value of each of the Programs, the 
Independent Valuator relied on the Appraisals, without independent analysis 
or verification, to represent the current fair market value of the respective 
properties.  In the case of the properties sold to Oceanside by 
Yosemite/Ahwahnee I and II programs in June 1998, we relied upon the 
Company's representation that these sales were not arm's length negotiated 
transactions and that the Company's reconciliation of value utilizing a 
combination of the Arnold and Mentor Appraisals represents the best current 
indication of the fair market value of those properties.  In the case of the 
property remaining in the Yosemite/Ahwahnee I and II programs, the Company 
represents that the value according to the Arnold Appraisal is representative 
of its current fair market value (after being reduced to reflect lot sales 
since the date of the Appraisal).  In the case of the Cypress Lakes property 
(which has an appraised value of $6,000,000), there is a possibility that in 
the near future the Company will enter into a purchase agreement with a 
potential buyer for a purchase price of $11,550,000, including third-party 
commissions, payable in a combination of cash and a promissory note. However, 
the purchase agreement would give the buyer the ability to cancel the sale 
without penalty for any reason within a 120 day due diligence period. During 
a subsequent 60 day period, the buyer could cancel with forfeiture of a 
$100,000 deposit.  Because of the terms of the agreement, the Company 
believes that there is considerable uncertainty regarding whether the 
property will be sold for that amount, if at all.  Therefore, our net asset 
value calculation is based on the $6,000,000 appraised value subject to the 
condition that if the sale is consummated and the net proceeds are greater 
than the appraised value, the Investors in Cypress Lakes will receive an 
additional number of units (valued at $20) equal to the difference in the 
purchase price (exclusive of interest) and the appraised value.  In 
determining net asset value, the Independent Valuator used the book value as 
of June 30, 1998 for most of the non-real estate assets.  This was considered 
reasonable because the majority of these assets consist of cash, restricted 
cash, accounts receivable, notes receivable or amounts due from affiliates, 
which are relatively liquid and worth approximately their book value.  With 
respect to property and equipment (excluding real estate), no appraisals were 
provided to the Independent Valuator.  Management believes the book value of 
property and equipment to be reasonably indicative of its market value.  
Deferred membership selling expense and deferred revenues which appear on the 
balance sheet of the Yosemite/Ahwahnee II Program as of June 30, 1998 were 
included in the net asset value calculation at book value even though they 
are intangible assets and liabilities in order to reflect the on-going assets 
and liabilities associated with operating the recreational vehicle park. Real 
property held for sale on the Oceanside program's balance sheet as of June 
30, 1998 was not included because it was subsequently sold and the proceeds 
were distributed to investors.  Liabilities were subtracted out at book 
value.  Using the aforementioned methodology, the resulting net asset values 
as of June 30, 1998 were as follows (rounded to the nearest $000): $5,356,000 
for Oceanside (or 19.10 percent of the combined net asset value); $2,210,000 
for Yosemite/Ahwahnee I (or 7.88 percent of the combined net asset 
    

                                       A1.5
<PAGE>

value); $4,590,000 for Yosemite/Ahwahnee II (or 16.36 percent of the combined 
net asset value); $5,413,000 for Mori Point (or 19.30 percent of the combined 
net asset value); $1,570,000 for Sacramento/Delta Greens (or 5.60 percent of 
the combined net asset value); $5,825,000 for Cypress Lakes (or 20.77 percent 
of the combined net asset value); $2,622,000 for Palmdale/Joshua Ranch (or 
9.35 percent of the combined net asset value); $216,000 for Esperanza (or 
0.77 percent of the combined net asset value); $52,000 for Stacey Rose A 
Program (or 0.90 percent of the combined net asset value); and $247,000 for 
Stacey Rose Properties B Program (or 0.69 percent of the combined net asset 
value).

   
With respect to the 323,631 Founders Shares, the Independent Valuator was 
primarily concerned with the 237,806 shares to be issued to the family 
limited partnerships under the control of David Lasker and James Orth. For 
our purposes, we considered a certain number of those shares to represent 
consideration to Messrs. Lasker and Orth in connection with their 
responsibilities as officers of the Company. The Independent Valuator assumed 
this number of shares would be 89,370 shares (or 44,685 each for Messrs. 
Lasker and Orth), which is based on the number of shares to be issued to Mr. 
Albertson on the basis of arm's length negotiations. The remaining 148,436 
shares, or 8.60 percent of the total shares expected to be outstanding upon 
consummation of the Transaction, represents consideration for the role of 
Messrs. Lasker and Orth in structuring and completing the Acquisition, which 
is reasonable given the fact that the Acquisition they have structured 
should, among other things, enhance the Investors' liquidity more than enough 
to offset the dilution resulting from the issuance of the shares. Even though 
there is no guarantee that an active market will develop for the Company's 
Shares, when compared with likely discounts for lack of marketability in 
excess of 30 percent for their current ownership interests (based on 
historical studies), the Investors' liquidity should be expected to be 
increased significantly.
    

   
Based on the foregoing, and in reliance thereon, it is our opinion that from 
a financial point of view, the allocation of the Shares pursuant to the 
Transaction, on a fully diluted basis inclusive of the Founders' Shares, is 
fair to the Investors in Delta Greens, Mori Point, Oceanside, 
Yosemite/Ahwahnee I, Yosemite/Ahwahnee II, Cypress Lakes, Palmdale/Joshua 
Ranch if only those seven choose to participate in the transaction, and the 
Investors in all ten programs if all Investors in each of the Esperanza 
Program, Stacey Rose Properties A Program and Stacey Rose Properties B 
Program choose to participate.
    

This Opinion is furnished solely for your benefit and may not be relied upon 
by any other person without our express, prior written consent.  We 
understand, however, that this Opinion may be referred to in the Prospectus 
to be filed by the Company in connection with this Transaction.  This Opinion 
is delivered to you subject to the conditions, scope of engagement, 
limitations and understandings set forth in this Opinion and subject to the 
understanding that the obligations of HVA in the Transaction are solely 
corporate obligations, and no officer, director, employee, agent, shareholder 
or controlling person of HVA shall be subjected to any personal liability 

                                       A1.6
<PAGE>


whatsoever to any person, nor will any such claim be asserted by or on behalf 
of you or your affiliates.

HOULIHAN VALUATION ADVISORS














                                       A1.7
<PAGE>

                                     Appendix 2

                     SELECTED ADDITIONAL APPRAISAL INFORMATION

     The following selected additional information about the appraisals of the
Programs' Properties is presented so that the Investors can better understand
the methods used and results of the appraisals.

SACRAMENTO/DELTA GREENS PROGRAM (David E. Lane, Inc.)

<TABLE>

<S>                                     <C>          <C>
     Sales Comparison Approach(1)       $2,134,000
     Land Residual Approach(2)           2,403,000
     Discounted Cash Flow(3)             1,815,000
     Conclusion of "as is" value                      $2,000,000(a)
                                                      -------------
                                                      -------------
</TABLE>

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

(a)  $1,745,000 at March 31, 1998.  Reduction in value was caused by a change to
     the tentative map which reduced the number of lots from 534 to 465. 
     Reduction in number of lots was caused by requirement of a wetlands/habitat
     set aside.  Material assumptions from May 1997 were unchanged.

     Heaviest reliance in the May 1997 appraisal was placed on the Sales
Comparison Approach because the Property is undeveloped and generates no
revenue.

          Material Assumptions

     -    As of the 1993 date of value the property was approved for 596 lots,
including 144 duplexes.

     -    As of the 1997 date of value the property is approved for 534 lots,
all single family.

     -    Physical and economic conditions as of the 1993 date of value were as
reported in the appraisal.  No inspection or investigation was made in 1993.

     Assumptions particular to cash flow analysis

     -    A sell-out, or absorption, period of ten years.

     -    A base paper lot value of $7,500 for small groups of lots, with 
step-up increases of $500 per lot per year -- as many option or phased sales 
are usually arranged (last year is at $12,000 per lot).

     -    Lots sold in groups of two phases per year in numerical order, using
the current tentative map of 534 lots.

                                       A2.1
<PAGE>

     -    Commission and marketing of 5%, as limited sales agreements are
envisioned.

     -    Real estate taxes based on an interpolated value of $2,000,000, times
the combined 1.5% tax and levies rate, with the declining total value of the
remaining lots increased by 2% annually.

     -    Miscellaneous costs, such as insurance and overhead, of 1% of sales.

     -    A discount rate of 20%.

MORI POINT PROGRAM (PKF Consulting)

<TABLE>
<S>                                          <C>            <C>
     Discounted Cash Flow(3)                 $5,300,000
     Ground Rent Capitalization Approach(4)   6,000,000
     Sales Comparison Approach(1)             5,400,000
     Conclusion of "as is" value                            $5,500,000(a)
                                                            -------------
                                                            -------------
</TABLE>

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

(a)  $6,000,000 at March 31, 1998.  Increase in value from May 1997 is
     attributable to modestly improved real estate conditions in the area.

     Material Assumption

     -    The project will be open by January 1, 2002.

     As the sales comparisons available were not similarly sized or located, of
a similar development potential, the greatest reliance was placed on the
Discounted Cash Flow Approach as good market information was available to
support the potential cash flow and development cost of the potential project. 
The Ground Rent Capitalization Approach was used as a test of reasonableness.

YOSEMITE/AHWANHEE I AND II PROGRAMS (Arnold Associates)

     GOLF COURSE/COUNTRY CLUB
     ------------------------
<TABLE>
<S>                                       <C>           <C>
     Sales Comparison Approach(1)         $5,400,000
     Income Approach(5)                    4,810,000
     Cost Approach(6)                      6,270,000
     Conclusion of "as is" value                         $4,480,000*(a)
                                                         --------------
                                                         --------------
</TABLE>

     *    Reflects a $5,100,000 stabilized value less $620,000 of lost income
during stabilization process of the golf course.

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

(a)  $3,810,000 at March 31, 1998 reflecting a $4,450,000 stabilized value less
     $640,000 of lost income during stabilization process.  Reduction was caused
     by a general decline in the golf industry since May 1997 plus lost income 
     due to heavy rains in 1998.

                                       A2.2
<PAGE>

     The Sales Comparison Approach was deemed the most reliable because
sufficient market data existed, although the comparables were superior in
location, quality or condition.  The Income Approach was not reliable as there
was no historical data available.

     Material Assumption

     -    Stabilized income and rounds played.

     RV PARK
     -------

<TABLE>
<S>                                       <C>            <C>
     Sales Comparison Approach(1)         $3,886,000
     Cost Approach(6)                      3,986,000
     Conclusion of "as is" value                         $3,886,000(a)
                                                         -------------
                                                         -------------
</TABLE>

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

(a)   Value unchanged from May 1997.

      The Sales Comparison Approach was deemed the most reliable.  The Cost
Approach was suspect because of lack of historical data.  There was no
historical data to support the Income Approach.

<TABLE>
<S>                                                     <C>
      COUNTRY CLUB ESTATES ("as is")                    $2,250,000(a)
      ESTATE "OUTLOTS" F, G AND H ("as is")             $5,800,000(a)
      OTHER "OUTLOTS" C, D AND E ("as is")              $4,500,000(a)
</TABLE>

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

(a)   Value unchanged from May 1997.

      In each of the last three categories, only the Sales Comparison Approach
was used as such approach was deemed the only reliable indicator value for the
types of property in question.

      Valuation qualification for the Estates:  Changes in concept and
realignment of Road 621 could change density and possibly trigger additional
wildlife habitat easement acreage.

YOSEMITE/AHWAHNEE I AND II PROGRAMS (Mentor)

     Utilizing a sales comparison approach(1) for the undeveloped land and a
cost approach(7) for the balance of the Properties, in October 1996, The Mentor
Group, Inc. appraisal valued the

<TABLE>
<S>                                      <C>            <C>
     Country Club Estates ("as is")      $  530,000
     Remaining Real Estate
               Land                       1,895,000
               Buildings                  1,025,000
               Land Improvements            541,200
     Conclusion of "as is" value                        $4,000,000(a)
                                                        -------------
                                                        -------------
</TABLE>
- ----------------

                                       A2.3

<PAGE>

(a)  No update was sought for this appraisal.

     At the time of the appraisal, The Mentor Group did not adopt the income
capitalization approach for the golf course portion because it was not projected
to be profitable in the near future and needed considerable expenditures to be
operational.  The sales comparison approach was not used for the golf course
portion because there were no comparable sales.

PALMDALE/JOSHUA RANCH PROGRAM (Likas & Associates)

<TABLE>
<S>                                   <C>              <C>
     Sales Comparison Approach(1)     $2,700,000
     Conclusion of "as is" value                       $2,700,000
                                                       ----------
                                                       ----------
</TABLE>

     Since the subject property consists only of vacant land, with no grading
plans or approved tract maps, the Sales Comparison Approach was deemed the most
reliable indicator of value.  Thus, only this valuation methodology was
utilized.

     Material Assumptions

     -    The subject property consists of 539 proposed single-family lots.

     -    No soil or environmental reports were uncovered or made available to 
the appraisers.  The appraisers assume that a soils report would not reveal any 
unusual conditions and that there are no adverse soil conditions at the subject 
property.  The appraisers also assume that the subject property's soils 
conditions will not negatively affect the value of the subject property.

     -    No title report reflecting the subject property was made available to 
the appraisers.  The appraisers explicitly assume that the only easements are 
normal street, utility and access easements which do not adversely affect the 
value of the subject property.

     -    The property taxes for the subject property are past due and 
delinquent in the amount of $103,637.  There is currently a structured pay-off 
agreement with the balance to be paid off in April of 2000.  Within the 
valuation analysis, the appraisers explicitly assume all taxes are current.

     -    Drainage is assumed to be adequate.

STACEY ROSE PROGRAMS (Likas & Associates)

<TABLE>
<S>                                     <C>           <C>
     Sales Comparison Approach          $320,000
     Conclusion of "as is" value                       $320,000
                                                      ----------
                                                      ----------
</TABLE>

     Since the subject property consists only of vacant land, with no approved 
tract maps, the Sales Comparison Approach  was deemed the most reliable 
indicator of value.  Thus, only this valuation methodology was utilized. 

                                       A2.4
<PAGE>

     Material Assumptions

     -    According to the City of Victorville Engineering Department, the Oro 
Grande wash traverses over  approximately 10,000 square feet of the subject 
property.  However, the City of Victorville Engineering Department has also 
stated that this area could be utilized as open area, thus not restricting the 
density of development.  The appraisers have explicitly assumed this to be true.

     -    No soil or environmental reports were uncovered or made available to 
the appraisers.  The appraisers assume that a soils report would not reveal any 
unusual conditions and that there are no adverse soil conditions at the subject 
property.  The appraisers also assume that the subject property's soils 
conditions will not negatively affect the value of the subject property.

     -    No title report reflecting the subject property was made available to 
the appraisers.  The appraisers explicitly assume that the only easements are 
normal street, utility and access easements which do not adversely affect the 
value of the subject property.

     -    The property taxes for the subject property are past due and 
delinquent in the amount of $36,440.  This figure does not include the 1997 tax 
year, and is only valid until April 30, 1998.  Within the valuation analysis, 
the appraisers explicitly assume all taxes are current.

     -    Drainage is assumed to be adequate.

ESPERANZA PROGRAM (Likas & Associates)

<TABLE>
<S>                                <C>                 <C>
     Sales Comparison Approach     $270,000
     Conclusion of "as is" value                       $270,000
                                                       --------
                                                       --------
</TABLE>

     Since the subject property consists only of vacant land, with no approved 
tract maps, the Sales Comparison Approach  was deemed the most reliable 
indicator of value.  Thus, only this valuation methodology was utilized.

     Material Assumptions

     -    No soil or environmental reports were uncovered or made available to 
the appraisers.  The appraisers assume that a soils report would not reveal any 
unusual conditions and that there are no adverse soil conditions at the subject 
property.  The appraisers also assume that the subject property's soils 
conditions will not negatively affect the value of the subject property.

     -    No title report reflecting the subject property was made available to 
the appraisers.  The appraisers explicitly assume that the only easements are 
normal street, utility and access easements which do not adversely affect the 
value of the subject property.

                                       A2.5
<PAGE>

     -    The property taxes for the subject property are past due and 
delinquent in the amount of $15,542.25.  This figure does not include the 
1997 tax year and is only valid until April 30, 1998.  Within the valuation 
analysis, the appraisers explicitly assume all taxes are current.

     -    Drainage is assumed to be adequate.

CYPRESS LAKES (Sedway Group)

   
<TABLE>
<S>                                     <C>            <C>
     Sales Comparison Approach          $6,100,000
     Subdivision Development Approach   $6,000,000

     Conclusion of "as is" value                       $6,000,000
                                                       ----------
                                                       ----------
</TABLE>
    

     Since the subject property has received a vesting tentative map, both the
Sales Comparison Approach and Subdivision Development Approach to value were
utilized.   Because the Subdivision Development Approach takes into account
estimated costs and other factors the appraisers believe this approach is better
able to accommodate the particular characteristics of the Cypress Lakes project.
Accordingly, this approach was given the primary consideration in the
determination of value. 

     Material Assumptions

     -    The subject property consists of 1,330 single-family lots.

     -    No soil or environmental reports were uncovered or made available to
the appraisers.  The appraisers assume that a soils report would not reveal any
unusual conditions and that there are no adverse soil conditions at the subject
property.  The appraisers also assume that the subject property's soils
conditions will not negatively affect the value of the subject property.

     -    The property taxes for the subject property are past due and
delinquent in the amount of $168,446.22.  The appraisers have been informed that
the owner of the subject property intends to satisfy the property taxes before a
transfer of title occurs.  Within the valuation analysis, the appraisers
explicitly assume all taxes are current.

     -    There are five separately owned  parcels of land that are entirely
surrounded by the subject property.  The owners of these parcels have been
approached to sell their land in order for it to be a part of the Cypress Lakes
development.  However, the owners have declined to sell their land.  The local
school district has been approached with regard to condemning these properties
for use as a school site that would exist on the subject property.  While these
parcels remain in private ownership, the appraisal assumes that this
condemnation will occur and that these properties will be used as a school site.

                                       A2.6
<PAGE>

     -    Because of the Subdivision Development Approach to value utilized 
in the appraisal, the value conclusion is extremely sensitive to the 
reliability of the cost estimates prepared by the prior landowners of the 
subject property Accordingly, the appraisers assume that the cost estimates 
provided by the prior landowners are accurate and reliable.

- -----------------
1    The SALES COMPARISON APPROACH produces an estimate of value by comparing
     the sales and/or listings of similar properties in the same area as the
     subject property or in competing areas.  This technique is used to indicate
     the value established by informed buyers and sellers in the market.

2    In a LAND RESIDUAL ANALYSIS, a simple deduction is applied to an estimated
     finished-lot price that a homebuilder could afford to pay in the
     neighborhood.

3    A DISCOUNTED CASH FLOW ANALYSIS is used to value vacant land that has the
     potential for development for  a use when that use represents the likely
     highest and best use of the land.

4    The GROUND RENT APPROACH is particularly appropriate for special use
     properties such as hotels, where there is not a sufficient number of truly
     comparable land sales to accurately estimate the value of the site using
     the sales comparison approach.  Ground rent is the amount paid  for the
     right to use and occupy the land according to the terms of a ground lease. 
     It corresponds to the value of the land owner's interest in the land, the
     lease fee interest.

5    The INCOME CAPITALIZATION APPROACH is based on an estimate of the subject
     property's possible net operating income.  The net operating income is
     capitalized to arrive at an indication of value from the standpoint of an
     investment.  This method measures the present worth of anticipated future
     benefits (net income) derived from the property.

6    The COST APPROACH considers the current cost of reproducing or replacing a
     property, less accrued depreciation in the property.  A summation of the
     market value of the land assumed vacant and reproduction cost new of the
     improvements provides an indication of the total value of the property.

7    The SUBDIVISION DEVELOPMENT APPROVAL combined the sales comparison approach
     with an estimate of costs to be incurred, along with certain income
     capitalization techniques..

                                       A2.7
<PAGE>

General Appraisal Assumptions

1.   SACRAMENTO/DELTA GREENS PROGRAM

     -    The legal description, dimensions, and areas used herein are assumed
to be correct.

     -    Title to the property is assumed to be free and clear of any liens or
encumbrances, and to be merchantable title, unless otherwise specified herein.

     -    No responsibility is assumed for matters that are legal in nature.

     -    Information furnished by the appraiser by others has been reviewed and
analyzed and is believed to be reasonably accurate, but cannot be guaranteed.

     -    Unless otherwise specified herein, it is assumed that there are no
adverse subsurface conditions, particularly those relating to soil-bearing
capacity.

     -    Unless otherwise stated in this report: The existence of hazardous
material, which may or may not be present on the property, was not observed by
the appraiser.  The appraiser has no knowledge of the existence of such
materials on or in the property.  The appraiser, however, is not qualified to
detect such substances.  He presence of substances such as asbestos, radon 
urea-formaldehyde foam insulation, or other potentially hazardous materials may
affect the value of the property.  The value estimate is predicated on the
assumption that there is no such material on or in the property that would cause
a loss in value.  No responsibility is assumed for any such conditions, or for
any expertise or engineering knowledge required to discover them.

2.   MORI POINT

     -    The appraiser assumes no responsibility for economic, physical or
demographic factors which may affect or alter the opinions in this report if
said economic, physical or demographic factors were not present as of the date
of the letter of transmittal accompanying this report.  The appraiser is not
obligated to predict future political, economic or social trends.

     -    In preparing the report, the appraiser was required to rely on
information furnished by other individuals or found in previously existing
records and/or documents.  Unless otherwise indicated, such information is
presumed to be reliable.  However, no warranty, either express or implied, is
given by the appraiser for the accuracy of such information and the appraiser
assumes no responsibility for information relied upon later found to have been
inaccurate.

     -    No opinion as to the title of the subject property is rendered.  
Data related to ownership and legal description was obtained from the 
attached title report records and is considered reliable.  Title is assumed 
to be marketable and free and clear of all liens, encumbrances, easements and 
restrictions except those specifically discussed in the report.  The 

                                       A2.8
<PAGE>

property is appraised assuming it to be under responsible ownership and 
competent management, and available for its highest and best use.

     -    The appraiser assumes no responsibility for hidden or unapparent
conditions of the property, subsoil, ground water or structures that render the
subject property more or less valuable.  No responsibility is assumed for
arranging for engineering, geologic or environmental studies that may be
required to discover such hidden or unapparent conditions.

     -    The appraiser has not been provided any information regarding the
presence of any material or substance on or in any portion of the subject
property or improvements thereon, which material or substance possesses or may
possess toxic, hazardous and/or other harmful and/or dangerous characteristics. 
Unless otherwise stated in the report, the appraiser did not become aware of the
presence of any such material or substance during the appraiser's inspection of
the subject property.  However, the appraiser is not qualified to investigate or
test for the presence of such materials or substances.  The presence of such
materials or substances may adversely affect the value of the subject property. 
The value estimated in this report is predicted on the assumption that no such
material or substance is present on or in the subject property or in such
proximity thereto that it would cause a loss in value.  The appraiser assumes no
responsibility for the presence of any such substance or material on or in the
subject property, nor for any expertise or engineering knowledge required to
discover the presence of such substance or material.  Unless otherwise stated,
this report assumes the subject property is in compliance with all federal,
state and local environmental laws, regulations and rules.

     -    Unless otherwise stated, the subject property is appraised assuming it
to be in full compliance with all applicable zoning and land use regulations and
restrictions.

     -    Unless otherwise stated, the property is appraised assuming that all
required licenses, permits, certificates, consents or other legislative and/or
administrative authority from any local, state or national government or private
entity or organization have been or can be obtained or renewed for any use on
which the value estimate contained in this report is based.

     -    No engineering survey has been made by the appraiser.  Except as
specifically stated, data relative to size and area of the subject property was
taken from sources considered reliable and no encroachment of the subject
property is considered to exist.

     -    It is assumed that the utilization of the land and/or improvements is
within the boundaries or property described herein and that there is no
encroachment or trespass.

3.   YOSEMITE/AHWAHNEE I AND II (Arnold)

     -    No responsibility is assumed for the legal description or for matters
including legal or title considerations.  Title to the property is assumed to be
good and marketable unless otherwise stated.  The property is assumed to be
available for its highest and best use.

                                       A2.9
<PAGE>

     -    The property is appraised free and clear of any or all liens or
encumbrances unless otherwise stated.

     -    Responsible ownership and competent property management are assumed.

     -    The information furnished by others is believed to be reliable. 
However, no warranty is given for its accuracy.

     -    The appraiser assumes no responsibility for economic or physical
factors occurring after the date of value which may affect the opinions herein
stated.  The projections included in this report are subject to changes in
future conditions that cannot be accurately predicted by the appraiser and could
affect the future income or value projections.

     -    No engineering survey has been made by the appraiser.  Except as
specifically stated, data relative to size and area were taken from sources
considered reliable.  The plot plans and illustrative material in this report
are included only to assist the reader in visualizing the property.

     -    That there are no hidden or unapparent conditions of the property,
subsoil, or structures that render it more or less valuable.  No responsibility
is assumed for such conditions or for arranging for engineering studies that may
be required to discover them.

     -    That there is full compliance with all applicable federal, state, and
local environmental regulations and laws unless noncompliance is stated,
defined, and considered in the appraisal report.

     -    That unless otherwise stated in this report, the existence of
hazardous material, which may or may not be present on the property, was not
observed by the appraiser.  The appraiser has no knowledge of the existence of
such materials on or in the property.  The appraiser however, is not qualified
to detect such substances.  The presence of any potentially hazardous materials
or substances may affect the value of the property.  The value estimate is
predicated on the assumption that there are no such materials or substances on
or in or under the property that would cause a loss in value.  No responsibility
is assumed for any such conditions, or for any expertise or engineering
knowledge required to discover them.

     -    That all applicable zoning and use regulations and restrictions have
been complied with, unless a nonconformity has been stated, defined, and
considered in the appraisal report.

     -    That all required licenses, certificates of occupancy, consents, or
other legislative or administrative authority from any local, state, or national
government or private entity organization have been or can be obtained or
renewed for any use on which the value estimate contained in this report is
based.

                                       A2.10
<PAGE>

     -    That the utilization of the land and improvements is within the
boundaries or property lines of the property described and that there is no
encroachment or trespass unless noted in this report.

4.   YOSEMITE/AHWAHNEE I AND II (Mentor)

     -    The title of the property is marketable.

     -    Unless otherwise indicated, the property is free and clear of all
liens, encumbrances, easement and restrictions.

     -    The property does not exist in violation of any applicable codes,
ordinances, statutes or other governmental regulations.

     -    The property is under responsible ownership and competent management
and is available for its highest and best use.

     -    Information supplied by others, which was considered in this
valuation, came from sources believed to be reliable.  The appraiser assumes no
further responsibility for its accuracy.  The appraiser reserves the right to
adjust the valuation herein reported by consideration of additional or more
reliable data that may become available.

     -    The appraiser assumes no hidden or unexpected conditions of the
property exist which would adversely affect value.

     -    The appraiser assumed no responsibility for economic or physical
factors occurring after the date of value which may affect the opinions
reported.

     -    Hazardous substances, if present in a facility, can introduce an
actual or potential liability that will adversely affect the marketability and
value of the facility.  Such liability may take the form of immediate
recognition of existing hazardous conditions.  Future liability could stem from
the release of currently nonhazardous contaminants, such as asbestos fibers or
toxic vapors from urea formaldehyde foam insulation, through aging or building
renovations.

          In the development of the appraiser's opinion of value, no
consideration has been given to such liability or its impact on value.  The
appraiser is not qualified to investigate the possible presence of toxic
materials requiring either immediate or future correction.

     -    The overall site does contain various easements, as well encumbering
the larger landholdings, which are assumed not to adversely affect the
utilization of the subject land.

     -    All governmental approvals necessary to permit development for the
proposed residential, recreational vehicle timeshare area are assumed available
as per actual discussions with the Madera County planner.  However, no
preliminary site plans showing the proposed development were submitted.

                                       A2.11
<PAGE>

5.   JOSHUA RANCH

     -    No responsibility is assumed for matters which are legal in nature.

     -    There are easements which are assumed to be typical utility easements
and do not negatively impact the value of the property.  

     -    No opinion of title is rendered, and the subject property is appraised
as though free of all easements, liens, or encumbrances.  Title is assumed to be
marketable.

     -    No survey of the boundaries of the subject property was undertaken by
the appraisers.  All areas and dimensions furnished to the appraisers are
presumed to be correct.

     -    No soils report has been reviewed in connection with the valuation
analysis.  Unless otherwise stated, it is assumed that there are no adverse
subsurface conditions.

     -    Forecasts of future events that influence the valuation process are
predicated on the continuation of historic and current trends in the market.

     -    The subject property is appraised assuming it to be under responsible
ownership and competent management and available for its highest and best use.

     -    No environmental site assessment report was provided for the
appraisers' review.  It is assumed that there are no hidden or unappparent
conditions of substances in the soil or subsoil that may be hazardous or toxic.

     -    It is assumed that there are no deed restrictions to a single use of
the subject property.  The presence of such restrictions could adversely impact
the value of the site.

6.   STACEY ROSE AT VICTORVILLE

     -    No responsibility is assumed for matters which are legal in nature.

     -    There are easements which are assumed to be typical utility easements
and do not negatively impact the value of the property.

     -    No opinion of title is rendered, and the subject property is appraised
as though free of all easements, liens, or encumbrances.  Title is assumed to be
marketable.

     -    No survey of the boundaries of the subject property was undertaken by
the appraisers.  All areas and dimensions furnished to the appraisers are
presumed to be correct.

     -    No soils report has been reviewed in connection with the valuation
analysis.  Unless otherwise stated, it is assumed that there are no adverse
subsurface conditions.

                                       A2.12
<PAGE>

     -    Forecasts of future events that influence the valuation process are
predicated on the continuation of historic and current trends in the market.

     -    The subject property is appraised assuming it to be under responsible
ownership and competent management and available for its highest and best use.

     -    No environmental site assessment report was provided for the
appraisers' review.  It is assumed that there are no hidden or unappparent
conditions of substances in the soil or subsoil that may be hazardous or toxic.

     -    It is assumed that there are no deed restrictions to a single use of
the subject property.  The presence of such restrictions could adversely impact
the value of the site.

7.   ESPERANZA AT VICTORVILLE

     -    No responsibility is assumed for matters which are legal in nature.

     -    There are easements which are assumed to be typical utility easements
and do not negatively impact the value of the property.

     -    No opinion of title is rendered, and the subject property is appraised
as though free of all easements, liens, or encumbrances.  Title is assumed to be
marketable.

     -    No survey of the boundaries of the subject property was undertaken by
the appraisers.  All areas and dimensions furnished to the appraisers are
presumed to be correct.

     -    No soils report has been reviewed in connection with the valuation
analysis.  Unless otherwise stated, it is assumed that there are no adverse
subsurface conditions.

     -    Forecasts of future events that influence the valuation process are
predicated on the continuation of historic and current trends in the market.

     -    The subject property is appraised assuming it to be under responsible
ownership and competent management and available for its highest and best use.

     -    No environmental site assessment report was provided for the
appraisers' review.  It is assumed that there are no hidden or unappparent
conditions of substances in the soil or subsoil that may be hazardous or toxic.

     -    It is assumed that there are no deed restrictions to a single use of
the subject property.  The presence of such restrictions could adversely impact
the value of the site.

                                       A2.13
<PAGE>

8.   CYPRESS LAKES

     -    No opinion of title is rendered, and the subject property is appraised
as though free of all easements, liens, or encumbrances.  Title is assumed to be
marketable.

     -    The subject property is appraised assuming it to be under responsible
ownership and competent management and available for its highest and best use.

     -    No environmental site assessment report was provided for the
appraisers' review.  It is assumed that there are no hidden or unappparent
conditions of substances in the soil or subsoil that may be hazardous or toxic.

     -    No engineering study, property survey, soil study or environmental
investigation has been made and no liability is assumed in connection with such
matters.  

     -    Dimensions and areas are as supplied by others or based upon field
measurements and are subject to a survey by qualified professional surveyors or
architects.

     -    It is assumed that all necessary entitlements, licenses, agreements,
franchises, etc., remain in full force and effect in order to continue the
operations of the property throughout the financial analysis period of this
appraisal, unless otherwise noted.


                                       A2.14
<PAGE>

              SUPPLEMENT TO CONSENT SOLICITATION STATEMENT/PROSPECTUS
                                         OF
                           AMERICAN FAMILY HOLDINGS, INC.

                             PREPARED FOR INVESTORS IN
                    SACRAMENTO/DELTA GREENS "TRUDY PAT" PROGRAM

             CAPITALIZED TERMS USED IN THIS SUPPLEMENT AND NOT DEFINED
              HEREIN HAVE THE MEANING GIVEN TO THEM IN THE PROSPECTUS.
                    SEE "GLOSSARY" AT PAGE __ OF THE PROSPECTUS.

                                -------------------
   
     You must read entire Consent Solicitation Statement/Prospectus to fully 
understand the Acquisition. This Supplement has been prepared to help the 
Investors in the Sacramento/Delta Greens Program to understand how the 
Acquisition described in the accompanying Prospectus will affect them.  If 
completed, the effects of the Acquisition may be different for Investors in 
the other Programs.  A separate supplement has been prepared for each of the 
other Programs, copies of which may be obtained, without charge, by writing 
to National Investors Financial, Inc., 4220 Von Karman Avenue, Suite 110, 
Newport Beach, California 92660, Attention: Vivian Kennedy, or calling 
1-800-590-7772.
    
   
     As described in the accompanying Prospectus, American Family Holdings, 
Inc. (the "Company") is offering units of its securities in exchange for the 
assets (including cash reserves), certain liabilities and business activities 
owned by Investors in seven former "Trudy Pat" programs and three other 
programs managed by National Investors Financial, Inc. ("National").  For 
this proposed Acquisition, the Company will issue an aggregate of 
$[28,066,419] of units arbitrarily valued at $20 per unit.  A unit consists 
of one share of common stock plus warrants to purchase three additional 
shares.  [The shares included in the units will be listed for trading on the 
___________ under the symbol "___." The warrants will [not] be listed for 
trading.] The purpose of the transaction is to consolidate the operations 
of the programs, improve the ability to sell or obtain financing for 
development of the programs' properties, eliminate the assessment process,
focus on revenue-generating potential, improve efficiency of operations
in order to reduce costs and increase profit potential, and provide the
investors with liquidity for their investments.
    
   
     Of the [1,403,321] units ([1,380,175] units if only the "Trudy Pat" 
programs participate) to be issued by the Company in the Acquisition, 
Investors in the Sacramento/Delta Greens Program will receive a total of 
[78,524] units or [128] units per $10,000 of Adjusted Outstanding Investment. 
 After the costs of an outright sale of the property, and the payment of 
Program liabilities, National does not believe any alternative would yield to 
Investors in the Sacramento/Delta Greens Program an amount that is higher 
than the value of the Company units to be received in the Acquisition. You 
may receive additional units if your program's property is sold, and if 
before December 31, 1999, cash sale proceeds (net of closing costs and 
interest) are received in excess of the property's March 1998 appraisal value.
    
     In each of the Programs, the Investors will vote on whether to approve the
Acquisition.  INVESTORS HOLDING A MAJORITY OF THE AMOUNT INVESTED IN EACH OF THE
SEVEN "TRUDY PAT"  PROGRAMS MUST VOTE TO APPROVE THE ACQUISITION FOR IT TO TAKE
PLACE.
     This solicitation commenced on _______, 1998 and  expires at 5:00 p.m.,
Pacific Time, on __________, 1998 unless extended.  Call 1-800-590-7772 with
questions.

MOST MATERIAL RISKS OF THE ACQUISITION:

- -    If the acquisition is approved, you will no longer have a tenancy-in-common
interest in your program's property.  Instead, you will hold shares in a
publicly-traded real estate company and will not receive liquidation proceeds
when, or if, your program's property is sold.  As an investor in a
publicly-traded company with many stockholders, you will have relatively less
voting power.

- -    If the acquisition is approved, your investment will be subject to the
risks associated with residential development plus new risks associated with a
business which also operates a golf course and a recreational vehicle park, and
which plans to pursue commercial development and the development of timeshare
facilities and a hotel/conference center.
   
- -    If a trading market develops, the initial trading price for the stock will
likely be substantially below the arbitrary value of $20 per unit assigned for
purposes of the acquisition.  Thus, the value of the units you receive may be
less than you might receive if the property of your program were sold.
    
   
- -    Principal stockholders of National and executive officers of the Company
will hold approximately 16.35% of the Company's stock (6.23% if all the units 
are sold in the concurrent offering and 4.66% if all the units are sold in 
the concurrent offering and all warrants issued int he acquisition are
exercised) for which they paid $0.01 per share and will receive annual cash
compensation aggregating $560,000 as officers and employees.  National will be
relieved of its servicing and asset management obligations and will no longer
earn servicing and asset management fees of approximately $885,000 annually.
However, the Company will still owe National over $1,800,000 of accrued but
unpaid fees and expenses.
    
- -    No independent advisors represented you in structuring this transaction.

- -    There can be no assurance that the transaction is not a taxable event.  If
so, National believes a tax loss is the probable result for most of you.

- -    The Company must have additional cash to fund its proposed operations.  If
it cannot obtain such funding from the sale of certain of its properties, the
exercise of the warrants included in the units or the sale of additional 
units, it may no more successful than the programs have been individually in
completing the development of some or all of the properties.


NATIONAL STRONGLY RECOMMENDS THAT ALL INVESTORS VOTE "YES" ON THE ACQUISITION.

                                     1
<PAGE>

MATERIAL RISKS AND DISADVANTAGES

     A full description of the material risks of the Acquisition may be found on
pages [__] through [__] of the accompanying Prospectus.  Those risks include:


     RISKS OF THE ACQUISITION
   
     THERE WILL BE FUNDAMENTAL CHANGE IN THE NATURE OF YOUR INVESTMENT.  If 
the acquisition is completed, there will be a change in the nature of the 
investment of each investor from holding a tenancy-in-common interest in real 
estate to holding shares (and the right to buy additional shares) in an 
on-going company, the assets of which may be changed from time to time 
without approval of investors.  If the acquisition is completed, investors 
will be able to liquidate their investments only by selling their shares 
[on the _____] or in private transactions, and they will not receive a return 
of their investment in the form of liquidation proceeds through property 
sales.  If the acquisition is completed, investors will have an investment in 
an entity that is larger than each of the programs and will thus lose 
relative voting power.  Investors will have an investment in a business which 
also operates a golf course and a recreational vehicle park, and which plans 
to pursue the development of  timeshare facilities and a hotel/conference 
center.
    
     THE EXCHANGE VALUES OF THE PROGRAMS ARE NOT THE SAME AS THE POTENTIAL SALES
PRICE.  Investors are subject to the risk that the exchange value of a program
does not reflect the price a program's assets might bring in a sale.  If the
property of a program were to be sold, the net proceeds of the sale and the
amount finally distributed to an investor in that program may be more or less
than the exchange value.  There is no assurance that the future value of the
shares and warrants received in the acquisition will be greater than the most
recent appraised value of the property.

     THE TRADING PRICE FOR THE SHARES IS UNCERTAIN.  Initially, shares may trade
at prices substantially below the arbitrarily determined exchange value of $20
per unit or the historical book value of the company's assets.  There is no
guaranty that a liquid trading market will develop for the shares, or be
sustained.  If a trading market develops for the shares, the price of shares
after the acquisition will likely decrease below the exchange value per share of
$20 due to a potentially large number of shares that investors may sell
immediately after the acquisition.
   
     THERE WERE CONFLICTS OF INTEREST IN STRUCTURING THE ACQUISITION. The 
founders of the company, and specifically the principal shareholders of 
National, as well as National itself, will be subject to conflicts of 
interest. The principal shareholders and employees of National and the 
company will hold approximately [16.35]% of the company's outstanding stock 
(6.23% if all the units are sold in the concurrent offering and 4.66% if all 
the units are sold in the concurrent offering and all warrants in units 
issued in the acquisition are exercised) for which they paid $0.01 per share. 
 Other founders of the company will hold approximately [2.3]% of the 
company's outstanding stock (0.88% if all the units are sold in the 
concurrent offering and 0.66% if all such units are sold and all warrants 
issued in the acquisition are exercised) for which they also paid $0.01 per 
share.  Thus, the investors' total ownership interests in the programs' 
properties will be diluted by the equity interest in the company held by the 
founders of the company.  The principal stockholders of National and other 
executive officers of the


                                     2
<PAGE>

company will receive annual cash compensation aggregating $560,000 as 
officers and employees of the company. National will be relieved of its 
servicing and asset management obligations and will no longer earn asset 
management or servicing related fees.  However, despite the fact that 
National will have forgiven over $3,800,000 of unpaid fees and expenses, the 
company will still owe National over $1,800,000 of accrued but unpaid fees 
and expenses.
    
     The charter documents contain a number of provisions that may have the
affect of delaying or discouraging a change in management which is not favored
by the board of directors.  These provisions include a board of directors with
three classes serving staggered three year terms, the inability to remove a
particular director before the expiration of his or her term without a
two-thirds supermajority vote , and the inability to amend the anti-takeover
provisions of the charter documents without a similar vote.  Thus, if investors
are unhappy with management's performance, it will be more difficult to remove
directors not favored by the investors.

     NO INDEPENDENT PARTY WAS RETAINED BY NATIONAL TO NEGOTIATE ON BEHALF OF THE
INVESTORS.  Therefore, terms of the acquisition may be less favorable to
investors and more favorable to founders of the company which included the
principal shareholders of National than if the acquisition had been subject to
arm's-length negotiation.  Had an independent party negotiated on behalf of each
program, the terms of the acquisition may have been more favorable to certain or
all of the programs and fewer shares and less favorable employment contracts may
have been received by the founders of the company.

     THE ACQUISITION MAY NOT BE A TAX-FREE TRANSACTION TO INVESTORS.  Due to
uncertainties in the facts of this transaction, tax counsel is unable to opine
conclusively on the tax consequences of the acquisition to investors.  The
acquisition may be taxable, if at all, only with respect to the investors'
receipt of warrants.  Alternatively, if the acquisition is a fully taxable
transaction, an investor would recognize gain or loss in 1998 equal to the
difference between the investor's tax basis in his interest in a program
property, and the number of shares of the company received valued at $20 per
unit.  If the acquisition is treated as fully taxable, National believes most
investors would recognize a tax loss.

     THE COMPANY MAY INCUR SIGNIFICANT ADDITIONAL DEBT.  After the acquisition,
none of the properties will be subject to any liens other than for property
taxes.  The board of directors could authorize borrowing by the company the debt
service for which may adversely affect the company's ability to make
distributions to shareholders.  The company may incur full recourse debt which
exposes all of the assets of the company to repayment instead of limited
recourse debt which generally exposes specific properties for the repayment of
debt.

     THE BOARD OF DIRECTORS MAY UNILATERALLY CHANGE INVESTMENT, FINANCING AND
CERTAIN OTHER POLICIES WITHOUT SHAREHOLDER APPROVAL.  Although the board of
directors of the company intends to implement the business plan set forth
herein, the board will have the ability to change investment, financing and
other policies of the company without the consent of shareholders.

     THERE WILL BE NO APPRAISAL OR SIMILAR RIGHTS FOR NONCONSENTING INVESTORS.
If you vote against the acquisition, and it is approved, you will not be able to
object to the acquisition and 


                                     3
<PAGE>

receive the appraised value of your tenancy-in-common interest in your 
program's assets.  You will have no choice other than to accept units for 
your interests.
   
     THE COMPANY HAS NO OPERATING HISTORY. The company was formed over a year 
ago to take part in the acquisition of your property.  It does not have the 
benefit of operating for a long time.  This means that shares in the company 
are much riskier than ownership of shares of established companies.  If the 
company had been operating as if it owned the properties which it desires to 
acquire, it would have experienced losses to date.
    
   
     THERE WILL BE FUNDAMENTAL CHANGES IN THE BUSINESS PLAN IF THE 
ACQUISITION TAKES PLACE.  Rather than being focused on a single property, the 
company will be an infinite life entity focused on the management of the 
properties if at least seven of the former "Trudy Pat" programs plus the 
properties of other programs which elect to participate in the acquisition.  
The effect of this on investors is two-fold.  First, poor performance of a 
particular property may affect the company's operations as a whole regardless 
of the performance of the other properties.  Second, there will be no 
particular time when an investor can expect that a sale of any of the 
properties will result in cash distributions to him or her.
    
     YOUR VOTING RIGHTS WILL CHANGE.  You will not be able to vote on changes or
sales of a particular property.  Those decisions will be made by the board of
directors or management.  In addition, you will have an investment in an entity
that is larger than each of the programs and, thus, you will lose relative
voting power.

     CASH DISTRIBUTION POLICIES WILL BE CHANGED.  Despite the expectation of
investors that they would receive regular principal and interest payments on
their original investments, because of the borrowers' defaults there have been
no distributions from any of the programs, other than the Oceanside program, in
the past three years.  Future cash distributions will be based on the company's
earnings and the decision of the board of directors to pay dividends.
Therefore, even if a property in which you formerly held an interest were to
perform well, there is no assurance that there would be cash distributions to
you.
   
     THE METHOD OF MANAGEMENT COMPENSATION WILL BE CHANGED.  Prior to the 
dates that title to the properties securing the original program loans was 
taken, National was entitled to an annual loan servicing fee equal to one 
percent of the original loan amounts.  When title to the properties was taken 
on behalf of the programs, even though the loans no longer existed, National 
continued to charge the same rate as the servicing fee for the asset 
management services it provided to investors.  The investors in each of the 
programs had become the beneficial tenant-in-common owners of real estate, 
most of which was undeveloped.  While it had no obligation to do so, in order 
to assist the beneficial owners in protecting their real estate assets and 
readying them for sale or development, National assumed the duties of an 
asset manager after title was taken to the properties.  In this capacity, 
National obtained information from investors about their preferences in 
regard to development or sale of the properties, and facilitated the 
assessment of investors to raise funds necessary to pay property taxes, 
insurance and other costs of property ownership.
    

                                     4
<PAGE>
   
     The annual fees payable to National are currently $50,000 for
Sacramento/Delta Greens; $300,000 for Oceanside; $61,068 for Yosemite/Ahwahnee
I; $133,646 for Yosemite/Ahwahnee II; $100,000 for Mori Point; $140,000 for
Cypress Lakes; $150,000 for Palmdale/Joshua Ranch; $5,000 for Esperanza; $3,153
for Stacey Rose A; and $850 for Stacey Rose B.
    
   
     In addition to the one percent fee, compensation has been earned for 
property management services provided to the Oceanside program ($896,000 
accrued since the date of ownership (November 1993) through June 30, 1998; 
$876,000 actually paid) and Yosemite/Ahwahnee properties ($594,535 accrued 
since the date of ownership (September 1995); $-0- actually paid) by officers 
and employees of National in their capacities as officers and employees  of 
Oceanside Development, Inc. and Ahwahnee Golf Course & Resort, Inc.  Those 
property management services included, without limitation, solicitation, 
engagement, coordination and supervision of:  entitlement and permit 
processing, environmental, engineering, planning, architectural, 
construction, marketing, appraisal, legal, accounting and other experts as 
needed for each project; due diligence on potential service providers; 
assistance in presentations and applications for approvals to governmental 
agencies; packaging and documenting the status of a project for potential 
financing, sale or joint venture; supervising and managing the operational 
activities for construction projects and daily operations for the Oceanside 
and Yosemite/Ahwahnee projects; and contract negotiations and documentation.
 To the extent similar property specific services were provided to the other
programs, they were provided without extra charge because the necessary 
activities were less regular and less operationally intense.
    
     In the future, compensation will be paid to officers of the company in the
form of salaries (aggregating $560,000 annually plus contractual bonus
opportunities and salary increases), stock options and other benefits.  See
"Management Following the Acquisition -- Directors and Executive Officers
Compensation and Incentives" for details of stock options and other benefits.
These salaries and other forms of compensation will be payable to management of
the company even if one or more of the properties acquired in the acquisition is
subsequently sold.

     HOLDERS OF MAJORITY OF TENANCY-IN-COMMON INTERESTS BIND A PROGRAM.
Approval of the acquisition by investors holding a majority of outstanding
interests in a program will bind all of that program's investors.
   
     NATIONAL'S JUDGMENT REGARDING THE DIFFERENCES IN YOSEMITE/AHWAHNEE
APPRAISALS MAY BE INCORRECT WHICH MEANS THAT THE EXCHANGE VALUES FOR THOSE
PROPERTIES COULD BE TOO LOW OR TOO HIGH.  National reviewed the updated March
1998 appraisal of the Yosemite/Ahwahnee properties which reflected an aggregate
"as is" appraised value of $20,246,000 and the October 1996 appraisal which
reflected an "as is" aggregate appraised value of $4,000,000.  The results of
those appraisals clearly differed from each other, and, in management's
judgment, the difference could not be accounted for solely by improving market
conditions.  Some of the parcels, including the golf course, were subsequently
sold, on June 5, 1998, to the Oceanside Program investors to obtain working
capital for the Yosemite/Ahwahnee programs.  Based on its review of all 
appraisals, National concluded that the properties currently owned by the 


                                     5
<PAGE>

Yosemite/Ahwahnee I and II Programs have values of $5,486,000 ($1,782,950 and 
$3,703,050, respectively), and the parcels currently owned by the Oceanside 
Program have a value of $5,080,000.  National believes its approach is 
reasonable.
    
     GENERAL REAL ESTATE RISKS
   
     THERE ARE SIGNIFICANT DELINQUENT PROPERTY TAXES.  If delinquent property 
taxes are not timely paid, the company could lose one or more of the 
properties to tax sales.  Each of the programs' properties is subject to the 
following delinquent property taxes as of August 31, 1998:  Sacramento/Delta 
Greens - approximately $27,000; Yosemite/Ahwahnee (combined) - approximately 
$500,000; Mori Point -approximately $165,000; Cypress lakes - approximately 
$204,000; Palmdale/Joshua Ranch - approximately $63,000; Esperanza - 
approximately $20,000; and Stacey Rose (combined) - approximately $30,000.  
Annual payments required for all the properties for current taxes (including 
amounts currently due on five-year payment plans) total approximately $549,000.
In the case of Sacramento/Delta Greens, Yosemite/Ahwahnee, Mori Point, 
Palmdale/Joshua Ranch and Stacey Rose properties, National has entered into 
statutorily authorized 5-year payment plans with the applicable taxing 
authorities.
    
   
     CERTAIN ASSETS MUST BE SOLD TO RAISE WORKING CAPITAL.  Unless a minimum of
approximately $[4,565,000] from sale of certain assets of the programs or the 
sale of units in the concurrent offering or the exercise of warrants become 
available, the company will not be able to proceed with its entire business 
plan.  The company will also need financing from other sources to complete its
plan.  Financing sources are not predictable and interest rates or other costs
of financing may be prohibitive.  Neither the programs nor the company have 
received any commitment from other sources. In their current 
tenancy-in-common structure, the programs cannot obtain traditional bank 
financing.
    
   
     FEDERAL, STATE AND LOCAL ENVIRONMENTAL AND OTHER LAWS MAY REQUIRE EXPENSIVE
HAZARDOUS SUBSTANCE CLEAN-UP OR REMOVAL AS WELL AS EXPENSIVE PUBLIC
IMPROVEMENTS.  We have not conducted any environmental audits on the properties.
As a result, there may be environmental liability to the Company.  Local 
governments have required residential developers to pay assessments for streets,
schools and parks which increase the cost of development.  Increased costs can 
have a negative affect on the company's sale of residential lots.
    
     IF THERE IS AN UNINSURED LOSS, THE COMPANY COULD LOSE ITS INVESTMENT,
PROFITS OR CASH FLOW FROM A PROPERTY.  The company will carry customary
insurance for its properties.  Certain extraordinary losses such as earthquakes
and floods may be uninsurable or too expensive to insure.  The company does not
plan to carry earthquake or flood insurance.  If an uninsured loss occurs, the
company would lose capital as well as revenues, and would still owe other debts
related to the property affected, if any.

     THE DEVELOPMENT OF ADDITIONAL PROJECTS MAY OCCUR.  We may develop
additional projects in the future, although we have no immediate plans to do so.
Real estate development involves more risks than in the ownership and operation
of established projects.  Financing may not be available on favorable terms for
development projects; construction may not be completed on


                                     6
<PAGE>

schedule or budget; long-term financing may not be available on completion of 
construction; and sites may not be sold on profitable terms.
   
     THE CALIFORNIA ECONOMY HAS FLUCTUATED BROADLY IN THE PAST FEW YEARS.  
Initially, we will conduct all of our business in California.  Our markets 
have been affected by substantial fluctuations in local economic conditions,
interest rates, inflation, employment levels and regulations.  California has
also experienced draught conditions, resulting in water conservation measures
and rationing.  In the past, these conditions have caused local governments to
restrict residential development.  California's climate and geology present
risks of natural disaster such as earthquakes and floods.
    
     WHEN THE ACQUISITION IS COMPLETED, NATIONAL AND ITS PRINCIPALS WILL BE OWED
$[1,818,684] BY THE COMPANY.  This represents accrued fees and expenses from the
programs which National  has not cancelled.  This amount is due and payable and
the company intends to start paying it after the Acquisition, but only from
operating revenues, proceeds from the sale of assets or the exercise of 
warrants, and not from working capital generated by the proceeds of unit 
sales in the concurrent offering.

     REAL ESTATE RISKS OF SACRAMENTO/DELTA GREENS
   
     PERMITS TO DEVELOP THE PROPERTIES NEED TO BE OBTAINED.  Construction of the
Sacramento/Delta Greens property will require approval of a new tentative map,
the filing of a final map and obtaining building permits from the city. The 
tentative tract map process for the Sacramento/Delta Greens property required 
that studies be conducted to identify any endangered species' habitat on the 
property. Since some were identified, changes to the tentative development plans
have been made to reduce or eliminate any damage to the habitat. A new tentative
map needs to be approved by the City.  The longer this process takes, the longer
it will be before any of the property is ready or any construction, further 
development activity or sale.
    
     HOLDING AN INVENTORY OF RESIDENTIAL LOTS AT THE SACRAMENTO/DELTA GREENS
PROPERTY MAY CAUSE THE COMPANY TO INCUR SUBSTANTIAL CARRYING COSTS UNTIL THE
LOTS CAN BE SOLD.  Changing market conditions may increase the difficulty of
selling the lots.  If the company chooses to build homes on the lots, delays in
construction, the lack of reasonably priced construction or mortgage financing,
and the general California economy could lengthen the holding period for the
lots.  This would mean a delay in realizing cash from the business operations.
The average carrying costs, including property taxes, management and servicing
related fees, for this property has averaged approximately $10,000 per month
over the past three years.
   
     RISKS OF RESIDENTIAL DEVELOPMENT.  The market for residential real estate
is cyclical and the residential lot development industry is highly competitive.
If the demand for new lots does not keep pace with competitive supply, our
properties may be sold at a loss.  The location of the company's lots, the
presence of other competition, customer acceptance and pricing are all factors
affecting success.  Competitors may have better financial, managerial and other
resources, affecting our ability to successfully compete. Sacramento/Delta 
Greens represents over 5% of the assets of the company.
    

                                     7
<PAGE>
   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that adequate funds will not be
available to pay the engineering costs required to mitigate endangered 
species issues and pay for the planning and design expenses for the city to 
approve a new tentative trace map (estimated by management to cost approximately
$25,000).  Another risk is whether the lots to be developed will appeal to 
builders and whether home financing will be available.  Finally, there is a 
risk that the development and sale of lots or homes will be profitable.
    
   
     Real Estate Risks of Yosemite/Ahwahnee Properties (including the golf 
course and surrounding land which is owned by the Oceanside program investors)
    
   
     PERMITS TO DEVELOP THE CONDOMINIUM-TYPE TIMESHARE ASPECT OF THE RESORT HAVE
NOT YET BEEN OBTAINED.  The Yosemite/Ahwahnee property has a final map on 32
remaining single family estate lots and a use permit for a 600 space
recreational vehicle park.  Planning and development are underway for 100 
additional recreational vehicle sites, as well as vacation villa timeshare
units.  Additional planned usage such as traditional, attached timeshare units
will require extensive county and state approvals through the Departments of 
Real Estate and Housing and Commercial Development.
    
     RISKS AFFECTING OPERATION OF A GOLF COURSE.  Increased competition,
seasonality, weather and course conditions will affect the operations of the
company.  While no new golf courses have opened near the Ahwahnee Golf Course,
new courses could increase the competition and reduce the rounds played.
Seasonal variations may require the company to supplement revenue at the golf
course to meet operating expenses.  Weather can negatively affect the turf grass
and reduce the number of rounds played.  Inflationary costs may not be offset by
increased dues.  Also, golf's success depends on discretionary spending by
consumers, which may be vulnerable to regional and economic conditions, as well
as to pleasure or destination travel preferences by visitors and tourists.  All
of these factors could reduce the amount of money earned by the company.
   
     The Yosemite/Ahwahnee golf course can be an important amenity which may
attract potential timeshare purchasers in the future.  At this time, the project
does not rely on the golf course for its revenue.  National estimates that the
value of the golf course will be less than 20% of the assets of the company.
    
     RESORT DEVELOPMENT IS UNPREDICTABLE FOR A VARIETY OF REASONS AND COULD
RESULT IN LOSSES.  In addition to normal real estate risks, financing is hard to
obtain, and the lodging industry can be unpredictable, seasonal and very
competitive.  Without additional financing or capital, the company will not be
able to develop its resort projects as part of its growth strategy.  Economic
conditions, changes in travel patterns, extreme weather conditions, labor and
other variable costs can all affect revenues and profits.  For example, Spring
through Fall at the Yosemite/Ahwahnee property are the periods of highest
occupancy.  Seasonality can be expected to cause quarterly fluctuations in the
company's revenues.
   
     RISKS RELATING TO TIMESHARE OPERATIONS.  Certain factors affecting
timeshare operations could result in losses.  Negative press surrounding the
remarketing of timeshares might negatively impact sales and operations. Also,
marketing costs are high relative to selling price which can reduce or eliminate
profits from the sale of timeshare interests.
    

                                     8
<PAGE>

     In addition, according to the American Resort Development Association, 
there is a tendency for  timeshare owners to default more often on their 
timeshare loans then homebuyers who borrow to buy a home.  If a buyer 
defaults, we would incur costs in remarketing the timeshare.
   
     The timeshare industry is extremely competitive and we may not be able to
secure development financing on acceptable terms.
    
   
     Since the project is not yet permitted for traditional attached 
timeshare units, there has been no allocation of assets. Should attached 
timeshare be approved, the company anticipates that a significant portion of 
the revenue of the company will be derived from sales of timeshare units, 
possibly in excess of 25%.
    
     RISKS RELATING TO RECREATIONAL VEHICLE PARK OPERATIONS.  Risks relating to
recreational vehicle parks are substantially the same as those described above
for timeshare projects.
   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that adequate funds will not be
available to (i) make up for the current cash drain from operations and 
maintenance of the golf course, clubhouse and current recreational vehicle 
facilities (estimated by management at approximately $350,000) annually and 
(ii) complete the construction of additional recreational vehicle sites and 
obtain approvals for and construction of the first group of vacation villa 
timeshare units  (estimated by management to cost approximately $3,000,000).
There are also a risk that the operation of recreational vehicle sites, 
timeshares and golf course activities will not be profitable.
    
     REAL ESTATE RISKS OF MORI POINT PROPERTY
   
     PERMITS TO DEVELOP THE PROPERTY HAVE NOT YET BEEN OBTAINED.  If needed
permits for development are not obtained or reissued, the business plan for the
company will have to be revised.  Additionally, the presence of two endangered
species on the Mori Point property increases the risks that necessary approvals
may not be received if an acceptable habitat mitigation plan cannot be 
developed.  The permitting process with the California Coastal Commission and 
the City of Pacifica is expensive and time consuming.  Mori Point had a specific
plan and tentative map approvals to build a hotel/conference center which 
expired in 1991. These approvals must be obtained or reinstated prior to 
construction on the property. Mori Point will represent approximately 20% of 
the assets of the company.
    
     HOTEL/CONFERENCE CENTER  DEVELOPMENT IS UNPREDICTABLE FOR A VARIETY OF
REASONS AND COULD RESULT IN LOSSES.  In addition to normal real estate risks,
financing is hard to obtain, and the lodging industry can be unpredictable,
seasonal and very competitive.  Without additional financing or capital, the
company will not be able to develop its hotel/conference center project as part
of its growth strategy.  Economic conditions, changes in travel patterns,
extreme weather conditions, labor and other variable costs can all affect
revenues and profits.  Seasonality can be expected to cause quarterly
fluctuations in the company's revenues.  At the hotel/conference center property
at Mori Point, we may be competing against well-known chains and extended-stay
inns.

                                     9
<PAGE>
   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that the city government will
not approve the property for its intended use.  Capital to conduct engineering
and environmental studies in order to apply for and obtain approvals for its use
from the city is estimated to be approximately $500,000.  Capital will also be
necessary for roads, utilities and other infrastructure costs prior to
construction.  Finally, there is a risk that the proposed hotel/conference
center may not be profitable.
    

     REAL ESTATE RISKS OF CYPRESS LAKES PROPERTY
   
     THE VESTED TENTATIVE MAP WILL EXPIRE IN APRIL 1999 UNLESS RENEWED AND 
THE BUILD OUT OF THE PROPERTY WILL BE EXPENSIVE.  Due to being located in a 
100-year flood plain, the property requires a levee to be constructed around 
its perimeter which is very expensive to construct.  Preliminary engineering 
estimates indicate these costs to be more than $9,000,000. It may be 
desirable to change the vesting tentative map if the costs can be reduced 
significantly.  While mere extension of the expiration date of the existing 
vested tentative map is not expected to be controversial, any changes in the 
existing plan could subject the project to public hearings which might result 
in additional costs being placed on the project.  This could would further 
increase the high front-end financial requirements.  Additionally, such 
modifications might not be approved.
    
   
     Cypress Lakes is a proposed master-planned community and represents more
than 20% of the assets of the Company.  Joint venture partners would have to be
brought in by the Company to help with the large capital requirements of such a
large project.  It may be difficult to find substantial builder/developers who
have the financial ability to purchase or develop the project in order to 
develop it.  Changing market conditions may increase the difficulty in selling
lots.
    
   
     Should the company determine to build out the project, delays in
construction, reasonably priced mortgage and construction financing and the
local and general California economy could lengthen the holding period for the
lots.  This would mean delays in realizing cash from the business operations.
    
   
     RISKS AFFECTING OPERATION OF A GOLF COURSE.  When, and if, the golf course
is developed, it will face competition from the 15 golf courses within a 25-mile
radius.  Seasonality, weather and course conditions will affect the operations
of the company.  Weather can negatively affect the turf grass and reduce the
number of rounds played.  Inflationary costs may not be offset by increased
dues.  Also, golf's success depends on discretionary spending by consumers,
which may be vulnerable to regional and economic conditions, as well as to
pleasure or destination travel preferences by visitors and tourists.  All of
these factors could reduce the amount of money earned by the company.
    
   
     RISKS OF RESIDENTIAL DEVELOPMENT.  Totaling 1,330 lots, a large supply of
lots would be available and, due to the cyclical nature of the housing industry,
demand may fluctuate differently than supply.  This could result in needing to 
sell lots at a loss.  Due to the size of the project, it could take between six
and ten years to complete, which would subject it to new competitors entering
the marketplace during the sales period. An environmental impact report


                                     10
<PAGE>

was obtained on the property. Any and all environmental concerns will be 
mitigated as required in the vested tentative map condition of approval. No 
evidence of endangered species that would limit or preclude development of 
the project have been found.
    
     REAL ESTATE RISKS OF PALMDALE/JOSHUA RANCH PROPERTY

     A FINAL TRACT MAP MUST BE RECORDED.  After several years of effort by
National, the vested tentative map was approved by the City of Palmdale at a
hearing before the planning commission in early July 1998.  A final recorded map
must be secured by National or a buyer in order to build on the property.  Final
engineering, soils, utility and various improvement studies will need to be
conducted in order to record the final map.

     PERMITS TO DEVELOP THE PROPERTY NEED TO BE OBTAINED.  A final recorded map,
which could take nine to twelve months after starting the process, will be
required prior to construction.  Due to the size of this project which
encompasses some 739.6 acres and is currently planned for 539 lots, additional
grading studies, soils investigation and utility planning needs to be done which
could negatively impact the cost of this large-scale development.

     HOLDING AN INVENTORY OF RESIDENTIAL LOTS MAY CAUSE THE COMPANY TO INCUR
SUBSTANTIAL CARRYING COSTS UNTIL THE LOTS CAN BE SOLD.  Finding
builder/developers that have the financial strength to handle this size project
can be difficult.  Changing market conditions, the lack of reasonably-priced
construction or mortgage financing and the general or local market conditions
could lengthen the holding period for lots.  This would mean a delay in
realizing cash from business operations.  The average carrying costs, including
property taxes, predevelopment and asset management services for this property
have averaged approximately $16,300 per month over the past three years.
   
     RISKS OF RESIDENTIAL DEVELOPMENT.  The market for residential real estate
is cyclical and the residential lot development industry is highly competitive.
If the demand for new lots does not keep pace with competitive supply, the
property may be sold at a loss.  The location of the lots, the presence of other
competition, customer acceptance and pricing are all factors affecting success.
Competitors may have better financial, managerial and other resources affecting
the company's ability to successfully compete. An environmental impact report 
was obtained on the property. Any and all environmental concerns will be 
mitigated as required in the vested tentative map conditions of approval. No 
evidence of endangered species that would limit or preclude development of 
the project have been found.
    
     Palmdale/Joshua Ranch is a proposed residential development and represents
about 10% of the assets of the Company.
   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that adequate funds will not be
available to pay for or finance (i) engineering, soils and utility studies which
is estimated to cost approximately $140,000, and (ii) another risk is whether
the lots to be developed may appeal to project builders. Palmdale/Joshua 
Ranch is a proposed residential development and represents about 10% of the 
assets of the company.
    


                                     11
<PAGE>

     REAL ESTATE RISKS OF ESPERANZA PROPERTY
   
     RISKS OF COMMERCIAL DEVELOPMENT.  The material risks associated with the 
development of the Esperanza Property are (i) as of August 31, 1998, 
approximately $23,000 of property taxes are delinquent and must be brought 
current or a statutory five-year payment plan must be arranged with the 
County of Riverside to avoid loss of the property for delinquent property 
taxes; and (ii) despite a strong economy, rents and values for many retail 
properties are expected to remain soft in 1998.  Pressure on rents brought 
about by over building, weakness in demand for space and store closures 
caused by lagging profits are the forces causing a soft market. No 
environmental or endangered species reports have been prepared for the 
property.
    
     ADDITIONAL SPECIFIC RISKS.  Within the City of Victorville there are
approximately 3,250 acres zoned for commercial use, of which 60% remains
available for development.  Victorville is home to the largest enclosed regional
shopping center between San Bernardino and Las Vegas, which is known as The Mall
of Victor Valley.  These commercial sites represent significant competition to
the Esperanza project.  There are more than 5,400 acres within the city limits
of Victorville zoned for light and heavy industrial use.  Nearly nine percent of
this 5,400 acres of land is vacant and is available in parcels ranging in size
from one-half to five hundred acres.

     REAL ESTATE RISKS OF STACEY ROSE PROPERTIES
   
     RISKS OF RESIDENTIAL DEVELOPMENT.  The material risks associated with the
development of the Stacey Rose Properties are (i) as of August 31, 1998,
approximately $30,000 of property taxes are delinquent and must be brought
current or a statutory five-year payment plan must be arranged with the County
of Riverside to avoid loss of the Properties for delinquent property taxes; (ii)
it is estimated that it may cost about $50,000 to finalize a tentative tract map
on the parcels; (iii) a substantial, and potentially expensive, sales and
marketing effort will be necessary to sell homes constructed on the properties
if a bulk sale of the lots is not made; (iv) the properties are located in a
lower income residential area; and (v) increasing government fees and
assessments for streets, schools, parks and other infrastructure requirements
could increase the cost of lots to the company, thereby increasing the sales
price of the lots which will delay market absorption. No environmental or 
endangered species reports have been prepared for the property.
    
     ADDITIONAL SPECIFIC RISKS.  There is a risk that (i) adequate funds will
not be available to finalize a tentative tract map on the parcels (approximately
$50,000); (ii) the project will not appeal to project builders; and (iii) home
financing at reasonable costs may not be available.  There is also a risk that
the development and sale of lots or home may not be profitable

     ANTI-TAKEOVER PROVISIONS

     Certain provisions of the charter documents may restrict changes in control
of the Company's management.  These provisions may make it more difficult or
expensive for another party to acquire and exercise control of the Company or to
change its management, even if that change would be beneficial to you.  These
provisions include:


                                     12
<PAGE>

     ADDITIONAL CLASSES OF SHARES.  Under the company's certificate of
incorporation, subject to the receipt of fair value, the Board of Directors may
issue shares in other classes or series and fix the rights, powers and
limitations associated with such shares.  Although the Board of Directors has no
present intention of doing so, it could issue a class or series that could,
depending on its terms, impede a merger, tender offer or other transaction that
you might believe is in your best interest or in which you might receive a
premium for your shares over the then current market price.  The issuance of
such shares could also dilute your voting power.

     STAGGERED BOARD.  The Board of Directors is divided into three classes
serving staggered three year terms.  This arrangement may affect your ability to
change control of the company, even if you believe such a change is in your best
interests.

     RESTRICTIONS ON CERTAIN BUSINESS COMBINATIONS.  The company's certificate
of incorporation, as well as Delaware law, prohibits certain business
combinations with owners of more than 15% of the outstanding voting stock of the
company ("interested stockholders") within the three year period immediately
prior to the date on which the interested stockholder became an interested
stockholder.  These restrictions on certain business combinations may deter
potential purchasers who seek control of the company.

     SUPERMAJORITY VOTES.  Changes to the company's certificate of incorporation
which cover anti-takeover provisions require the approval of two-thirds of the
company's voting stock.  This restriction also may deter potential purchasers
who seek control of the company.
   
     IN ADDITION TO THE ANTI-TAKEOVER PROVISIONS, THE DELAWARE LAW, AS WELL AS
THE CHARTER DOCUMENTS, LIMIT THE LIABILITY OF DIRECTORS AND OFFICERS TO
SHAREHOLDERS.  This limitation of liability may exceed the protections National
enjoys under the programs' servicing agreements and limit shareholders' 
claims against management.
    
FAIRNESS TO INVESTORS IN THE SACRAMENTO/DELTA GREENS PROGRAM
   
     Both procedurally and from a financial point of view, the company and 
National believe the terms of the acquisition are fair as a whole and to the 
investors in each of the programs.  This determination is based on 
consideration of the following positive and negative factors:
    
   
     -    the units offer an opportunity for individual investor liquidity
while the tenancy-in-common interests do not, however, there is no assurance
that the shares will have any liquidity, or that any liquid market that develops
will be sustained;
    
   
     -    while the number of units to be issued to reflect the exchange value
of a program is arbitrary, the trading price of the shares included in the units
initially is likely to be substantially below the $20 value arbitrarily assigned
to the units.  In our opinion, the exchange values offered to investors for
their assets allow for an equitable allocation of the [1,403,321] units
([1,380,175] units if only the "Trudy Pat" programs participate)  among the
programs.  The disparity between exchange values and appraised values results
from adding the value of program cash reserves and other assets, if any, to
appraised values and deducting program 


                                     13
<PAGE>

liabilities (principally accrued property taxes and other fees net of fees to 
be forgiven by National);
    
   
     -    on completion of the acquisition the investors will hold over 80% 
(over 94.77% if all units are sold in the concurrent offering and all of the 
warrants included in the units to be issued in the Acquisition are exercised) 
of the outstanding stock of the company.  After the acquisition, a total of 
[4.55]% of the outstanding stock of the Company will be held by 
Sacramento/Delta Greens investors (4.61% if only the seven "Trudy Pat" 
programs participate).  After the acquisition, founders of the company 
(principals, employees, former employees and consultants of National) will 
hold less than 20% (__% if only the seven "Trudy Pat" programs participate).  
Founders' shares were purchased for $.01 per share.  National and its 
principals will have forgiven over $3,800,000 of expenses and accrued fees of 
which a total of approximately $2,148,000 was earned for asset management and 
property management services after the loans defaulted and before the 
Ownership Dates of the properties.  The balance was earned after foreclosure 
for asset and property management services and expenses.  Of such amount, 
$500,000 is attributable to fees owed by Sacramento/Delta Greens investors.  
National believes that the amount paid for the property management services 
is no greater than the amount that a third party would charge;
    
     -    the current appraised value of the Sacramento/Delta Greens real estate
assets ($1,745,000) (as well as the real estate assets of the other programs)
and the fact that substantial financing is needed to further the property's
development;

     -    the probability that the transaction will have minimal, if any,
negative tax affect on investors.  National believes there will likely be no
out-of-pocket tax cost to all, or the vast majority, of you;

     -    while conflicts of interest exist in the structuring of the
acquisition, the issuance of shares to the founders of the company and the
determination of management compensation and while you did not have independent
representation in the structuring of the acquisition, we believe they have been
counterbalanced by your opportunity to vote on the transaction and the Fairness
Opinion;

     -    while the Sacramento/Delta Greens Program was originally formed to
have a two to four year finite life which, for Sacramento/Delta Greens, should
have ended between 1991 and 1992 and the investors expected to receive a return
of their investment from the original borrower, the company is an infinite life
entity which will not return the program investors' original investment based on
a sale or refinancing of the properties underlying the original programs.
However, after the borrowers defaulted on the "Trudy Pat" loans, the investors
became beneficial owners of the underlying properties with the need to complete
development, manage or otherwise ready the properties for sale.  Those endeavors
had no fixed timetable and, thus, the finite life aspect of their original
investments was significantly changed.  Therefore, the infinite life aspect of
the company is not viewed by National to be a material change from the
investors' CURRENT situation;
   
     -    the acquisition will cause fundamental changes in the business plan of
the Sacramento/Delta Greens program.  Rather than being focused on the
development of a single property for residential purposes, the company will be
focused on the management of at least

                                     14
<PAGE>

seven and as many as ten properties.  Thus, the poor performance of a 
particular property may affect the company's operations as a whole regardless 
of the performance of the Sacramento/Delta Greens property. Further, there 
will be no particular time when an Investor can expect its interest to be 
automatically liquidated;
    
     -    the fact that Sacramento/Delta Greens investors have twice rejected
offers to acquire the property due to price and terms of the proposed
transactions;
   
     -    investors will not be able to vote on changes to or dispositions of
the Sacramento/Delta Greens property or borrowing secured by that property.
Those decisions will be made by the Board of Directors or management of the
company.  Further, as investors in a larger entity, relative voting power will
be diluted;
    
     -    future cash distributions will be based on the company's earnings and
the decision of the Board of Directors to pay dividends rather than the
performance or sale of the Sacramento/Delta Greens property;

     -    investors voting against the acquisition will have no alternative but
to accept shares in the company if the acquisition is approved by holders of a
majority of the tenancy-in-common interests in each of the programs;

     -    the anti-takeover provisions of the company's charter documents
contain provisions that may have the effect of delaying or discouraging a change
in management which is not favored by the Board of Directors of the company; and
   
     -    the Fairness Opinion rendered by Houlihan Valuation Advisers, an 
independent valuation firm, which addresses only the allocation of the units 
in the acquisition and not the amount of the consideration paid to program 
investors in the acquisition as a whole.  See "Background and Reasons for the 
Acquisition" at page __ of the Prospectus.
    
     National reviewed the arbitrary value you will receive in connection with
the acquisition and compared it with what you might receive if (i) the
Sacramento/Delta Greens property were operated "as is" ($995 per $10,000 of
Adjusted Outstanding Investment), (ii) the Sacramento/Delta Greens property was
sold in a quick sale in three months or less ($995 per $10,000 of Adjusted
Outstanding Investment), or (iii) the Sacramento/Delta Greens property was sold
at the appraised value (net of program debts) used to determine the
Sacramento/Delta Greens exchange value ($2,273 per $10,000 of Adjusted
Outstanding Investment).  Based on that review, and even acknowledging that,
initially, the company's shares included in the units issued in the acquisition
would likely trade substantially below the arbitrary $20 issuance value for the
units, National believes that there is a higher probability of realizing value
from the Sacramento/Delta Greens property through the acquisition than through
the other alternatives.  This belief is based on the expectation that some
financing opportunities will become available based on the form of the entity
and the time pressure associated with forced sales or liquidation will be
relieved.  See "Background and Reasons for the Acquisition -- Comparison to
Alternatives" and "Recommendation of National and Fairness Determination" at
pages __ and __ of the Prospectus.


                                     15
<PAGE>
   
Based on the above factors and comparison, National concluded that the 
acquisition is fair, both substantively and procedurally.
    
     THERE ARE NO MATERIAL DIFFERENCES BETWEEN THE FAIRNESS ANALYSIS FOR THIS
PROGRAM AND FOR ANY OF THE OTHER NINE PROGRAMS PROPOSED TO BE INCLUDED IN THE
ACQUISITION.

CALCULATION OF EXCHANGE VALUE

     The Exchange Value of the Sacramento/Delta Greens Program (as well as each
of the other Programs) is essentially the consideration at which the Company is
offering in exchange for the real estate assets, cash reserves, certain
liabilities and business of the Program.  The value is reflected as a number of
units of the Company (in the case of the Sacramento/Delta Greens Program, 78,524
units) multiplied by an arbitrary $20 per unit value.
   
     The Exchange Value for the Sacramento/Delta Greens Program was 
calculated as follows:  appraised value of the Sacramento/Delta Greens 
Program property at March 31, 1998, plus book value of other Sacramento/Delta 
Greens Program assets at August 31, 1998, less Sacramento/Delta Greens Program 
liabilities at August 31, 1998.
    
     The following table summarizes the calculation of the Exchange Value of the
Sacramento/Delta Greens Program and the value assigned on $10,000 of Adjusted
Outstanding Investment:


<TABLE>
<CAPTION>

                                                             Value Assigned
     Appraised         Net Other                            to Program per
     Value of     +   Assets and     =      Exchange      $10,000 of Adjusted
  Real Estate(1)     Liabilities(2)          Value       Outstanding Investment
  -----------        -----------             -----       ----------------------
  <S>                <C>                 <C>             <C>
  $  1,745,000       $[ (174,514)]       $[ 1,570,486]       $ [ 2,558](3)

</TABLE>


- ----------------
   
(1)  Reflects independent appraisal as of March 1998.
(2)  The following table quantifies the adjustments to appraised values made in
     determining Sacramento/Delta Greens property's Exchange Value as of 
     August 31, 1998.
    
   
<TABLE>
<CAPTION>

              Book Assets        Book Liabilities          Net Other Assets
              (8/31/98)*     -      (8/31/98)*       =     and Liabilities
              ---------             ---------              ---------------
              <S>                <C>                       <C>
              $  126,316          $  (300,830)              $  (174,514)

</TABLE>
    

     *    See balance sheet of the Program in the financial statements
          accompanying the Prospectus for details of book assets and book
          liabilities.  There is no mortgage debt on the Sacramento/Delta Greens
          property.


(3)  Equals [128] Company shares arbitrarily valued at $20 per unit.


ALLOCATION OF SHARES
   
     The [1,403,321] shares of Company common stock being offered to Investors
in the Acquisition represent over 80% of the Company's shares (92.9% if all
the units are sold in the concurrent offering and 94.7% if all the units are 
sold in the concurrent offering and 


                                     16
<PAGE>

all warrants in units issued in the acquisition are exercised) which will be 
outstanding upon completion of the Acquisition.  The remaining shares will be 
held by management and other founders of the Company.  Such shares will be 
allocated among the Programs pro rata in accordance with Exchange Values.  
The Sacramento/Delta Greens Program will be allocated [78,524] shares.
    
     The shares allocated to the Sacramento/Delta Greens Program will be
allocated among Investors in the Program based on their respective pro rata
investments in the Program (taking into account assessments paid and unpaid, as
well as interest accrued to each Investor through the date beneficial ownership
of the Program's Property was taken for the Investors) as adjusted for voluntary
advances.  An Investor in the Sacramento/Delta Greens Program with an adjusted
investment amount of $10,000 will receive [128] units in the Company arbitrarily
valued at $20 per unit.

          Neither National nor the Company's founders have any economic 
interest in the Sacramento/Delta Greens Program except for National's 
contractual right to asset management fees and the $3,118 of 
tenancy-in-common interests purchased by National at the inception of the 
Program for which interests National will receive units in the Acquisition 
pro rata with the other Sacramento/Delta Greens Investors.  National will 
undertake not to exercise the warrants in the units.
   
     The following table and its footnotes sets forth the amount owed by the
original borrower to the Sacramento/Delta Greens Program (including accrued but
unpaid interest) plus the amount of assessments and advances paid by Investors
at August 31, 1998, appraised real estate value, Exchange Value of the Program,
the number and percentage of shares allocated to the Program, and the number of
shares and comparative value of the Company to be held by founders after the
Acquisition.
    

<TABLE>
<CAPTION>

                                                                                                                     % of Total
                                                                                                                    Shares to be
                                                                                                                     Outstanding
                                                                                                                      After the
                                         Amount           Real Estate                                              Acquisition if
                                        Owed plus          Appraised           Exchange          No. of Shares      all Programs
 Name of Program                       Assessments           Value             Value(1)         Allocated(1)(2)      Participate
 ---------------                       -----------           -----             -----            ---------            -----------
 <S>                                   <C>               <C>                <C>                 <C>                <C>
 Sacramento/Delta Greens               $ 6,131,638       $ 1,745,000        $[1,570,486]          [78,524]             [4.55]%

</TABLE>

- ---------------
   
(1)  The founders of the Company which include members of Company management, 
     as well as certain employees, former employees of National and consultants 
     to the Company and the Programs, will hold a total of [323,631] Company 
     shares after the Acquisition (18.74% of the outstanding shares 
     post-Acquisition, 17.48% if all the units are sold in the concurrent 
     offering and 5.3% if all the units are sold in the concurrent offering 
     and all warrants in units issued in the acquisition are exercised) which, 
     if valued at $20 per share, would have an aggregate value of $[6,472,620].
     The Company was formed, and shares were purchased by the founders for $.01 
     per share, prior to making the Acquisition proposal.  The shares to be 
     retained by the Company's founders were not determined based only on fees 
     cancelled or to be cancelled by 

                                     17
<PAGE>

     National and its principals.  Overall, National believed that the Company's
     founders should hold less than 20% of the shares after the Acquisition 
     assuming none of the Units in the concurrent offering are sold and none 
     of the warrants are exercised. See "Dilution" at page __ of the Prospectus.
     If the Acquisition is completed, the following table sets forth the fees 
     which National and its principals have cancelled, or will cancel:
    
   
<TABLE>
<CAPTION>

                                                    Previously       To Be
                     Name of Program                 Cancelled     Cancelled
                                                     ---------     ---------
             <S>                                   <C>
             Sacramento/Delta Greens               $   500,000     $     -0-
               Oceanside                               601,125       261,273
               Yosemite/Ahwahnee I                      72,158           -0-
               Yosemite/Ahwahnee II                  1,157,867       124,250
               Mori Point                              461,589           -0-
               Cypress Lakes                           468,000           -0-
             Palmdale (Joshua Ranch)                       -0-           -0-
             Esperanza                                 102,134           -0-
             Stacey Rose A                              64,293           -0-
             Stacey Rose B                              17,267           -0-
                                                   -----------     ---------

                TOTAL                              $ 3,444,433     $  385,523
                                                   -----------     ----------
                                                   -----------     ----------

</TABLE>
    

   
(2)  Had the shares retained by the founders of the Company been allocated to
     the founders based only on cancelled fees, 13% (13.7% if only the
     seven "Trudy Pat" programs participate) of the total shares to be owned by
     the Company's founders after the Acquisition (42,111 shares if all
     programs participate and 44,378 shares if only the seven "Trudy Pat"
     programs participate) would have been deemed allocated from this Program.
    

HISTORICAL COMPENSATION TO NATIONAL/EFFECT OF ACQUISITION

     The following table sets forth the compensation accrued by National, as
well as actually paid to National, during the years ended December 31, 1997,
1996 and 1995, and for the six months ended June 30, 1998.



<TABLE>
<CAPTION>

                           Incurred      Actually    Incurred     Actually                  Actually    Incurred for  Actually Paid
                             for         Paid for    for Year     Paid for   Incurred for   Paid for     Six Months   in Six Months
                          Year Ended    Year Ended    Ended      Year Ended  Year Ended    Year Ended       Ended         Ended
 Name of Program          12/31/95(1)    12/31/95   12/31/96(1)   12/31/96   12/31/97(1)    12/31/97       6/30/98       6/30/98
 ---------------          --------       --------   --------      --------   --------       --------       -------       -------
 <S>                      <C>           <C>         <C>          <C>         <C>           <C>          <C>           <C>
 Sacramento/Delta Greens   $50,000(2)      $-0-     $50,000(2)     $-0-      $50,000 (2)     $8,267        $25,000       $32,166

</TABLE>


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

(1)  These amounts represent accrued asset management fees.
(2)  Approximately $62,886 per year if the Acquisition had been completed during
     the above periods including $32,700 of estimated salaries to be paid by the
     Company to its officers and which were allocated to the Sacramento/Delta
     Greens Program based on Exchange Values.  No cash would have been available
     to pay officers' bonuses or dividends to shareholders.


                                     18
<PAGE>

HISTORICAL CASH DISTRIBUTIONS TO INVESTORS/
EFFECT OF THE ACQUISITION

     The following table sets forth the cash distributions made to Investors
during each of the years ended December 31, 1992, 1993, 1994, 1995, 1996 and
1997:


<TABLE>
<CAPTION>

                             Prior to
 Name of Program               1992          1992         1993       1994        1995       1996         1997            Total
 ---------------               ----          ----         ----       ----        ----       ----         ----            -----
 <S>                        <C>           <C>           <C>        <C>         <C>        <C>         <C>             <C>
 Sacramento/Delta Greens
      Principal             $         0   $         0   $      0   $      0    $      0   $      0    $      0        $         0
      Interest              $ 1,654,013   $   343,750   $      0   $      0    $      0   $      0    $      0        $ 1,997,763

</TABLE>

     There have been no recent distributions to Investors.  The Acquisition is
not expected to alter this distribution pattern.

FURTHER FINANCIAL INFORMATION

     See the following portions of the Prospectus for further financial
information about the Sacramento/Delta Greens Program, as well as the others:

     -    "Selected Financial Information" at page __.

     -    "Management's Discussion and Analysis of Financial Condition and
Result of Operations" at page __.

     -    "Financial Statements" at page F-1.




                                     19
<PAGE>

              SUPPLEMENT TO CONSENT SOLICITATION STATEMENT/PROSPECTUS
                                         OF
                           AMERICAN FAMILY HOLDINGS, INC.

                             PREPARED FOR INVESTORS IN
                           OCEANSIDE "TRUDY PAT" PROGRAM

             CAPITALIZED TERMS USED IN THIS SUPPLEMENT AND NOT DEFINED
              HEREIN HAVE THE MEANING GIVEN TO THEM IN THE PROSPECTUS.
                    SEE "GLOSSARY" AT PAGE __ OF THE PROSPECTUS.

                                --------------------
   
     YOU MUST READ THE ENTIRE CONSENT SOLICITATION STATEMENT/PROSPECTUS TO 
FULLY UNDERSTAND THE ACQUISITION. This Supplement has been prepared to help 
the Investors in the Oceanside Program to understand how the Acquisition 
described in the accompanying Prospectus will affect them.  If completed, the 
effects of the Acquisition may be different for Investors in the other 
Programs.  A separate supplement has been prepared for each of the other 
Programs, copies of which may be obtained, without charge, by writing to 
National Investors Financial, Inc., 4220 Von Karman Avenue, Suite 110, 
Newport Beach, California 92660, Attention:  Vivian Kennedy, or calling 
1-800-590-7772.
    
   
     As described in the accompanying Prospectus, American Family Holdings, Inc.
(the "Company") is offering units of its securities in exchange for the assets
(including cash reserves), certain liabilities and business activities owned by
Investors in seven former "Trudy Pat" programs and three other programs managed
by National Investors Financial, Inc. ("National").  For this proposed
Acquisition, the Company will issue an aggregate of $[28,066,419] of units
arbitrarily valued at $20 per unit.  A unit consists of one share of common
stock plus warrants to purchase three additional shares. [The shares included 
in the units will be listed for trading on the ___________ under the symbol 
"___." The warrants will [not] be listed for trading.] The purpose of the 
transaction is to consolidate the operations of the programs, improve the 
ability to sell or obtain financing for development of the programs' 
properties, eliminate the assessment process, focus on revenue-generating 
potential, improve efficiency of operations in order to reduce costs and 
increase profit potential, and provide the investors with liquidity for their
investments.
    
   
     Of the [1,403,321] units ([1,380,175] units if only the "Trudy Pat" 
programs participate) to be issued by the Company in the Acquisition, 
Investors in the Oceanside Program will receive a total of [268,653] units or 
[111] units per $10,000 of Adjusted Outstanding Investment.  After the costs 
of an outright sale of the property, and the payment of Program liabilities, 
National does not believe any alternative would yield to Investors in the 
Oceanside Program an amount that is higher than the value of the Company 
units to be received in the Acquisition. You may receive additional units if 
your programs's property is sold, and if before December 31, 1999, cash sale 
proceeds (net of closing costs and interest) are received in excess of the 
property's March 1998 appraisal value.
    
   
     In each of the Programs, the Investors will vote on whether to approve the
Acquisition.  INVESTORS HOLDING A MAJORITY OF THE AMOUNT INVESTED IN THE
SEVEN "TRUDY PAT"  PROGRAMS MUST VOTE TO APPROVE THE ACQUISITION FOR IT TO TAKE
PLACE. 
    
   This solicitation commenced on _______, 1998 and expires at 5:00 p.m.,
Pacific Time, on __________, 1998 unless extended.  Call 1-800-590-7772 with
questions.

MOST MATERIAL RISKS OF THE ACQUISITION:

- -    If the acquisition is approved, you will no longer have a tenancy-in-common
interest in your program's property.  Instead, you will hold shares in a
publicly-traded real estate company and will not receive liquidation proceeds
when, or if, your program's property is sold.  As an investor in a
publicly-traded company with many stockholders, you will have relatively less
voting power.

- -    If the acquisition is approved, your investment will be subject to the
risks associated with residential and commercial development plus new risks
associated with a business which also operates a golf course and a recreational
vehicle park, and which plans to pursue the development of  timeshare facilities
and a hotel/conference center.

- -    If a trading market develops, the initial trading price for the stock will
likely be substantially below the arbitrary value of $20 per unit assigned for
purposes of the acquisition.  Thus, the value of the units you receive may be
less than you might receive if the property of your program were sold.
   
- -    Principal stockholders of National and executive officers of the Company
will hold approximately 16.23% if all the units are sold in the concurrent 
offering and 4.66% if all the units are sold in the concurrent offering and 
all warrants issued in the acquisition are exercised) for which they paid 
$0.01 per share and will receive annual cash compensation aggregating 
$560,000 as officers and employees.  National will be relieved of its 
servicing and asset management obligations and will no longer earn servicing
and asset management fees of approximately $885,000 annually. However, the 
Company will still owe National over $1,800,000 of accrued but unpaid fees
and expenses.
    
- -    No independent advisors represented you in structuring this transaction.

- -    There can be no assurance that the transaction is not a taxable event.  If
so, National believes a tax loss is the probable result for most of you.
   
- -    The Company must have additional cash to fund its proposed operations.  If
it cannot obtain such funding from the sale of certain of its properties, the
exercise of the warrants included in the units or the sale of additional 
units, it may be no more successful than the programs have been individually
in completing the development of some or all of the properties.
    

NATIONAL STRONGLY RECOMMENDS THAT ALL INVESTORS VOTE "YES" ON THE ACQUISITION.


                                     1
<PAGE>


MATERIAL RISKS AND DISADVANTAGES

     A full description of the material risks of the Acquisition may be found on
pages [__] through [__] of the accompanying Prospectus.  Those risks include:

     RISKS OF THE ACQUISITION
   
     THERE WILL BE FUNDAMENTAL CHANGE IN THE NATURE OF YOUR INVESTMENT.  If 
the acquisition is completed, there will be a change in the nature of the 
investment of each investor from holding a tenancy-in-common interest in real 
estate to holding shares (and the right to buy additional shares) in an 
on-going company, the assets of which may be changed from time to time 
without approval of investors.  If the acquisition is completed, investors 
will be able to liquidate their investments only by selling their shares 
[on the _____] or in private transactions, and they will not receive a return 
of their investment in the form of liquidation proceeds through property 
sales.  If the acquisition is completed, investors will have an investment in 
an entity that is larger than each of the programs and will thus lose 
relative voting power.  Investors will have an investment in a business which 
also operates a golf course and a recreational vehicle park, and which plans 
to pursue the development of  timeshare facilities and a hotel/conference 
center.
    
   
     THE EXCHANGE VALUES OF THE PROGRAMS ARE NOT THE SAME AS THE POTENTIAL
SALES PRICE.  Investors are subject to the risk that the exchange value of a
program does not reflect the price a program's assets might bring in a sale.  If
the property of a program were to be sold, the net proceeds of the sale and the
amount finally distributed to an investor in that program may be more or less
than the exchange value.  There is no assurance that the future value of the
shares and warrants received in the acquisition will be greater than the most
recent appraised value of the property.
    
     THE TRADING PRICE FOR THE SHARES IS UNCERTAIN.  Initially, shares may trade
at prices substantially below the arbitrarily determined exchange value of $20
per unit or the historical book value of the company's assets.  There is no
guaranty that a liquid trading market will develop for the shares, or be
sustained.  If a trading market develops for the shares, the price of shares
after the acquisition will likely decrease below the exchange value per share of
$20 due to a potentially large number of shares that investors may sell
immediately after the acquisition.
   
     THERE WERE CONFLICTS OF INTEREST IN STRUCTURING THE ACQUISITION. The 
founders of the company, and specifically the principal shareholders of 
National, as well as National itself, will be subject to conflicts of 
interest. The principal shareholders and employees of National and the 
company will hold approximately [16.35]% of the company's outstanding stock 
(6.23% if all the units are sold in the concurrent offering and 4.66% if all 
the units are sold in the concurrent offering and all warrants in units 
issued in the acquisition are exercised) for which they paid $0.01 per share. 
Other founders of the company will hold approximately [2.3]% of the 
company's outstanding stock (0.88% if all the units are sold in the 
concurrent offering and 0.66% if all such units are sold and all warrants 
issued in the acquisition are exercised) for which they also paid $0.01 per 
share.  Thus, the investors' total ownership interests in the programs' 
properties will be diluted by the equity interest in the company held by the 
founders of the company.  The principal stockholders of National and other 
executive officers of the

                                      2

<PAGE>

company will receive annual cash compensation aggregating $560,000 as 
officers and employees of the company. National will be relieved of its 
servicing and asset management obligations and will no longer earn asset 
management or servicing related fees.  However, despite the fact that 
National will have forgiven over $3,800,000 of unpaid fees and expenses, the 
company will still owe National over $1,800,000 of accrued but unpaid fees 
and expenses.
    
     The charter documents contain a number of provisions that may have the
affect of delaying or discouraging a change in management which is not favored
by the board of directors.  These provisions include a board of directors with
three classes serving staggered three year terms, the inability to remove a
particular director before the expiration of his or her term without a
two-thirds supermajority vote, and the inability to amend the anti-takeover
provisions of the charter documents without a similar vote.  Thus, if investors
are unhappy with management's performance, it will be more difficult to remove
directors not favored by the investors.

     NO INDEPENDENT PARTY WAS RETAINED BY NATIONAL TO NEGOTIATE ON BEHALF OF THE
INVESTORS.  Therefore, terms of the acquisition may be less favorable to
investors and more favorable to founders of the company which included the
principal shareholders of National than if the acquisition had been subject to
arm's-length negotiation.  Had an independent party negotiated on behalf of each
program, the terms of the acquisition may have been more favorable to certain or
all of the programs and fewer shares and less favorable employment contracts may
have been received by the founders of the company.

     THE ACQUISITION MAY NOT BE A TAX-FREE TRANSACTION TO INVESTORS.  Due to
uncertainties in the facts of this transaction, tax counsel is unable to opine
conclusively on the tax consequences of the acquisition to investors.  The
acquisition may be taxable, if at all, only with respect to the investors'
receipt of warrants.  Alternatively, if the acquisition is a fully taxable
transaction, an investor would recognize gain or loss in 1998 equal to the
difference between the investor's tax basis in his interest in a program
property, and the number of shares of the company received valued at $20 per
unit.  If the acquisition is treated as fully taxable, National believes most
investors would recognize a tax loss.

     THE COMPANY MAY INCUR SIGNIFICANT ADDITIONAL DEBT.  After the acquisition,
none of the properties will be subject to any liens other than for property
taxes.  The board of directors could authorize borrowing by the company the debt
service for which may adversely affect the company's ability to make
distributions to shareholders.  The company may incur full recourse debt which
exposes all of the assets of the company to repayment instead of limited
recourse debt which generally exposes specific properties for the repayment of
debt.

     THE BOARD OF DIRECTORS MAY UNILATERALLY CHANGE INVESTMENT, FINANCING AND
CERTAIN OTHER POLICIES WITHOUT SHAREHOLDER APPROVAL.  Although the board of
directors of the company intends to implement the business plan set forth
herein, the board will have the ability to change investment, financing and
other policies of the company without the consent of shareholders.

     THERE WILL BE NO APPRAISAL OR SIMILAR RIGHTS FOR NONCONSENTING 
INVESTORS. If you vote against the acquisition, and it is approved, you will 
not be able to object to the acquisition and 

                                       3

<PAGE>

receive the appraised value of your tenancy-in-common interest in your 
program's assets.  You will have no choice other than to accept units for 
your interests.

   
     THE COMPANY HAS NO OPERATING HISTORY. The company was formed over a year 
ago to take part in the acquisition of your property.  It does not have 
the benefit of operating for a long time.  This means that shares in the 
company are much riskier than ownership of shares of established companies.  
If the company had been operating as if it owned the properties which it 
desires to acquire, it would have experienced losses to date.
    
   
     THERE WILL BE FUNDAMENTAL CHANGES IN THE BUSINESS PLAN IF THE 
ACQUISITION TAKES PLACE.  Rather than being focused on a single property, the 
company will be an infinite life entity focused on the management of the 
properties of at least seven of the former "Trudy Pat" programs plus the 
properties of other programs which elect to participate in the acquisition.  
The effect of this on investors is two-fold.  First, poor performance of a 
particular property may affect the company's operations as a whole regardless 
of the performance of the other properties.  Second, there will be no 
particular time when an investor can expect that a sale of any of the 
properties will result in cash distributions to him or her.
    
     YOUR VOTING RIGHTS WILL CHANGE.  You will not be able to vote on changes or
sales of a particular property.  Those decisions will be made by the board of
directors or management.  In addition, you will have an investment in an entity
that is larger than each of the programs and, thus, you will lose relative
voting power.

     CASH DISTRIBUTION POLICIES WILL BE CHANGED.  Despite the expectation of
investors that they would receive regular principal and interest payments on
their original investments, because of the borrowers' defaults there have been
no distributions from any of the programs, other than the Oceanside program, in
the past three years.  Future cash distributions will be based on the company's
earnings and the decision of the board of directors to pay dividends.
Therefore, even if a property in which you formerly held an interest were to
perform well, there is no assurance that there would be cash distributions to
you.
   
     THE METHOD OF MANAGEMENT COMPENSATION WILL BE CHANGED.  Prior to the 
dates that title to the properties securing the original program loans was 
taken, National was entitled to an annual loan servicing fee equal to one 
percent of the original loan amounts.  When title to the properties was taken 
on behalf of the programs, even though the loans no longer existed, National 
continued to charge the same rate as the servicing fee for the asset 
management services it provided to investors.  The investors in each of the 
programs had become the beneficial tenant-in-common owners of real estate, 
most of which was undeveloped.  While it had no obligation to do so, in order 
to assist the beneficial owners in protecting their real estate assets and 
readying them for sale or development, National assumed the duties of an 
asset manager after title was taken to the properties.  In this capacity, 
National obtained information from investors about their preferences in 
regard to development or sale of the properties, and facilitated the 
assessment of investors to raise funds necessary to pay property taxes, 
insurance and other costs of property ownership.
    

                                       4

<PAGE>

   
     The annual fees payable to National are currently $50,000 for 
Sacramento/Delta Greens; $300,000 for Oceanside; $61,068 for 
Yosemite/Ahwahnee I; $133,646 for Yosemite/Ahwahnee II; $100,000 for Mori 
Point; $140,000 for Cypress Lakes; $150,000 for Palmdale/Joshua Ranch; $5,000 
for Esperanza; $3,153 for Stacey Rose A; and $850 for Stacey Rose B.
    
   
     In addition to the one percent fee, compensation has been earned for 
property management services provided to the Oceanside program ($896,000 
accrued since the date of ownership (November 1993) through June 30, 1998; 
$876,000 actually paid) and Yosemite/Ahwahnee properties ($594,535 accrued 
since the date of ownership (September 1995); $-0- actually paid) by officers 
and employees of National in their capacities as officers and employees  of 
Oceanside Development, Inc. and Ahwahnee Golf Course & Resort, Inc.  Those 
property management services included, without limitation, solicitation, 
engagement, coordination and supervision of:  entitlement and permit 
processing, environmental, engineering, planning, architectural, 
construction, marketing, appraisal, legal, accounting and other experts as 
needed for each project; due diligence on potential service providers; 
assistance in presentations and applications for approvals to governmental 
agencies; packaging and documenting the status of a project for potential 
financing, sale or joint venture; supervising and managing the operational 
activities for construction projects and daily operations for the Oceanside and
Yosemite/Ahwahnee projects; and contract negotiations and documentation.  To 
the extent similar property specific services were provided to the other 
programs, they were provided without extra charge because the necessary 
activities were less regular and less operationally intense.
    
     In the future, compensation will be paid to officers of the company in the
form of salaries (aggregating $560,000 annually plus contractual bonus
opportunities and salary increases), stock options and other benefits.  See
"Management Following the Acquisition -- Directors and Executive Officers
Compensation and Incentives" for details of stock options and other benefits.
These salaries and other forms of compensation will be payable to management of
the company even if one or more of the properties acquired in the acquisition is
subsequently sold.

     HOLDERS OF MAJORITY OF TENANCY-IN-COMMON INTERESTS BIND A PROGRAM.
Approval of the acquisition by investors holding a majority of outstanding
interests in a program will bind all of that program's investors.
   
     NATIONAL'S JUDGMENT REGARDING THE DIFFERENCES IN YOSEMITE/AHWAHNEE 
APPRAISALS MAY BE INCORRECT WHICH MEANS THAT THE EXCHANGE VALUES FOR THOSE 
PROPERTIES COULD BE TOO LOW OR TOO HIGH. National reviewed the updated March 
1998 appraisal of the Yosemite/Ahwahnee properties which reflected an 
aggregate "as is" appraised value of $20,246,000 and the October 1996 
appraisal which reflected an "as is" aggregate appraised value of $4,000,000. 
The results of those appraisals clearly differed from each other, and, in 
management's judgment, the difference could not be accounted for solely by 
improving market conditions.  Some of the parcels, including the golf course, 
were subsequently sold, on June 5, 1998, to the Oceanside Program investors 
to obtain working capital for the Yosemite/Ahwahnee programs.  Based on its 
review of all appraisals, National concluded that the properties currently 
owned by the

                                      5

<PAGE>

Yosemite/Ahwahnee I and II Programs have values of $5,486,000 
($1,782,950 and $3,703,050, respectively), and the parcels currently owned by 
the Oceanside Program have a value of $5,080,000.  National believes its 
approach is reasonable.
    
     GENERAL REAL ESTATE RISKS
   
     THERE ARE SIGNIFICANT DELINQUENT PROPERTY TAXES.  If delinquent property 
taxes are not timely paid, the company could lose one or more of the 
properties to tax sales.  Each of the programs' properties is subject to the 
following delinquent property taxes as of August 31, 1998:  Sacramento/Delta 
Greens - approximately $27,000; Yosemite/Ahwahnee (combined) - approximately 
$500,000; Mori Point -approximately $165,000; Cypress lakes - approximately 
$204,000; Palmdale/Joshua Ranch - approximately $63,000; Esperanza - 
approximately $20,000; and Stacey Rose (combined) - approximately $30,000.  
Annual payments required for all the properties for current taxes (including 
amounts currently due on five-year payment plans) total approximately 
$549,000.  In the case of Sacramento/Delta Greens, Yosemite/Ahwahnee, Mori 
Point, Palmdale/Joshua Ranch and Stacey Rose properties, National has entered 
into statutorily authorized 5-year payment plans with the applicable taxing 
authorities.
    
   
     CERTAIN ASSETS MUST BE SOLD TO RAISE WORKING CAPITAL.  Unless a minimum 
of approximately $[4,565,000] from sale of certain assets of the programs or 
the sale of units in the concurrent offering or the exercise of warrants 
become available, the company will not be able to proceed with its entire 
business plan.  The company will also need financing from other sources to 
complete its plan.  Financing sources are not predictable and interest rates 
or other costs of financing may be prohibitive.  Neither the programs nor the 
company have received any commitment from other sources. In their current 
tenancy-in-common structure, the programs cannot obtain traditional bank 
financing.
    
   
     FEDERAL, STATE AND LOCAL ENVIRONMENTAL AND OTHER LAWS MAY REQUIRE 
EXPENSIVE HAZARDOUS SUBSTANCE CLEAN-UP OR REMOVAL AS WELL AS EXPENSIVE PUBLIC 
IMPROVEMENTS.  We have not conducted any environmental audits on the 
properties. As a result, there may be environmental liability to the company. 
Local governments have required residential developers to pay assessments 
for streets, schools and parks which increase the cost of development.  
Increased costs can have a negative affect on the company's sale of 
residential lots.
    
     IF THERE IS AN UNINSURED LOSS, THE COMPANY COULD LOSE ITS INVESTMENT,
PROFITS OR CASH FLOW FROM A PROPERTY.  The company will carry customary
insurance for its properties.  Certain extraordinary losses such as earthquakes
and floods may be uninsurable or too expensive to insure.  The company does not
plan to carry earthquake or flood insurance.  If an uninsured loss occurs, the
company would lose capital as well as revenues, and would still owe other debts
related to the property affected, if any.

     THE DEVELOPMENT OF ADDITIONAL PROJECTS MAY OCCUR.  We may develop
additional projects in the future, although we have no immediate plans to do so.
Real estate development involves more risks than in the ownership and operation
of established projects.  Financing may not be available on favorable terms for
development projects; construction may not be completed on

                                     6

<PAGE>

schedule or budget; long-term financing may not be available on completion of 
construction; and sites may not be sold on profitable terms.
   
     THE CALIFORNIA ECONOMY HAS FLUCTUATED BROADLY IN THE PAST FEW YEARS.  
Initially, we will conduct all of our business in California.  Our markets 
have been affected by substantial fluctuations in local economic conditions, 
interest rates, inflation, employment levels and regulations.  California has 
also experienced draught conditions, resulting in water conservation measures 
and rationing.  In the past, these conditions have caused local governments 
to restrict residential development.  California's climate and geology 
present risks of natural disaster such as earthquakes and floods.
    
   
     WHEN THE ACQUISITION IS COMPLETED, NATIONAL AND ITS PRINCIPALS WILL BE 
OWED $[1,818,684] BY THE COMPANY.  This represents accrued fees and expenses 
from the programs which National  has not cancelled.  This amount is due and 
payable and the company intends to start paying it after the Acquisition, but 
only from operating revenues, proceeds from the sale of assets or the 
exercise of warrants, and not from working capital generated by the proceeds 
of unit sales in the concurrent offering.
    
     REAL ESTATE RISKS OF SACRAMENTO/DELTA GREENS
   
     PERMITS TO DEVELOP THE PROPERTIES NEED TO BE OBTAINED.  Construction of 
the Sacramento/Delta Greens property will require approval of a new tentative 
map, the filing of a final map and obtaining building permits from the city.  
The tentative tract map process for the Sacramento/Delta Greens property 
required that studies be conducted to identify any endangered species' 
habitat on the property. Since some were identified, changes to the tentative 
development plans have been made to reduce or eliminate any damage to the 
habitat.  A new tentative map needs to be approved by the City.  The longer 
this process takes, the longer it will be before any of the property is ready 
for any construction, further development activity or sale.
    
     HOLDING AN INVENTORY OF RESIDENTIAL LOTS AT THE SACRAMENTO/DELTA GREENS
PROPERTY MAY CAUSE THE COMPANY TO INCUR SUBSTANTIAL CARRYING COSTS UNTIL THE
LOTS CAN BE SOLD.  Changing market conditions may increase the difficulty of
selling the lots.  If the company chooses to build homes on the lots, delays in
construction, the lack of reasonably priced construction or mortgage financing,
and the general California economy could lengthen the holding period for the
lots.  This would mean a delay in realizing cash from the business operations.
The average carrying costs, including property taxes, management and servicing
related fees, for this property has averaged approximately $10,000 per month
over the past three years.
   
     RISKS OF RESIDENTIAL DEVELOPMENT.  The market for residential real 
estate is cyclical and the residential lot development industry is highly 
competitive. If the demand for new lots does not keep pace with competitive 
supply, our properties may be sold at a loss.  The location of the company's 
lots, the presence of other competition, customer acceptance and pricing are 
all factors affecting success.  Competitors may have better financial, 
managerial and other resources, affecting our ability to successfully 
compete.  Sacramento/Delta Greens represents over 5% of the assets of the 
company.
    

                                      7

<PAGE>

   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that adequate funds will not 
be available to pay the engineering costs required to mitigate endangered 
species issues and pay for the planning and design expenses for the city to 
approve a new tentative trace map (estimated by management to cost 
approximately $25,000).  Another risk is whether the lots to be developed 
will appeal to builders and whether home financing will be available. 
Finally, there is a risk that the development and sale of lots or homes will 
be profitable.
    
   
     REAL ESTATE RISKS OF YOSEMITE/AHWAHNEE PROPERTIES (INCLUDING THE GOLF 
COURSE AND SURROUNDING LAND WHICH IS OWNED BY THE OCEANSIDE PROGRAM INVESTORS)
    
   
     PERMITS TO DEVELOP THE CONDOMINIUM-TYPE TIMESHARE ASPECT OF THE RESORT 
HAVE NOT YET BEEN OBTAINED.  The Yosemite/Ahwahnee property has a final map 
on 32 remaining single family estate lots and a use permit for a 600 space 
recreational vehicle park.  Planning and development are underway for 100 
additional recreational vehicle sites, as well as vacation villa timeshare 
units.  Additional planned usage such as traditional, attached timeshare 
units will require extensive county and state approvals.
    
     RISKS AFFECTING OPERATION OF A GOLF COURSE.  Increased competition,
seasonality, weather and course conditions will affect the operations of the
company.  While no new golf courses have opened near the Ahwahnee Golf Course,
new courses could increase the competition and reduce the rounds played.
Seasonal variations may require the company to supplement revenue at the golf
course to meet operating expenses.  Weather can negatively affect the turf grass
and reduce the number of rounds played.  Inflationary costs may not be offset by
increased dues.  Also, golf's success depends on discretionary spending by
consumers, which may be vulnerable to regional and economic conditions, as well
as to pleasure or destination travel preferences by visitors and tourists.  All
of these factors could reduce the amount of money earned by the company.
   
     The Yosemite/Ahwahnee golf course can be an important amenity which may
attract potential timeshare purchasers in the future.  At this time, the project
does not rely on the golf course for its revenue.  National estimates that the
value of the golf course will be less than 20% of the assets of the company.
    
     RESORT DEVELOPMENT IS UNPREDICTABLE FOR A VARIETY OF REASONS AND COULD
RESULT IN LOSSES.  In addition to normal real estate risks, financing is hard to
obtain, and the lodging industry can be unpredictable, seasonal and very
competitive.  Without additional financing or capital, the company will not be
able to develop its resort projects as part of its growth strategy.  Economic
conditions, changes in travel patterns, extreme weather conditions, labor and
other variable costs can all affect revenues and profits.  For example, Spring
through Fall at the Yosemite/Ahwahnee property are the periods of highest
occupancy.  Seasonality can be expected to cause quarterly fluctuations in the
company's revenues.
   
    
     RISKS RELATING TO TIMESHARE OPERATIONS.  Certain factors affecting
timeshare operations could result in losses.  Negative press surrounding the
remarketing of timeshares might negatively impact sales and operations. Also,
marketing costs are high relative to selling price which can reduce or eliminate
profits from the sale of timeshare interests.

                                       8

<PAGE>

     In addition, according to the American Resort Development Association, 
there is a tendency for  timeshare owners to default more often on their 
timeshare loans then homebuyers who borrow to buy a home.  If a buyer 
defaults, we would incur costs in remarketing the timeshare.
   
    
     The timeshare industry is extremely competitive and we may not be able to
secure development financing on acceptable terms.
   
     Since the project is not yet permitted for traditional attached 
timeshare units, there has been no allocation of assets. Should attached 
timeshare be approved, the company anticipates that a significant portion of 
the revenue of the company will be derived from sales of timeshare units.
    
     RISKS RELATING TO RECREATIONAL VEHICLE PARK OPERATIONS.  Risks relating to
recreational vehicle parks are substantially the same as those described above
for timeshare projects.
   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that adequate funds will not 
be available to (i) make up for the current cash drain from operations and 
maintenance of the golf course, clubhouse and current recreational vehicle 
facilities (estimated by management at approximately $350,000) annually and 
(ii) complete the construction of additional recreational vehicle sites and 
obtain approvals for and construction of the first group of vacation villa 
timeshare units (estimated by management to cost approximately $3,000,000).  
There are also a risk that the operation of recreational vehicle sites, 
timeshares and golf course activities will not be profitable.
    
     REAL ESTATE RISKS OF MORI POINT PROPERTY
   
     PERMITS TO DEVELOP THE PROPERTY HAVE NOT YET BEEN OBTAINED.  If needed 
permits for development are not obtained or reissued, the business plan for 
the company will have to be revised.  Additionally, the presence of two 
endangered species on the Mori Point property increases the risks that 
necessary approvals may not be received if an acceptable habitat mitigation 
plan cannot be developed.  The permitting process with the California Coastal 
Commission and the City of Pacifica is expensive and time consuming.  Mori 
Point had a specific plan and tentative map approvals to build a 
hotel/conference center which expired in 1991. These approvals must be 
obtained or reinstated prior to construction on the property. Mori Point will 
represent approximately 20% of the assets of the company.
    
     HOTEL/CONFERENCE CENTER DEVELOPMENT IS UNPREDICTABLE FOR A VARIETY OF
REASONS AND COULD RESULT IN LOSSES.  In addition to normal real estate risks,
financing is hard to obtain, and the lodging industry can be unpredictable,
seasonal and very competitive.  Without additional financing or capital, the
company will not be able to develop its hotel/conference center project as part
of its growth strategy.  Economic conditions, changes in travel patterns,
extreme weather conditions, labor and other variable costs can all affect
revenues and profits.  Seasonality can be expected to cause quarterly
fluctuations in the company's revenues.  At the hotel/conference center property
at Mori Point, we may be competing against well-known chains and extended-stay
inns.

                                     9

<PAGE>

   
    
   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that the city government will
not approve the property for its intended use.  Capital to conduct engineering
and environmental studies in order to apply for and obtain approvals for its use
from the city is estimated to be approximately $500,000.  Capital will also be
necessary for roads, utilities and other infrastructure costs prior to
construction.  Finally, there is a risk that the proposed hotel/conference
center may not be profitable.
    
     REAL ESTATE RISKS OF CYPRESS LAKES PROPERTY
   
     THE VESTED TENTATIVE MAP WILL EXPIRE IN APRIL 1999 UNLESS RENEWED AND 
THE BUILD OUT OF THE PROPERTY WILL BE EXPENSIVE.  Due to being located in a 
100-year flood plain, the property requires a levee to be constructed around 
its perimeter which is very expensive to construct. Preliminary engineering 
estimates indicate these costs to be more than $9,000,000. It may be 
desirable to change the vesting tentative map if the costs can be reduced 
significantly.  While mere extension of the expiration date of the existing 
vested tentative map is not expected to be controversial, any changes in the 
existing plan could subject the project to public hearings which might result 
in additional costs being placed on the project.  This could further increase 
the high front-end financial requirements.  Additionally, such modifications 
might not be approved.
    
   
     Cypress Lakes is a proposed master-planned community and represents more 
than 20% of the assets of the company.  Joint venture partners would have to 
be brought in by the Company to help with the large capital requirements of 
such a large project in order to develop it.  It may be difficult to find 
substantial builder/developers who have the financial ability to purchase or 
develop the project.  Changing market conditions may increase the difficulty 
in selling lots.
    
   
     Should the company determine to build out the project, delays in
construction, reasonably priced mortgage and construction financing and the
local and general California economy could lengthen the holding period for the
lots.  This would mean delays in realizing cash from the business operations.
    
   
     RISKS AFFECTING OPERATION OF A GOLF COURSE.  When, and if, the golf course
is developed, it will face competition from the 15 golf courses within a 25-mile
radius.  Seasonality, weather and course conditions will affect the operations
of the company.  Weather can negatively affect the turf grass and reduce the
number of rounds played.  Inflationary costs may not be offset by increased
dues.  Also, golf's success depends on discretionary spending by consumers,
which may be vulnerable to regional and economic conditions, as well as to
pleasure or destination travel preferences by visitors and tourists.  All of
these factors could reduce the amount of money earned by the company.
    
   
     RISKS OF RESIDENTIAL DEVELOPMENT.  Totaling 1,330 lots, a large supply 
of lots would be available and, due to the cyclical nature of the housing 
industry, demand may fluctuate differently than supply.  This could result in 
needing to sell lots at a loss.  Due to the size of the project, it could 
take between six and ten years to complete, which would subject it to new 
competitors entering the marketplace during the sales period. An 
environmental impact report

                                     10

<PAGE>

was obtained on the property. Any and all environmental concerns will be 
mitigated as required in the vested tentative map conditions of approval. No 
evidence of endangered species that would limit or preclude development of 
the project have been found.
    
     REAL ESTATE RISKS OF PALMDALE/JOSHUA RANCH PROPERTY
   
     A FINAL TRACT MAP MUST BE RECORDED.  After several years of effort by
National, the vested tentative map was approved by the City of Palmdale at a
hearing before the planning commission in early July 1998.  A final recorded map
must be secured by National or a buyer in order to build on the property.  Final
engineering, soils, utility and various improvement studies will need to be
conducted in order to record the final map.
    
   
     PERMITS TO DEVELOP THE PROPERTY NEED TO BE OBTAINED.  A final recorded map,
which could take nine to twelve months after starting the process, will be
required prior to construction.  Due to the size of this project which
encompasses some 739.6 acres and is currently planned for 539 lots, additional
grading studies, soils investigation and utility planning needs to be done which
could negatively impact the cost of this large-scale development.
    
   
     HOLDING AN INVENTORY OF RESIDENTIAL LOTS MAY CAUSE THE COMPANY TO INCUR
SUBSTANTIAL CARRYING COSTS UNTIL THE LOTS CAN BE SOLD.  Finding
builder/developers that have the financial strength to handle this size project
can be difficult.  Changing market conditions, the lack of reasonably-priced
construction or mortgage financing and the general or local market conditions
could lengthen the holding period for lots.  This would mean a delay in
realizing cash from business operations.  The average carrying costs, including
property taxes, predevelopment and asset management services for this property
have averaged approximately $16,300 per month over the past three years.
    
   
     RISKS OF RESIDENTIAL DEVELOPMENT.  The market for residential real 
estate is cyclical and the residential lot development industry is highly 
competitive. If the demand for new lots does not keep pace with competitive 
supply, the property may be sold at a loss.  The location of the lots, the 
presence of other competition, customer acceptance and pricing are all 
factors affecting success. Competitors may have better financial, managerial 
and other resources affecting the company's ability to successfully compete. 
An environmental impact report was obtained on the property. Any and all 
environmental concerns will be mitigated as required in the vested tentative 
map conditions of approval. No evidence of endangered species that would 
limit or preclude development of the project have been found.
    
     Palmdale/Joshua Ranch is a proposed residential development and represents
about 10% of the assets of the Company.
   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that adequate funds will not be
available to pay for or finance (i) engineering, soils and utility studies which
is estimated to cost approximately $140,000, and (ii) another risk is whether
the lots to be developed may appeal to project builders. Palmdale/Joshua 
Ranch is a proposed residential development and represents about 10% of the 
assets of the company.
    

                                      11


<PAGE>

     REAL ESTATE RISKS OF ESPERANZA PROPERTY

   
     RISKS OF COMMERCIAL DEVELOPMENT.  The material risks associated with the 
development of the Esperanza Property are (i) as of August 31, 1998, 
approximately $23,000 of property taxes are delinquent and must be brought 
current or a statutory five-year payment plan must be arranged with the 
County of Riverside to avoid loss of the property for delinquent property 
taxes; and (ii) despite a strong economy, rents and values for many retail 
properties are expected to remain soft in 1998.  Pressure on rents brought 
about by over building, weakness in demand for space and store closures 
caused by lagging profits are the forces causing a soft market. No 
environmental or endangered species reports have been prepared for the property.
    

   
     ADDITIONAL SPECIFIC RISKS.  Within the City of Victorville there are
approximately 3,250 acres zoned for commercial use, of which 60% remains
available for development.  Victorville is home to the largest enclosed regional
shopping center between San Bernardino and Las Vegas, which is known as The Mall
of Victor Valley.  These commercial sites represent significant competition to
the Esperanza project.  There are more than 5,400 acres within the city limits
of Victorville zoned for light and heavy industrial use.  Nearly nine percent of
this 5,400 acres of land is vacant and is available in parcels ranging in size
from one-half to five hundred acres.
    

     REAL ESTATE RISKS OF STACEY ROSE PROPERTIES

   
     RISKS OF RESIDENTIAL DEVELOPMENT.  The material risks associated with the
development of the Stacey Rose Properties are (i) as of August 31, 1998,
approximately $30,000 of property taxes are delinquent and must be brought
current or a statutory five-year payment plan must be arranged with the County
of Riverside to avoid loss of the Properties for delinquent property taxes; (ii)
it is estimated that it may cost about $50,000 to finalize a tentative tract map
on the parcels; (iii) a substantial, and potentially expensive, sales and
marketing effort will be necessary to sell homes constructed on the properties
if a bulk sale of the lots is not made; (iv) the properties are located in a
lower income residential area; and (v) increasing government fees and
assessments for streets, schools, parks and other infrastructure requirements
could increase the cost of lots to the company, thereby increasing the sales
price of the lots which will delay market absorption. No environmental or 
endangered species reports have been prepared for the property.
    

   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that (i) adequate funds will
not be available to finalize a tentative tract map on the parcels (approximately
$50,000); (ii) the project will not appeal to project builders; and (iii) home
financing at reasonable costs may not be available.  There is also a risk that
the development and sale of lots or home may not be profitable
    

     ANTI-TAKEOVER PROVISIONS

     Certain provisions of the charter documents may restrict changes in control
of the Company's management.  These provisions may make it more difficult or
expensive for another party to acquire and exercise control of the Company or to
change its management, even if that change would be beneficial to you.  These
provisions include:


                                      12

<PAGE>

     ADDITIONAL CLASSES OF SHARES.  Under the company's certificate of
incorporation, subject to the receipt of fair value, the Board of Directors may
issue shares in other classes or series and fix the rights, powers and
limitations associated with such shares.  Although the Board of Directors has no
present intention of doing so, it could issue a class or series that could,
depending on its terms, impede a merger, tender offer or other transaction that
you might believe is in your best interest or in which you might receive a
premium for your shares over the then current market price.  The issuance of
such shares could also dilute your voting power.

     STAGGERED BOARD.  The Board of Directors is divided into three classes
serving staggered three year terms.  This arrangement may affect your ability to
change control of the company, even if you believe such a change is in your best
interests.

     RESTRICTIONS ON CERTAIN BUSINESS COMBINATIONS.  The company's certificate
of incorporation, as well as Delaware law, prohibits certain business
combinations with owners of more than 15% of the outstanding voting stock of the
company ("interested stockholders") within the three year period immediately
prior to the date on which the interested stockholder became an interested
stockholder.  These restrictions on certain business combinations may deter
potential purchasers who seek control of the company.

     SUPERMAJORITY VOTES.  Changes to the company's certificate of incorporation
which cover anti-takeover provisions require the approval of two-thirds of the
company's voting stock.  This restriction also may deter potential purchasers
who seek control of the company.

   
     IN ADDITION TO THE ANTI-TAKEOVER PROVISIONS, THE DELAWARE LAW, AS WELL AS
THE CHARTER DOCUMENTS, LIMIT THE LIABILITY OF DIRECTORS AND OFFICERS TO
SHAREHOLDERS.  This limitation of liability may exceed the protections National
enjoys under the programs' servicing agreements and limit shareholders' claims 
against management.
    

FAIRNESS TO INVESTORS IN THE OCEANSIDE PROGRAM

   
     Both procedurally and financial point of view, the company and National 
believe the terms of the acquisition are fair as a whole and to the investors 
in each of the programs.  This determination is based on consideration of the 
following positive and negative factors:
    
   
     -    the units offer an opportunity for individual investor liquidity
while the tenancy-in-common interests do not, however, there is no assurance
that the shares will have any liquidity, or that any liquid market that develops
will be sustained;
    

     -    while the number of units to be issued to reflect the exchange value
of a program is arbitrary, the trading price of the shares included in the units
initially is likely to be substantially below the $20 value arbitrarily assigned
to the units.  In our opinion, the exchange values offered to investors for
their assets allow for an equitable allocation of the [1,403,321] units
([1,380,175] units if only the "Trudy Pat" programs participate)  among the
programs.  The disparity between exchange values and appraised values results
from adding the value of program cash reserves and other assets, if any, to
appraised values and deducting program 


                                      13

<PAGE>

liabilities (principally accrued property taxes and other fees net of fees to be
forgiven by National);

   
     -    on completion of the acquisition the investors will hold over 80% 
(over 94.7% if all units are sold in the concurrent offering and all of the 
warrants included in the units to be issued in the Acquisition are exercised) 
of outstanding stock of the company.  After the acquisition, a total of 
[15.56]% of the outstanding stock of the Company will be held by Oceanside 
investors (15.77% if only the seven "Trudy Pat" programs participate).  After 
the acquisition, founders of the company (principals, employees, former 
employees and consultants of National) will hold less than 20% (   % if only 
the seven "Trudy Pat" programs participate).  Founders' shares were purchased 
for $.01 per share.  Among the Properties, National and its principals will 
have forgiven over $3,800,000 of expenses and accrued fees of which a total 
of approximately $2,148,000 was earned for asset management and property 
management services after the loans defaulted and before the Ownership Dates 
of the properties.  The balance was earned after foreclosure for asset and 
property management services and expenses. However, none of such amount is 
attributable to fees owed by Oceanside investors.  National believes that the 
amount paid for the property management services is no greater than the 
amount that a third party would charge;
    

     -    the current appraised value of the Oceanside real estate assets
($5,080,000) (as well as the real estate assets of the other programs) and the
fact that substantial financing is needed to further the property's development;

     -    the probability that the transaction will have minimal, if any,
negative tax affect on investors.  National believes there will likely be no
out-of-pocket tax cost to all, or the vast majority, of you;

     -    while conflicts of interest exist in the structuring of the
acquisition, the issuance of shares to the founders of the company and the
determination of management compensation and while you did not have independent
representation in the structuring of the acquisition, we believe they have been
counterbalanced by your opportunity to vote on the transaction and the Fairness
Opinion;

     -    while the Oceanside Program (as well as the other programs) were
originally formed to have a two to four year finite life which, for Oceanside,
should have ended between 1995 and 1996 and the investors expected to receive a
return of their investment from the original borrower, the company is an
infinite life entity which will not return the program investors' original
investment based on a sale or refinancing of the properties underlying the
original programs.  However, after the borrowers defaulted on the "Trudy Pat"
loans, the investors became beneficial owners of the underlying properties with
the need to complete development, manage or otherwise ready the properties for
sale.  Those endeavors had no fixed timetable and, thus, the finite life aspect
of their original investments was significantly changed.  Therefore, the
infinite life aspect of the company is not viewed by National to be a material
change from the investors' CURRENT situation;

   
     -    the acquisition will cause fundamental changes in the individual
business plan of the Oceanside program.  Rather than being focused on the
development of a single property for residential purposes or the management of a
golf course and country club, the company will be 


                                      14

<PAGE>

focused on the management of at least seven and as many as ten properties.  
Thus, the poor performance of a particular property may affect the company's 
operations as a whole regardless of the performance of the Oceanside property.
Further, there will be no particular time when an Investor can expect its 
interest to be automatically liquidated;
    

     -    the fact that Oceanside investors recently elected to sell their
remaining residential lots and reinvest a portion of the sale proceeds in the
golf course/country club and certain other residential lots formerly owned by
the Yosemite/Ahwahnee investors;

   
     -    Oceanside investors will not be able to vote on changes to or
dispositions of the Oceanside property or borrowing secured by that property.
Those decisions will be made by the Board of Directors or management of the
company.  Further, as investors in a larger entity, relative voting power will
be diluted;
    

     -    future cash distributions will be based on the company's earnings and
the decision of the Board of Directors to pay dividends rather than the
performance or sale of the Oceanside property;

     -    investors voting against the acquisition will have no alternative but
to accept shares in the company if the acquisition is approved by holders of a
majority of the tenancy-in-common interests in each of the programs;

     -    the anti-takeover provisions of the company's charter documents
contain provisions that may have the effect of delaying or discouraging a change
in management which is not favored by the Board of Directors of the company; and

     -    the Fairness Opinion rendered by Houlihan Valuation Advisers, an
independent valuation firm which addresses only the allocation of the units in
the acquisition and not the amount of the consideration paid to program
investors in the acquisition as a whole.  See "Background and Reasons for the
Acquisition" at page __ of the Prospectus.

     National reviewed the arbitrary value you will receive in connection with
the acquisition and compared it with what you might receive if (i) the Oceanside
property was operated "as is" ($1,068 per $10,000 of Adjusted Outstanding
Investment), (ii) the Oceanside property was sold in a quick sale in three
months or less ($1,068 per $10,000 of Adjusted Outstanding Investment), or (iii)
the Oceanside property was sold at the appraised value (net of program debts)
used to determine the Oceanside exchange value ($2,015 per $10,000 of Adjusted
Outstanding Investment).  Based on that review, and even acknowledging that,
initially, the company's shares included in the units issued in the acquisition
would likely trade substantially below the arbitrary $20 issuance value for the
units, National believes that there is a higher probability of realizing value
from the Oceanside property through the acquisition than through the other
alternatives.  This belief is based on the expectation that some financing
opportunities will become available based on the form of the entity and the time
pressure associated with forced sales or liquidation will be relieved.  See
"Background and Reasons for the Acquisition -- Comparison to Alternatives" and
"Recommendation of National and Fairness Determination" at pages __ and __ of
the Prospectus. 

                                      15

<PAGE>

   
     Based on the above factors and comparisons, National concluded that the 
acquisition is fair, both substantively and procedurally.
    

   
     THERE ARE NO MATERIAL DIFFERENCES BETWEEN THE FAIRNESS ANALYSIS FOR THIS
PROGRAM AND FOR ANY OF THE OTHER NINE PROGRAMS PROPOSED TO BE INCLUDED IN THE
ACQUISITION.
    

CALCULATION OF EXCHANGE VALUE

     The Exchange Value of the Oceanside Program (as well as each of the other
Programs) is essentially the consideration which the Company is offering in
exchange for the real estate assets, cash reserves, certain liabilities and
business of the Program.  The value is reflected as a number of units of the
Company (in the case of the Oceanside Program, [268,653] units) multiplied by an
arbitrary $20 per unit value.

   
     The Exchange Value for the Oceanside Program was calculated as follows: 
appraised value of the Oceanside Program's Property at March 31, 1998, plus 
book value of other Oceanside Program assets at  , 1998, less Oceanside Program 
liabilities at  , 1998.
    

     The following table summarizes the calculation of the Exchange Value of the
Oceanside Program and the value assigned per $10,000 of Adjusted Outstanding
Investment:

<TABLE>
<CAPTION>
                                                            Value Assigned
    Appraised          Net Other                            to Program per
     Value of    +     Assets and    =      Exchange      $10,000 of Adjusted
  Real Estate(1)     Liabilities(2)          Value      Outstanding Investment
  -----------        -----------             -----      ----------------------
  <S>                <C>                 <C>            <C>
  $  5,080,000       $     293,057       $[5,373,057]      $   [2,225](3)
</TABLE>

- ----------------
   
(1)  Reflects independent appraisal as of March 1998.
(2)  The following table quantifies the adjustments to appraised values made in
     determining the Oceanside property Exchange Value as of , 1998.
    
   
<TABLE>
<CAPTION>
           Book Assets         Book Liabilities       Net Other Assets
           (8/31/98)*      -      (8/31/98)*      =    and Liabilities
           ---------              ----------           ---------------
          <S>                  <C>                    <C>
          $    809,933         $      (516,876)        $       293,057
</TABLE>
    
     *    See balance sheet of the Oceanside Program in the financial statements
          accompanying the Prospectus for details of book assets and book
          liabilities.  There is no third party mortgage debt on the Oceanside
          property.
(3)  Equals [111] Company shares arbitrarily valued at $20 per unit.

ALLOCATION OF SHARES

   
     The [1,403,321] shares of Company common stock being offered to Investors
in the Acquisition represent over 80% of the Company's shares (   % if all 
the units are sold in the concurrent offering and    % if all the units are 
sold in the concurrent offering and all warrants in units issued in the 
acquisition are exercised) which will be outstanding upon completion of the
Acquisition.  The remaining shares will be held by management and other 

                                      16

<PAGE>

founders of the Company.  Such shares will be allocated among the Programs pro 
rata in accordance with Exchange Values.  The Oceanside Program will be 
allocated [268,653] shares.
    

     The shares allocated to the Oceanside Program will be allocated among
Investors in the Program based on their respective pro rata investments in the
Program (taking into account assessments paid and unpaid, as well as interest
accrued to each Investor through the date beneficial ownership of the Program's
Property was taken for the Investors) as adjusted for voluntary advances.  An
Investor in the Oceanside Program with an adjusted investment amount of $10,000
will receive [111] units in the Company arbitrarily valued at $20 per unit.

          Neither National nor the Company's founders have any economic interest
in the Oceanside Program except for National's contractual right to asset
management fees and the $[2,300] of tenancy-in-common interests purchased by
National at the inception of the Program for which interests National will
receive units in the Acquisition pro rata with the other Oceanside Investors.
National will undertake not to exercise the warrants in the units.

     The following table and its footnotes sets forth the amount owed by the
original borrower to the Oceanside Program (including accrued but unpaid
interest) plus the amount of assessments and advances paid by Investors at June
30, 1998, appraised real estate value, Exchange Value of the Program, the number
and percentage of shares allocated to the Program, and the number of shares and
comparative value of the Company to be held by founders after the Acquisition.

<TABLE>
<CAPTION>
 
                                                                                                                % of Total
                                                                                                               Shares to be
                                                                                                                Outstanding
                                                                                                                 After the
                               Amount            Real Estate                                                  Acquisition if
                             Owed plus            Appraised        Exchange          No. of Shares             All Programs
 Name of Program            Assessments             Value           Value(1)        Allocated(1)(2)             Participate
 ---------------            -----------             -----           -----           ---------                   -----------
 <S>                        <C>                  <C>              <C>               <C>                       <C>
 Oceanside                  $ 24,150,000         $ 5,080,000      $ 5,373,057          [268,653]                 [15.56]%
</TABLE>

- ---------------
   
(1)  The founders of the Company which include members of Company management, 
     as well as certain employees, former employees of National and 
     consultants to the Company and the Programs, will hold a total of 
     [323,631] Company shares after the Acquisition, (18.74% of the 
     outstanding shares post-Acquisition, 17.48% if all the units are sold in 
     the concurrent offering and  5.3% if all the units are sold in the 
     concurrent offering and all warrants in units issued in the acquisition 
     are exercised) which, if valued at $20 per share, would have an 
     aggregate value of $[6,472,620].  The Company was formed, and shares 
     were purchased by the founders for $.01 per share, prior to making the 
     Acquisition proposal.  The shares to be retained by the Company's 
     founders were not determined based only on fees cancelled or to be 
     cancelled by National and its principals.  Overall, National believed 
     that the Company's founders should hold less than 20% of the shares 
     after the Acquisition assuming none of the Units in the concurrent 
     offering are sold and none of the warrants are exercised.  See 
     "Dilution" at page   of the Prospectus. If the Acquisition is completed, 
     the following table sets forth the fees which National and its 
     principals have cancelled, or will cancel:
    


                                      17

<PAGE>

   
<TABLE>
<CAPTION>
                                                            Previously       To Be
                    Name of Program                         Cancelled      Cancelled
                                                            ---------      ---------
           <S>                                             <C>
           Sacramento/Delta Greens                         $   500,000     $     -0-
           Oceanside                                           601,125       261,273
           Yosemite/Ahwahnee I                                  72,158           -0-
           Yosemite/Ahwahnee II                              1,157,867       124,250
           Mori Point                                          461,589           -0-
           Cypress Lakes                                       468,000           -0-
           Palmdale (Joshua Ranch)                                 -0-           -0-
           Esperanza                                           102,134           -0-
           Stacey Rose A                                        64,293           -0-
           Stacey Rose B                                        17,267           -0-
                                                           -----------     ---------

                TOTAL                                      $ 3,444,433     $ 385,523
                                                           -----------     ---------
                                                           -----------     ---------
</TABLE>
    
   
(2)  Had the shares retained by the founders of the Company been 
     allocated to the founders based only on cancelled fees, [22.5]% ([23.7]% 
     if only the seven "Trudy Pat" programs participate) of the total shares 
     to be owned by the Company's founders after the Acquisition ([72,873] 
     shares if all programs participate and [76,544] shares if only the seven 
     "Trudy Pat" programs participate) would have been deemed allocated from 
     this Program.
    

HISTORICAL COMPENSATION TO NATIONAL/EFFECT OF ACQUISITION

     The following table sets forth the compensation accrued by National, as
well as actually paid to National, during the years ended December 31, 1997,
1996 and 1995, and for the six months ended June 30, 1998.

<TABLE>
<CAPTION>

                                                                                                          Incurred
                                     Actually                    Actually                    Actually       for       Actually Paid
                    Incurred for     Paid for    Incurred for    Paid for    Incurred for    Paid for    Six Months   in Six Months
                     Year Ended     Year Ended    Year Ended    Year Ended    Year Ended    Year Ended     Ended          Ended
 Name of Program     12/31/95(1)    12/31/95(2)  12/31/96(1)    12/31/96(2)   12/31/97(1)   12/31/97(2)    6/30/98        6/30/98
 ---------------     --------       --------     --------       --------      --------      --------       -------        -------
 <S>                <C>             <C>          <C>            <C>          <C>            <C>          <C>          <C>
 Oceanside           $492,000(3)     $300,000    $492,000(3)     $300,000    $444,000(3)     $300,000     $246,000     $1,026,000

</TABLE>


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

(1)  These amounts represent asset management fees and officer and employees
     salaries for property management services rendered for Oceanside
     Development, Inc.
(2)  These amounts represent asset management fees only.
(3)  Approximately $377,315 per year if the Acquisition had been completed
     during the above periods including $196,204 of estimated salaries to be
     paid by the Company to its officers and which were allocated to the
     Oceanside Program based on Exchange Values.  No cash would have been
     available to pay officers' bonuses or dividends to shareholders.


                                      18

<PAGE>

HISTORICAL CASH DISTRIBUTIONS TO INVESTORS/
EFFECT OF THE ACQUISITION

     The following table sets forth the cash distributions made to Investors
during each of the years ended December 31, 1992, 1993, 1994, 1995, 1996 and
1997:

<TABLE>
<CAPTION>

     Name of Program                 1992          1993          1994        1995        1996           1997              Total
     ---------------                 ----          ----          ----        ----        ----           ----              -----
 <S>                             <C>           <C>            <C>         <C>         <C>          <C>                <C>
 Oceanside
      Principal                  $          0  $          0   $  375,000  $  900,000  $  900,000   $    675,000        $2,850,000*
      Interest                   $  1,080,804  $  3,145,869   $  393,750  $        0  $        0   $          0        $4,620,423
</TABLE>

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

*    An additional $3,000,000 in principal was distributed in June 1998
     subsequent to sale of the program's inventory of remaining lots.

     There have been no recent distributions to Investors.  The Acquisition is
not expected to alter this distribution pattern.

FURTHER FINANCIAL INFORMATION

     See the following portions of the Prospectus for further financial
information about the Oceanside Program, as well as the others:

     -    "Selected Financial Information" at page __.

     -    "Management's Discussion and Analysis of Financial Condition and
Result of Operations" at page __.

     -    "Financial Statements" at page F-1.


                                      19

<PAGE>

              SUPPLEMENT TO CONSENT SOLICITATION STATEMENT/PROSPECTUS
                                         OF
                           AMERICAN FAMILY HOLDINGS, INC.
                                          
                             PREPARED FOR INVESTORS IN
                      YOSEMITE/AHWAHNEE I "TRUDY PAT" PROGRAM
                                          
                 CAPITALIZED TERMS USED IN THIS SUPPLEMENT AND NOT
          DEFINED HEREIN HAVE THE MEANING GIVEN TO THEM IN THE PROSPECTUS.
                    SEE "GLOSSARY" AT PAGE __ OF THE PROSPECTUS.
                                          
                                -------------------

   
     This Supplement has been prepared to help the Investors in the 
Yosemite/Ahwahnee I Program to understand how the Acquisition described in 
the accompanying Prospectus will affect them.  If completed, the effects of 
the Acquisition may be different for Investors in the other Programs.  A 
separate supplement has been prepared for each of the other Programs, copies 
of which may be obtained, without charge, by writing to National Investors 
Financial, Inc., 4220 Von Karman Avenue, Suite 110, Newport Beach, California 
92660, Attention: Vivian Kennedy, or calling 1-800-590-7772. 
    

   
     As described in the accompanying Prospectus, American Family Holdings, 
Inc. (the "Company") is offering shares of its securities in exchange for the 
assets (including cash reserves), certain liabilities and business activities 
owned by Investors in seven former "Trudy Pat" programs managed by National 
Investors Financial, Inc. ("National").  For this proposed Acquisition, the 
Company will issue an aggregate of $[28,066,419] of units arbitrarily valued 
at $20 per unit. A unit consists of one share of common stock plus warrants 
to purchase three additional shares.  [The shares included in the units will be
listed for trading on the __________ under the symbol "___."  The warrants will
[not] be listed for trading.]  The purpose of the transaction is to consolidate
the operations of the programs, improve the ability to sell or obtain financing
for development of the programs' properties, eliminate the assessment process, 
focus on revenue-generating potential, improve efficient of operations in order
to reduce costs and increase profit potential, and provide the investors with 
liquidity for their investments.
    
     Of the [1,403,321] units ([1,380,175] units if only the "Trudy Pat" 
programs participate) to be issued by the Company in the Acquisition, 
Investors in the Yosemite/Ahwahnee I Program will receive a total of [110,502]
 units or [122] units per $10,000 of Adjusted Outstanding Investment.  After 
the costs of an outright sale of the property, and the payment of Program 
liabilities, National does not believe any alternative would yield to 
Investors in the Yosemite/Ahwahnee I program an amount that is higher than 
the value of the Company units to be received in the Acquisition. You may 
receive additional units if your program's property is sold, and if before 
December 31, 1999, cash sale proceeds (net of closing costs and interest) are 
received in excess of the property's March 1998 appraisal value.
   
     In each of the Programs, the Investors will vote on whether to approve the
Acquisition.  INVESTORS HOLDING A MAJORITY OF THE AMOUNT INVESTED IN THE SEVEN 
"TRUDY PAT" PROGRAMS MUST VOTE TO APPROVE THE ACQUISITION FOR IT TO TAKE
PLACE.
    

     This solicitation commenced on _______, 1998 and  expires at 5:00 p.m.,
Pacific Time, on __________, 1998 unless extended.  Call 1-800-590-7772 with
questions.

MOST MATERIAL RISKS OF THE ACQUISITION:

- -    If the acquisition is approved, you will no longer have a 
tenancy-in-common interest in your program's property.  Instead, you will 
hold shares in a publicly-traded real estate company and will not receive 
liquidation proceeds when, or if, your program's property is sold.  As an 
investor in a publicly-traded company with many stockholders, you will have 
relatively less voting power.

- -    If the Acquisition is approved, your investment will be subject to the 
risks associated with resort development and management plus new risks 
associated with a business which also plans to construct and sell residential 
properties, and which plans to pursue the development of a hotel/conference 
center.

- -    If a trading market develops, the initial trading price for the stock will
likely be substantially below the arbitrary value of $20 per unit assigned for
purposes of the acquisition.  Thus, the value of the units you receive may be
less than you might receive if the property of your program were sold.

   
- -    Principal stockholders National and executive officers of the Company will
hold approximately (6.23% if all the units are sold in the concurrent offering 
and 4.66% if all the units are sold in the concurrent offering and all warrants
issued in the acquisition are exercised) for which they paid $0.01 per share and
will receive annual cash compensation aggregating $560,000 as officers and 
employees.  National will be relieved of its servicing and asset management 
obligations and will no longer earn servicing and asset management fees of 
approximately $885,000 annually. However, the Company will still owe National 
over $1,800,000 of accrued but unpaid fees and expenses.
    

- -    No independent advisors represented you in structuring this transaction.

- -    There can be no assurance that the transaction is not a taxable event.  
If so, National believes a tax loss is the probable result for most of you.

   
- -    The Company must have additional cash to fund its proposed operations.  If
it cannot obtain such funding from the sale of certain of its properties, the
exercise of the warrants included in the units or the sale of additional units,
it may be no more successful than the programs have been individually in
completing the development of some or all of the properties.
    

NATIONAL STRONGLY RECOMMENDS THAT ALL INVESTORS VOTE "YES" ON THE ACQUISITION.


<PAGE>

MATERIAL RISKS AND DISADVANTAGES

     A full description of the material risks of the Acquisition may be found on
pages [__] through [__] of the accompanying Prospectus.  Those risks include:

     RISKS OF THE ACQUISITION

   
     THERE WILL BE FUNDAMENTAL CHANGE IN THE NATURE OF YOUR INVESTMENT.  If 
the acquisition is completed, there will be a change in the nature of the 
investment of each investor from holding a tenancy-in-common interest in real 
estate to holding shares (and the right to buy additional shares) in an 
on-going company, the assets of which may be changed from time to time 
without approval of investors.  If the acquisition is completed, investors 
will be able to liquidate their investments only by selling their shares [on 
the _____] or in private transactions, and they will not receive a return of 
their investment in the form of liquidation proceeds through property sales.  
If the acquisition is completed, investors will have an investment in an 
entity that is larger than each of the programs and will thus lose relative 
voting power.  Investors will have an investment in a business which also 
operates a golf course and a recreational vehicle park, and which plans to 
pursue the development of timeshare facilities and a hotel/conference center.
    

     THE EXCHANGE VALUES OF THE PROGRAMS ARE NOT THE SAME AS THE POTENTIAL SALES
PRICE.  Investors are subject to the risk that the exchange value of a program
does not reflect the price a program's assets might bring in a sale.  If the
property of a program were to be sold, the net proceeds of the sale and the
amount finally distributed to an investor in that program may be more or less
than the exchange value.  There is no assurance that the future value of the
shares and warrants received in the acquisition will be greater than the most
recent appraised value of the property.

     THE TRADING PRICE FOR THE SHARES IS UNCERTAIN.  Initially, shares may trade
at prices substantially below the arbitrarily determined exchange value of $20
per unit or the historical book value of the company's assets.  There is no
guaranty that a liquid trading market will develop for the shares, or be
sustained.  If a trading market develops for the shares, the price of shares
after the acquisition will likely decrease below the exchange value per share of
$20 due to a potentially large number of shares that investors may sell
immediately after the acquisition.

   
     THERE WERE CONFLICTS OF INTEREST IN STRUCTURING THE ACQUISITION. The 
founders of the company, and specifically the principal shareholders of 
National, as well as National itself, will be subject to conflicts of 
interest. The principal shareholders and employees of National and the 
company will hold approximately [16.35]% of the company's outstanding stock 
(6.23% if all the units are sold in the concurrent offering and 4.66% if all 
the units are sold in the concurrent offering and all warrants in units 
issued in the acquisition are exercised) for which they paid $0.01 per share.
Other founders of the company will hold approximately [2.3]% of the company's 
outstanding stock (0.88% if all the units are sold in the concurrent offering 
and 0.66% if all such units are sold and all warrants issued in the 
acquisition are exercised) for which they also paid $0.01 per share.  Thus, the
investors' total ownership interests in the programs' properties will be 
diluted by the equity interest in the company held by the founders of 
    


                                       2
<PAGE>
   
the company.  The principal stockholders of National and other executive 
officers of the company will receive annual cash compensation aggregating 
$560,000 as officers and employees of the company. National will be relieved 
of its servicing and asset management obligations and will no longer earn 
asset management or servicing related fees.  However, despite the fact that 
National will have forgiven over $3,800,000 of unpaid fees and expenses, 
the company will still owe National over $1,800,000 of accrued but unpaid 
fees and expenses.
    

     The charter documents contain a number of provisions that may have the 
affect of delaying or discouraging a change in management which is not 
favored by the board of directors.  These provisions include a board of 
directors with three classes serving staggered three year terms, the 
inability to remove a particular director before the expiration of his or her 
term without a two-thirds supermajority vote, and the inability to amend the
anti-takeover provisions of the charter documents without a similar vote.  
Thus, if investors are unhappy with management's performance, it will be more 
difficult to remove directors not favored by the investors.

     NO INDEPENDENT PARTY WAS RETAINED BY NATIONAL TO NEGOTIATE ON BEHALF 
OF THE INVESTORS.  Therefore, terms of the acquisition may be less favorable 
to investors and more favorable to founders of the company which included the 
principal shareholders of National than if the acquisition had been subject 
to arm's-length negotiation.  Had an independent party negotiated on behalf 
of each program, the terms of the acquisition may have been more favorable to 
certain or all of the programs and fewer shares and less favorable employment 
contracts may have been received by the founders of the company. 

     THE ACQUISITION MAY NOT BE A TAX-FREE TRANSACTION TO INVESTORS.  Due 
to uncertainties in the facts of this transaction, tax counsel is unable to 
opine conclusively on the tax consequences of the acquisition to investors.  
The acquisition may be taxable, if at all, only with respect to the 
investors' receipt of warrants.  Alternatively, if the acquisition is a fully 
taxable transaction, an investor would recognize gain or loss in 1998 equal 
to the difference between the investor's tax basis in his interest in a 
program property, and the number of shares of the company received valued at 
$20 per unit.  If the acquisition is treated as fully taxable, National 
believes most investors would recognize a tax loss. 

     THE COMPANY MAY INCUR SIGNIFICANT ADDITIONAL DEBT.  After the 
acquisition, none of the properties will be subject to any liens other than 
for property taxes.  The board of directors could authorize borrowing by the 
company the debt service for which may adversely affect the company's ability 
to make distributions to shareholders.  The company may incur full recourse 
debt which exposes all of the assets of the company to repayment instead of 
limited recourse debt which generally exposes specific properties for the 
repayment of debt.

     THE BOARD OF DIRECTORS MAY UNILATERALLY CHANGE INVESTMENT, FINANCING AND
CERTAIN OTHER POLICIES WITHOUT SHAREHOLDER APPROVAL.  Although the board of
directors of the company intends to implement the business plan set forth
herein, the board will have the ability to change investment, financing and
other policies of the company without the consent of shareholders.


                                      3
<PAGE>

     THERE WILL BE NO APPRAISAL OR SIMILAR RIGHTS FOR NONCONSENTING 
INVESTORS. If you vote against the acquisition, and it is approved, you will 
not be able to object to the acquisition and receive the appraised value of 
your tenancy-in-common interest in your program's assets.  You will have no 
choice other than to accept units for your interests. 
   
     THE COMPANY HAS NO OPERATING HISTORY. The company was formed over a year 
ago to take part in the acquisition of your property.  It does not have the 
benefit of operating for a long time.  This means that shares in the company 
are much riskier than ownership of shares of established companies.  If the 
company had been operating as if it owned the properties which it desires to 
acquire, it would have experienced losses to date.
    
   
     THERE WILL BE FUNDAMENTAL CHANGES IN THE BUSINESS PLAN IF THE 
ACQUISITION TAKES PLACE.  Rather than being focused on a single property, the 
company will be an infinite life entity focused on the management of the 
properties of at least seven of the former "Trudy Pat" programs plus the 
properties of other programs which elect to participate in the acquisition.  
The effect of this on investors is two-fold.  First, poor performance of a 
particular property may affect the company's operations as a whole regardless 
of the performance of the other properties.  Second, there will be no 
particular time when an investor can expect that a sale of any of the 
properties will result in cash distributions to him or her. 
    

     YOUR VOTING RIGHTS WILL CHANGE.  You will not be able to vote on changes or
sales of a particular property.  Those decisions will be made by the board of
directors or management.  In addition, you will have an investment in an entity
that is larger than each of the programs and, thus, you will lose relative
voting power.

     CASH DISTRIBUTION POLICIES WILL BE CHANGED.  Despite the expectation of
investors that they would receive regular principal and interest payments on
their original investments, because of the borrowers' defaults there have been
no distributions from any of the programs, other than the Oceanside program, in
the past three years.  Future cash distributions will be based on the company's
earnings and the decision of the board of directors to pay dividends. 
Therefore, even if a property in which you formerly held an interest were to
perform well, there is no assurance that there would be cash distributions to
you.

   
     THE METHOD OF MANAGEMENT COMPENSATION WILL BE CHANGED.  Prior to the dates
that title to the properties securing the original program loans was taken,
National was entitled to an annual loan servicing fee equal to one percent of
the original loan amounts.  When title to the properties was taken on behalf of
the programs, even though the loans no longer existed, National continued to
charge the same rate as the servicing fee for the asset management services it
provided to investors.  The investors in each of the programs had become the
beneficial tenant-in-common owners of real estate, most of which was
undeveloped.  While it had no obligation to do so, in order to assist the
beneficial owners in protecting their real estate assets and readying them for
sale or development, National assumed the duties of an asset manager after title
was taken to the properties.  In this capacity, National obtained information
from investors about their preferences in regard to development or sale of the
properties, and facilitated the assessment


                                      4
<PAGE>

of investors to raise funds necessary to pay property taxes, insurance and 
other costs of property ownership. 
    

   
     The annual fees payable to National are currently $50,000 for 
Sacramento/Delta Greens; $300,000 for Oceanside; $61,068 for 
Yosemite/Ahwahnee I; $133,646 for Yosemite/Ahwahnee II; $100,000 for Mori 
Point; $140,000 for Cypress Lakes; $150,000 for Palmdale/Joshua Ranch; $5,000 
for Esperanza; $3,153 for Stacey Rose A; and $850 for Stacey Rose B.
    

   
     In addition to the one percent fee, compensation has been earned for 
property management services provided to the Oceanside program ($896,000 
accrued since the date of ownership (November 1993) through June 30, 1998; 
$876,000 actually paid) and Yosemite/Ahwahnee properties ($594,535 accrued 
since the date of ownership (September 1995); $-0- actually paid) by officers 
and employees of National in their capacities as officers and employees  of 
Oceanside Development, Inc. and Ahwahnee Golf Course & Resort, Inc.  Those 
property management services included, without limitation, solicitation, 
engagement, coordination and supervision of:  entitlement and permit 
processing, environmental, engineering, planning, architectural, 
construction, marketing, appraisal, legal, accounting and other experts as 
needed for each project; due diligence on potential service providers; 
assistance in presentations and applications for approvals to governmental 
agencies; packaging and documenting the status of a project for potential 
financing, sale or joint venture; supervising and managing the operational 
activities for construction projects and daily operations for the Oceanside 
and Yosemite/Ahwahnee projects; and contract negotiations and documentation.  
To the extent similar property specific services were provided to the other 
programs, they were provided without extra charge because the necessary 
activities were less regular and less operationally intense.
    

   
     In the future, compensation will be paid to officers of the company in the
form of salaries (aggregating $560,000 annually plus contractual bonus
opportunities and salary increases), stock options and other benefits.  See
"Management Following the Acquisition -- Directors and Executive Officers
Compensation and Incentives" for details of stock options and other benefits. 
These salaries and other forms of compensation will be payable to management of
the company even if one or more of the properties acquired in the acquisition is
subsequently sold.
    

     HOLDERS OF MAJORITY OF TENANCY-IN-COMMON INTERESTS BIND A PROGRAM. 
Approval of the acquisition by investors holding a majority of outstanding
interests in a program will bind all of that program's investors.

   
     NATIONAL'S JUDGMENT REGARDING THE DIFFERENCES IN YOSEMITE/AHWAHNEE 
APPRAISALS MAY BE INCORRECT WHICH MEANS THAT THE EXCHANGE VALUES FOR THOSE 
PROPERTIES COULD BE TOO LOW OR TOO HIGH. National reviewed the updated March 
1998 appraisal of the Yosemite/Ahwahnee properties which reflected an 
aggregate "as is" appraised value of $20,246,000 and the October 1996 
appraisal which reflected an "as is" aggregate appraised value of $4,000,000. 
The results of those appraisals clearly differed from each other, and, in 
management's judgment, the difference could not be accounted for solely by 
improving market conditions.  Some of the parcels, 

                                      5
<PAGE>

including the golf course, were subsequently sold, on June 5, 1998, to the 
Oceanside Program investors to obtain working capital for the 
Yosemite/Ahwahnee programs.  Based on its review of all appraisals, National 
concluded that the properties currently owned by the Yosemite/Ahwahnee I and 
II Programs have values of $5,486,000 ($1,782,950 and $3,703,050, 
respectively), and the parcels currently owned by the Oceanside Program have 
a value of $5,080,000.  National believes its approach is reasonable. 
    

     GENERAL REAL ESTATE RISKS
   
     THERE ARE SIGNIFICANT DELINQUENT PROPERTY TAXES.  If delinquent property 
taxes are not timely paid, the company could lose one or more of the 
properties to tax sales.  Each of the programs' properties is subject to the 
following delinquent property taxes as of August 31, 1998:  Sacramento/Delta 
Greens - approximately $27,000; Yosemite/Ahwahnee (combined) - approximately 
$500,000; Mori Point - approximately $165,000; Cypress lakes - approximately 
$204,000; Palmdale/Joshua Ranch - approximately $63,000; Esperanza - 
approximately $20,000; and Stacey Rose (combined) - approximately $30,000.  
Annual payments required for all the properties for current taxes (including 
amounts currently due on five-year payment plans) total approximately $549,000.
In the case of Sacramento/Delta Greens, Yosemite/Ahwahnee, Mori Point, 
Palmdale/Joshua Ranch and Stacey Rose properties, National has entered into 
statutorily authorized 5-year payment plans with the applicable taxing 
authorities.
    

   
     CERTAIN ASSETS MUST BE SOLD TO RAISE WORKING CAPITAL.  Unless a minimum 
of approximately $[4,565,000] from sale of certain assets of the programs or 
the sale of units in the concurrent offering or the exercise of warrants 
become available, the company will not be able to proceed with its entire 
business plan.  The company will also need financing from other sources to 
complete its plan.  Financing sources are not predictable and interest rates 
or other costs of financing may be prohibitive. Neither the programs nor the 
company have received any commitment from other sources. In their current 
tenancy-in-common structure, the programs cannot obtain traditional bank 
financing.
    

   
     FEDERAL, STATE AND LOCAL ENVIRONMENTAL AND OTHER LAWS MAY REQUIRE 
EXPENSIVE HAZARDOUS SUBSTANCE CLEAN-UP OR REMOVAL AS WELL AS EXPENSIVE PUBLIC 
IMPROVEMENTS.  We have not conducted any environmental audits on the 
properties. As a result, there may be environmental liability to the company.
Local governments have required residential developers to pay assessments for 
streets, schools and parks which increase the cost of development.  Increased 
costs can have a negative affect on the company's sale of residential lots.
    

     IF THERE IS AN UNINSURED LOSS, THE COMPANY COULD LOSE ITS INVESTMENT, 
PROFITS OR CASH FLOW FROM A PROPERTY.  The company will carry customary 
insurance for its properties.  Certain extraordinary losses such as 
earthquakes and floods may be uninsurable or too expensive to insure.  The 
company does not plan to carry earthquake or flood insurance.  If an 
uninsured loss occurs, the company would lose capital as well as revenues, 
and would still owe other debts related to the property affected, if any.

     THE DEVELOPMENT OF ADDITIONAL PROJECTS MAY OCCUR.  We may develop 
additional projects in the future, although we have no immediate plans to do 
so. Real estate development involves 


                                      6
<PAGE>

more risks than in the ownership and operation of established projects.  
Financing may not be available on favorable terms for development projects; 
construction may not be completed on schedule or budget; long-term financing 
may not be available on completion of construction; and sites may not be sold 
on profitable terms.

   
     THE CALIFORNIA ECONOMY HAS FLUCTUATED BROADLY IN THE PAST FEW YEARS.  
Initially, we will conduct all of our business in California.  Our markets 
have been affected by substantial fluctuations in local economic conditions, 
interest rates, inflation, employment levels and regulations.  California has 
also experienced draught conditions, resulting in water conservation measures 
and rationing.  In the past, these conditions have caused local governments 
to restrict residential development.  California's climate and geology 
present risks of natural disaster such as earthquakes and floods.
    

   
     WHEN THE ACQUISITION IS COMPLETED, NATIONAL AND ITS PRINCIPALS WILL BE 
OWED $[1,818,684] BY THE COMPANY.  This represents accrued fees and expenses 
from the programs which National has not cancelled.  This amount is due and 
payable and the company intends to start paying it after the Acquisition, but 
only from operating revenues, proceeds from the sale of assets or the 
exercise of warrants, and not from working capital generated by the proceeds 
of unit sales in the concurrent offering.
    

     REAL ESTATE RISKS OF SACRAMENTO/DELTA GREENS
   
     PERMITS TO DEVELOP THE PROPERTIES NEED TO BE OBTAINED.  Construction of 
the Sacramento/Delta Greens property will require approval of a new tentative 
map, the filing of a final map and obtaining building permits from the city.  
The tentative tract map process for the Sacramento/Delta Greens property 
required that studies be conducted to identify any endangered species' 
habitat on the property. Since some were identified, changes to the tentative 
development plans have been made to reduce or eliminate any damage to the 
habitat.  A new tentative map needs to be approved by the City.  The longer 
this process takes, the longer it will be before any of the property is ready 
for any construction, further development activity or sale.
    

     HOLDING AN INVENTORY OF RESIDENTIAL LOTS AT THE SACRAMENTO/DELTA GREENS
PROPERTY MAY CAUSE THE COMPANY TO INCUR SUBSTANTIAL CARRYING COSTS UNTIL THE
LOTS CAN BE SOLD.  Changing market conditions may increase the difficulty of
selling the lots.  If the company chooses to build homes on the lots, delays in
construction, the lack of reasonably priced construction or mortgage financing,
and the general California economy could lengthen the holding period for the
lots.  This would mean a delay in realizing cash from the business operations. 
The average carrying costs, including property taxes, management and servicing
related fees, for this property has averaged approximately $10,000 per month
over the past three years.

   
     RISKS OF RESIDENTIAL DEVELOPMENT.  The market for residential real estate
is cyclical and the residential lot development industry is highly competitive. 
If the demand for new lots does not keep pace with competitive supply, our
properties may be sold at a loss.  The location of the company's lots, the
presence of other competition, customer acceptance and pricing are all factors
affecting success.  Competitors may have better financial, managerial and other
resources, 

                                      7
<PAGE>

affecting our ability to successfully compete. Sacramento/Delta Greens 
represents over 5% of the assets of the company.
    

   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that adequate funds will not 
be available to pay the engineering costs required to mitigate endangered 
species issues and pay for the planning and design expenses for the city to 
approve a new tentative trace map (estimated by management to cost 
approximately $25,000).  Another risk is whether the lots to be developed 
will appeal to builders and whether home financing will be available.  
Finally, there is a risk that the development and sale of lots or homes will 
be profitable.
    

   
     REAL ESTATE RISKS OF YOSEMITE/AHWAHNEE PROPERTIES (INCLUDING THE GOLF 
COURSE AND SURROUNDING LAND WHICH IS OWNED BY THE OCEANSIDE PROGRAM INVESTORS)
    

   
     PERMITS TO DEVELOP THE CONDOMINIUM-TYPE TIMESHARE ASPECT OF THE RESORT 
HAVE NOT YET BEEN OBTAINED.  The Yosemite/Ahwahnee property has a final map 
on 32 remaining single family estate lots and a use permit for a 600 space 
recreational vehicle park.  Planning and development are underway for 100 
additional recreational vehicle sites, as well as vacation villa timeshare 
units.  Additional planned usage such as traditional, attached timeshare 
units will require extensive county and state approvals.
    

     RISKS AFFECTING OPERATION OF A GOLF COURSE.  Increased competition,
seasonality, weather and course conditions will affect the operations of the
company.  While no new golf courses have opened near the Ahwahnee Golf Course,
new courses could increase the competition and reduce the rounds played. 
Seasonal variations may require the company to supplement revenue at the golf
course to meet operating expenses.  Weather can negatively affect the turf grass
and reduce the number of rounds played.  Inflationary costs may not be offset by
increased dues.  Also, golf's success depends on discretionary spending by
consumers, which may be vulnerable to regional and economic conditions, as well
as to pleasure or destination travel preferences by visitors and tourists.  All
of these factors could reduce the amount of money earned by the company.

   
     The Yosemite/Ahwahnee golf course can be an important amenity which may
attract potential timeshare purchasers in the future.  At this time, the project
does not rely on the golf course for its revenue.  National estimates that the
value of the golf course will be less than 20% of the assets of the company.
    

     RESORT DEVELOPMENT IS UNPREDICTABLE FOR A VARIETY OF REASONS AND COULD
RESULT IN LOSSES.  In addition to normal real estate risks, financing is hard to
obtain, and the lodging industry can be unpredictable, seasonal and very
competitive.  Without additional financing or capital, the company will not be
able to develop its resort projects as part of its growth strategy.  Economic
conditions, changes in travel patterns, extreme weather conditions, labor and
other variable costs can all affect revenues and profits.  For example, Spring
through Fall at the Yosemite/Ahwahnee property are the periods of highest
occupancy.  Seasonality can be expected to cause quarterly fluctuations in the
company's revenues.


                                      8
<PAGE>

   
    

     RISKS RELATING TO TIMESHARE OPERATIONS.  Certain factors affecting
timeshare operations could result in losses.  Negative press surrounding the
remarketing of timeshares might negatively impact sales and operations. Also,
marketing costs are high relative to selling price which can reduce or eliminate
profits from the sale of timeshare interests.

     In addition, according to the American Resort Development Association,
there is a tendency for  timeshare owners to default more often on their
timeshare loans then homebuyers who borrow to buy a home.  If a buyer defaults,
we would incur costs in remarketing the timeshare.

   
    

     The timeshare industry is extremely competitive and we may not be able to
secure development financing on acceptable terms.

   
     Since the project is not yet permitted for traditional attached 
timeshare units, there has been no allocation of assets. Should attached 
timeshare be approved, the company anticipates that a significant portion of 
the revenue of the company will be derived from sales of timeshare units.
    

     RISKS RELATING TO RECREATIONAL VEHICLE PARK OPERATIONS.  Risks relating to
recreational vehicle parks are substantially the same as those described above
for timeshare projects.

   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that adequate funds will not 
be available to (i) make up for the current cash drain from operations and 
maintenance of the golf course, clubhouse and current recreational vehicle 
facilities (estimated by management at approximately $350,000) annually and 
(ii) complete the construction of additional recreational vehicle sites and 
obtain approvals for and construction of the first group of vacation villa 
timeshare units (estimated by management to cost approximately $3,000,000).  
There are also a risk that the operation of recreational vehicle sites, 
timeshares and golf course activities will not be profitable.
    

     REAL ESTATE RISKS OF MORI POINT PROPERTY

   
     PERMITS TO DEVELOP THE PROPERTY HAVE NOT YET BEEN OBTAINED.  If needed 
permits for development are not obtained or reissued, the business plan for 
the company will have to be revised.  Additionally, the presence of two 
endangered species on the Mori Point property increases the risks that necessary
approvals may not be received if an acceptable habitat mitigation plan cannot
be developed.  The permitting process with the California Coastal Commission 
and the City of Pacifica is expensive and time consuming.  Mori Point had a 
specific plan and tentative map approvals to build a hotel/conference center
which expired in 1991. These approvals must be obtained or reinstated prior to
construction on the property. Mori Point will represent approximately 20% of 
the assets of the company.
    

     HOTEL/CONFERENCE CENTER DEVELOPMENT IS UNPREDICTABLE FOR A VARIETY OF
REASONS AND COULD RESULT IN LOSSES.  In addition to normal real estate risks,
financing is hard to obtain, and the lodging industry can be unpredictable,
seasonal and very competitive.  Without additional financing or capital, the
company will not be able to develop its hotel/conference center project 


                                     9
<PAGE>

as part of its growth strategy.  Economic conditions, changes in travel 
patterns, extreme weather conditions, labor and other variable costs can all 
affect revenues and profits.  Seasonality can be expected to cause quarterly 
fluctuations in the company's revenues.  At the hotel/conference center 
property at Mori Point, we may be competing against well-known chains and 
extended-stay inns.

   
    

   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that the city government will
not approve the property for its intended use.  Capital to conduct engineering
and environmental studies in order to apply for and obtain approvals for its use
from the city is estimated to be approximately $500,000.  Capital will also be
necessary for roads, utilities and other infrastructure costs prior to
construction.  Finally, there is a risk that the proposed hotel/conference
center may not be profitable.
    

     REAL ESTATE RISKS OF CYPRESS LAKES PROPERTY

   
     THE VESTED TENTATIVE MAP WILL EXPIRE IN APRIL 1999 UNLESS RENEWED AND 
THE BUILD OUT OF THE PROPERTY WILL BE EXPENSIVE.  Due to being located in a 
100-year flood plain, the property requires a levee to be constructed around 
its perimeter which is very expensive to construct.  Preliminary engineering 
estimates indicate these costs to be more than $9,000,000.  It may be 
desirable to change the vesting tentative map if the costs can be reduced 
significantly.  While mere extension of the expiration date of the existing 
vested tentative map is not expected to be controversial, any changes in the 
existing plan could subject the project to public hearings which might result 
in additional costs being placed on the project.  This could further increase 
the high front-end financial requirements.  Additionally, such modifications 
might not be approved.
    

   
     Cypress Lakes is a proposed master-planned community and represents more 
than 20% of the assets of the company.  Joint venture partners would have to 
be brought in by the Company to help with the large capital requirements of 
such a large project in order to develop it.  It may be difficult to find 
substantial builder/developers who have the financial ability to purchase or 
develop the project.  Changing market conditions may increase the difficulty 
in selling lots.
    

   
     Should the company determine to build out the project, delays in
construction, reasonably priced mortgage and construction financing and the
local and general California economy could lengthen the holding period for the
lots.  This would mean delays in realizing cash from the business operations.
    

   
     RISKS AFFECTING OPERATION OF A GOLF COURSE.  When, and if, the golf course
is developed, it will face competition from the 15 golf courses within a 
25-mile radius.  Seasonality, weather and course conditions will affect the 
operations of the company.  Weather can negatively affect the turf grass and 
reduce the number of rounds played.  Inflationary costs may not be offset by 
increased dues.  Also, golf's success depends on discretionary spending by 
consumers, which may be vulnerable to regional and economic conditions, as 
well as to pleasure or destination travel preferences by visitors and 
tourists.  All of these factors could reduce the amount of money earned by 
the company.
    

                                       10
<PAGE>

   
     RISKS OF RESIDENTIAL DEVELOPMENT.  Totaling 1,330 lots, a large supply 
of lots would be available and, due to the cyclical nature of the housing 
industry, demand may fluctuate differently than supply.  This could result in 
needing to sell lots at a loss.  Due to the size of the project, it could 
take between six and ten years to complete, which would subject it to new 
competitors entering the marketplace during the sales period.  An 
environmental impact report was obtained on the property.  Any and all 
environmental concerns will be mitigated as required in the vested tentative 
map conditions of approval.  No evidence of endangered species that would 
limit or preclude development of the project have been found.
    

     REAL ESTATE RISKS OF PALMDALE/JOSHUA RANCH PROPERTY

   
     A FINAL TRACT MAP MUST BE RECORDED.  After several years of effort by
National, the vested tentative map was approved by the City of Palmdale at a
hearing before the planning commission in early July 1998.  A final recorded map
must be secured by National or a buyer in order to build on the property.  Final
engineering, soils, utility and various improvement studies will need to be
conducted in order to record the final map.
    

   
     PERMITS TO DEVELOP THE PROPERTY NEED TO BE OBTAINED.  A final recorded map,
which could take nine to twelve months after starting the process, will be
required prior to construction.  Due to the size of this project which
encompasses some 739.6 acres and is currently planned for 539 lots, additional
grading studies, soils investigation and utility planning needs to be done which
could negatively impact the cost of this large-scale development.
    

   
     HOLDING AN INVENTORY OF RESIDENTIAL LOTS MAY CAUSE THE COMPANY TO INCUR
SUBSTANTIAL CARRYING COSTS UNTIL THE LOTS CAN BE SOLD.  Finding
builder/developers that have the financial strength to handle this size project
can be difficult.  Changing market conditions, the lack of reasonably-priced
construction or mortgage financing and the general or local market conditions
could lengthen the holding period for lots.  This would mean a delay in
realizing cash from business operations.  The average carrying costs, including
property taxes, predevelopment and asset management services for this property
have averaged approximately $16,300 per month over the past three years.
    

   
     RISKS OF RESIDENTIAL DEVELOPMENT.  The market for residential real estate
is cyclical and the residential lot development industry is highly competitive. 
If the demand for new lots does not keep pace with competitive supply, the
property may be sold at a loss.  The location of the lots, the presence of other
competition, customer acceptance and pricing are all factors affecting success. 
Competitors may have better financial, managerial and other resources affecting
the company's ability to successfully compete.  An environmental impact 
report was obtained on the property. Any and all environmental concerns will 
be mitigated as required in the vested tentative map conditions of approval. 
No evidence of endangered species that would limit or preclude development of 
the project have been found.
    

     Palmdale/Joshua Ranch is a proposed residential development and represents
about 10% of the assets of the Company.

                                       11
<PAGE>

   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that adequate funds will not be
available to pay for or finance (i) engineering, soils and utility studies which
is estimated to cost approximately $140,000, and (ii) another risk is whether
the lots to be developed may appeal to project builders.  Palmdale/Joshua 
Ranch is a proposed residential development and represents about 10% of the 
assets of the company.
    

     REAL ESTATE RISKS OF ESPERANZA PROPERTY

   
     RISKS OF COMMERCIAL DEVELOPMENT.  The material risks associated with the 
development of the Esperanza Property are (i) as of August 31, 1998, 
approximately $23,000 of property taxes are delinquent and must be brought 
current or a statutory five-year payment plan must be arranged with the 
County of Riverside to avoid loss of the property for delinquent property 
taxes; and (ii) despite a strong economy, rents and values for many retail 
properties are expected to remain soft in 1998.  Pressure on rents brought 
about by over building, weakness in demand for space and store closures 
caused by lagging profits are the forces causing a soft market.  No 
environmental or endangered species reports have been prepared for the 
property.
    

   
     ADDITIONAL SPECIFIC RISKS.  Within the City of Victorville there are
approximately 3,250 acres zoned for commercial use, of which 60% remains
available for development.  Victorville is home to the largest enclosed regional
shopping center between San Bernardino and Las Vegas, which is known as The Mall
of Victor Valley.  These commercial sites represent significant competition to
the Esperanza project.  There are more than 5,400 acres within the city limits
of Victorville zoned for light and heavy industrial use.  Nearly nine percent of
this 5,400 acres of land is vacant and is available in parcels ranging in size
from one-half to five hundred acres.
    

     REAL ESTATE RISKS OF STACEY ROSE PROPERTIES

   
     RISKS OF RESIDENTIAL DEVELOPMENT.  The material risks associated with the
development of the Stacey Rose Properties are (i) as of August 31, 1998,
approximately $30,000 of property taxes are delinquent and must be brought
current or a statutory five-year payment plan must be arranged with the County
of Riverside to avoid loss of the Properties for delinquent property taxes; (ii)
it is estimated that it may cost about $50,000 to finalize a tentative tract map
on the parcels; (iii) a substantial, and potentially expensive, sales and
marketing effort will be necessary to sell homes constructed on the properties
if a bulk sale of the lots is not made; (iv) the properties are located in a
lower income residential area; and (v) increasing government fees and
assessments for streets, schools, parks and other infrastructure requirements
could increase the cost of lots to the company, thereby increasing the sales
price of the lots which will delay market absorption.  No environmental or 
endangered species reports have been prepared for the property.
    

   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that (i) adequate funds will
not be available to finalize a tentative tract map on the parcels (approximately
$50,000); (ii) the project will not appeal to project builders; and (iii) home
financing at reasonable costs may not be available.  There is also a risk that
the development and sale of lots or home may not be profitable
    

                                       12
<PAGE>

     ANTI-TAKEOVER PROVISIONS

     Certain provisions of the charter documents may restrict changes in control
of the Company's management.  These provisions may make it more difficult or
expensive for another party to acquire and exercise control of the Company or to
change its management, even if that change would be beneficial to you.  These
provisions include:

     ADDITIONAL CLASSES OF SHARES.  Under the company's certificate of
incorporation, subject to the receipt of fair value, the Board of Directors may
issue shares in other classes or series and fix the rights, powers and
limitations associated with such shares.  Although the Board of Directors has no
present intention of doing so, it could issue a class or series that could,
depending on its terms, impede a merger, tender offer or other transaction that
you might believe is in your best interest or in which you might receive a
premium for your shares over the then current market price.  The issuance of
such shares could also dilute your voting power.

     STAGGERED BOARD.  The Board of Directors is divided into three classes
serving staggered three year terms.  This arrangement may affect your ability to
change control of the company, even if you believe such a change is in your best
interests.

     RESTRICTIONS ON CERTAIN BUSINESS COMBINATIONS.  The company's certificate
of incorporation, as well as Delaware law, prohibits certain business
combinations with owners of more than 15% of the outstanding voting stock of the
company ("interested stockholders") within the three year period immediately
prior to the date on which the interested stockholder became an interested
stockholder.  These restrictions on certain business combinations may deter
potential purchasers who seek control of the company.

     SUPERMAJORITY VOTES.  Changes to the company's certificate of incorporation
which cover anti-takeover provisions require the approval of two-thirds of the
company's voting stock.  This restriction also may deter potential purchasers
who seek control of the company.
   
     IN ADDITION TO THE ANTI-TAKEOVER PROVISIONS, THE DELAWARE LAW, AS WELL AS
THE CHARTER DOCUMENTS, LIMIT THE LIABILITY OF DIRECTORS AND OFFICERS TO
SHAREHOLDERS.  This limitation of liability may exceed the protections National 
enjoys under the programs' servicing agreements and limit shareholders' 
claims against management.
    

FAIRNESS TO INVESTORS IN THE YOSEMITE/AHWAHNEE I PROGRAM

   
     Both procedurally and from a financial point of view, the company and 
National believe the terms of the acquisition are fair as a whole and to the 
investors in each of the programs.  This determination is based on 
consideration of the following positive and negative factors:
    

     -    the units offer an opportunity for individual investor liquidity 
while the tenancy-in-common interests do not, however, there is no assurance 
that the shares will have any liquidity, or that any liquid market that 
develops will be sustained;

                                       13
<PAGE>

     -    while the number of units to be issued to reflect the exchange 
value of a program is arbitrary, the trading price of the shares included in 
the units initially is likely to be substantially below the $20 value 
arbitrarily assigned to the units.  In our opinion, the exchange values 
offered to investors for their assets allow for an equitable allocation of 
the [1,403,321] units ([1,380,175] units if only the "Trudy Pat" programs 
participate)  among the programs.  The disparity between exchange values and 
appraised values results from adding the value of program cash reserves and 
other assets, if any, to appraised values and deducting program liabilities 
(principally accrued property taxes and other fees net of fees to be forgiven 
by National);
   
     -    on completion of the acquisition the investors will hold over 80% 
(over 94.7% of all units are sold in the concurrent offering and all of the 
warrants included in the units to be issued in the Acquisition are exercised) 
of the outstanding stock of the company.  After the acquisition, a total of 
[6.40]% of the outstanding stock of the Company will be held by 
Yosemite/Ahwahnee I investors (6.49% if only the seven "Trudy Pat" programs 
participate).  After the acquisition, founders of the company (principals, 
employees, former employees and consultants of National) will hold less than 
20% (   % if only the seven "Trudy Pat" programs participate).  Founders' 
shares were purchased for $.01 per share.  Among the properties, National and 
its principals will have forgiven over $3,800,000 of expenses and accrued 
fees of which a total of approximately $2,148,000 was earned for asset 
management and property management services after the loans defaulted and 
before the Ownership Dates of the properties. The balance was earned after 
foreclosure for asset and property management services and expenses.  Of such 
amount, $72,158 is attributable to fees owed by Yosemite/Ahwahnee I 
investors.  National believes that the amount paid for the property 
management services is no greater than the amount that a third party would 
charge;
    
     -    the current appraised value of the Yosemite/Ahwahnee I real estate
assets ($1,782,950) (as well as the real estate assets of the other programs)
and the fact that substantial financing is needed to further the property's
development;

     -    the probability that the transaction will have minimal, if any,
negative tax affect on investors.  National believes there will likely be no
out-of-pocket tax cost to all, or the vast majority, of you;

     -    while conflicts of interest exist in the structuring of the
acquisition, the issuance of shares to the founders of the company and the
determination of management compensation and while you did not have independent
representation in the structuring of the acquisition, we believe they have been
counterbalanced by your opportunity to vote on the transaction and the Fairness
Opinion;

     -    while the Yosemite/Ahwahnee I Program (as well as the other programs)
were originally formed to have a two to four year finite life which, for
Yosemite/Ahwahnee I, should have ended between 1991 and 1992 and the investors
expected to receive a return of their investment from the original borrower, the
company is an infinite life entity which will not return the program investors'
original investment based on a sale or refinancing of the properties underlying
the original programs.  However, after the borrowers defaulted on the "Trudy
Pat" loans, the investors became beneficial owners of the underlying properties
with the need to

                                       14
<PAGE>

complete development, manage or otherwise ready the properties for sale.  
Those endeavors had no fixed timetable and, thus, the finite life aspect of 
their original investments was significantly changed.  Therefore, the 
infinite life aspect of the company is not viewed by National to be a 
material change from the investors' CURRENT situation;
   
     -    the acquisition will cause fundamental changes in the business plan of
the Yosemite/Ahwahnee I Program.  Rather than being focused on a single property
for resort development and management purposes, the company will be focused on
the management of at least seven and as many as ten properties.  Thus, the 
poor performance of a particular property may affect the company's operations 
as a whole regardless of the performance of the Yosemite/Ahwahnee I Property. 
Further, there will be no particular time when an Investor can expect its 
interest to be automatically liquidated;
    
     -    the fact that with the exception of the recent sale of the golf course
and certain residential lots to the Oceanside investors, it has been difficult
to find buyer or joint venture or financial partners for the entire project;
   
     -    Yosemite/Ahwahnee I investors will not be able to vote on changes to
or dispositions of Yosemite/Ahwahnee I property or borrowing secured by that
property.  Those decisions will be made by the Board of Directors or management
of the company.  Further, as investors in a larger entity, relative voting power
will be diluted;
    
     -    future cash distributions will be based on the company's earnings and
the decision of the Board of Directors to pay dividends rather than the
performance or sale of the Yosemite/Ahwahnee I property;

     -    investors voting against the acquisition will have no alternative but
to accept shares in the company if the acquisition is approved by holders of a
majority of the tenancy-in-common interests in each of the programs;

     -    the anti-takeover provisions of the company's charter documents
contain provisions that may have the effect of delaying or discouraging a change
in management which is not favored by the Board of Directors of the company; and

     -    the Fairness Opinion rendered by Houlihan Valuation Advisers, an
independent valuation firm which addresses only the allocation of the shares in
the acquisition and not the amount of the consideration paid to program
investors in the acquisition as a whole.  See "Background and Reasons for the
Acquisition" at page __ of the Prospectus.

     National reviewed the arbitrary value you will receive in connection with
the acquisition and compared it with what you might receive if (i) the
Yosemite/Ahwahnee I property was operated "as is" ($1,355 per $10,000 of
Adjusted Outstanding Investment), (ii) the Yosemite/Ahwahnee I property was sold
in a quick sale in three months or less ($1,355 per $10,000 of Adjusted
Outstanding Investment), or (iii) the Yosemite/Ahwahnee I property was sold at
the appraised value used to determine the Yosemite/Ahwahnee I exchange value
($2,239 per $10,000 of Adjusted Outstanding Investment).  Based on that review,
and even

                                       15
<PAGE>

acknowledging that, initially, the company's shares included in the
units issued in the acquisition would likely trade substantially below the
arbitrary $20 issuance value for the units, National believes that there is a
higher probability of realizing value from the Yosemite/Ahwahnee I property
through the acquisition than through the other alternatives.  This belief is
based on the expectation that some financing opportunities will become available
based on the form of the entity and the time pressure associated with forced
sales or liquidation will be relieved.  See "Background and Reasons for the
Acquisition -- Comparison to Alternatives" and "Recommendation of National and
Fairness Determination" at pages __ and __ of the Prospectus.
   
     Based on the above factors and comparisons, National concluded that the 
acquisition is fair, both substantively and procedurally.
    
   
     THERE ARE NO MATERIAL DIFFERENCES BETWEEN THE FAIRNESS ANALYSIS FOR THIS
PROGRAM AND FOR ANY OF THE OTHER NINE PROGRAMS PROPOSED TO BE INCLUDED IN THE
ACQUISITION.
    
CALCULATION OF EXCHANGE VALUE

     The Exchange Value of the Yosemite/Ahwahnee I Program (as well as each of
the other Programs) is essentially the consideration which the Company is
offering in exchange for the real estate assets, certain liabilities and
business of the Program.  The value is reflected as a number of units of the
Company (in the case of the Yosemite/Ahwahnee I Program, [110,502] units)
multiplied by an arbitrary $20 per unit value.
   
     In calculating the Exchange Value for the Yosemite/Ahwahnee I Program, 
National had to reconcile the differences between the March 1998 appraisal by 
Arnold Associates and the October 1996 appraisal by The Mentor Group.  See 
"Appraisals and Fairness Opinion -- Reconciliation of Yosemite/Ahwahnee 
Properties' Appraisals" at page [__] of the Prospectus.  After determining 
the appraised value of the Program, the Exchange Value was calculate by 
adding to the appraised value the book value of the Program's other assets at 
August 31, 1998, deducting the Program's liabilities at August 31, 1998.
    
     The following table summarizes the calculation of the Exchange Value of the
Yosemite/Ahwahnee I Program and the value assigned on $10,000 of Adjusted
Outstanding Investment:


<TABLE>
<CAPTION>

                                                             Value Assigned
    Appraised           Net Other                             to Program per
     Value of    +      Assets and    =      Exchange       $10,000 of Adjusted
  Real Estate(1)      Liabilities(2)          Value       Outstanding Investment
  --------------     ------------------  ---------------  ----------------------
<S>                 <C>                 <C>               <C>
 $    1,782,950     $[   427,086]       $    2,210,036]      $    [2,435](3)

</TABLE>

- ----------

(1)  Reflects independent appraisal as of March 1998, adjusted for
inconsistencies with the October 1996 appraisal
   
(2)  The following table quantifies the adjustments to appraised values made in
determining Yosemite/Ahwahnee I property's Exchange Value as of August 31,1998.
    

                                       16
<PAGE>
   
<TABLE>
<CAPTION>

       Book Assets              Book Liabilities            Net Other Assets
       (8/31/98)*         -        (8/31/98)*        =      and Liabilities
 -------------------    -------------------------   --------------------------
<S>                      <C>                             <C>
  $   1,536,802              $    (1,109,716)             $        (427,086)

</TABLE>
    
     *    See balance sheet of the Program in the financial statements
          accompanying the Prospectus for details of book assets and book
          liabilities.  There is no third party mortgage debt on the
          Yosemite/Ahwahnee I Property.

(3)  Equals [122] Company shares arbitrarily valued at $20 per unit.

ALLOCATION OF SHARES

   
     The [1,403,321] shares of Company common stock being offered to Investors
in the Acquisition represent over 80% of the Company's shares (92.9% if all
the units are sold in the concurrent offering and 94.7% if all the units are 
sold in the concurrent offering and all warrants in units issued in the 
acquisition are exercised) which will be outstanding upon completion of the
Acquisition.  The remaining shares will be held by management and other founders
of the Company.  Such shares will be allocated among the Programs pro rata in
accordance with Exchange Values.  The Yosemite/Ahwahnee I Program will be
allocated [110,502] shares.
    
     The shares allocated to the Yosemite/Ahwahnee I Program will be allocated
among Investors in the Program based on their respective pro rata investments in
the Program (taking into account assessments paid and unpaid, as well as
interest accrued to each Investor through the date beneficial ownership of the
Program's Property was taken for the Investors) as adjusted for voluntary
advances.  An Investor in the Yosemite/Ahwahnee I Program with an adjusted
investment amount of $10,000 will receive [122] shares of units in the Company
arbitrarily valued at $20 per unit.

          Neither National nor the Company's founders have any interest in 
the Yosemite/ Ahwahnee I Program except for National's contractual right to 
asset management fees and the $2,373 of tenancy-in-common interests purchased 
by National for which interests National will receive units in the 
Acquisition pro rata with the other Yosemite/Ahwahnee I Investors.  National 
will undertake not to exercise the warrants in the units.

   
     The following table and its footnotes sets forth the amount owed by the 
original borrower to the Yosemite/Ahwahnee I Program (including accrued but 
unpaid interest) plus the amount of assessments and advances paid by 
Investors at August 31, 1998, appraised real estate value, Exchange Value of 
the Program, the number and percentage of shares allocated to the Program, 
and the number of shares and comparative value of the Company to be held by 
founders after the Acquisition.
    

                                       17
<PAGE>

<TABLE>
<CAPTION>

                                                                                                                  % of Total
                                                                                                                  Shares to be
                                                                                                                  Outstanding
                                                                                                                   After the
                                     Amount            Real Estate                                               Acquisition if
                                   Owed plus            Appraised          Exchange        No. of Shares          All Programs
 Name of Program                  Assessments             Value            Value(1)       Allocated(1)(2)         Participate
- ---------------------       ------------------     -----------------    ------------    ------------------       ---------------
<S>                           <C>                   <C>                 <C>              <C>                    <C>          
 Yosemite/Ahwahnee I          $   9,063,163           $  1,782,036       $ 2,210,036         110,502                 [6.40]%
</TABLE>

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

   
(1)  The founders of the Company which include members of Company management, 
     as well as certain employees, former employees of National and 
     consultants to the Company and the Programs, will hold a total of 
     [323,631] Company shares after the Acquisition (18.74% of the 
     outstanding shares post-Acquisition, 17.48% if all the units are sold in 
     the concurrent offering and 5.3% if all the units are sold in the 
     concurrent offering and all warrants in units issued in the acquisition 
     are exercised) which, if valued at $20 per share, would have an 
     aggregate value of $[6.472,620].  The Company was formed, and shares 
     were purchased by the founders for $.01 per share, prior to making the 
     Acquisition proposal.  The shares to be retained by the Company's 
     founders were not determined based only on fees cancelled or to be 
     cancelled by National and its principals.  Overall, National believed 
     that the Company's founders should hold slightly less than 20% of the 
     shares after the Acquisition assuming none of the Units in the 
     concurrent offering are sold and none of the warrants are exercised.  
     See "Dilution" at page __ of the Prospectus.  If the Acquisition is 
     completed, the following table sets forth the fees which National and 
     its principals have cancelled, or will cancel:
    
   
<TABLE>
<CAPTION>

                                                        Previously         To Be
                   Name of Program                       Cancelled       Cancelled
                                                       -------------    -----------
        <S>                                           <C>               <C>
        Sacramento/Delta Greens                           $500,000              -0-
        Oceanside                                          601,125          261,273
        Yosemite/Ahwahnee I                                 72,158              -0-
        Yosemite/Ahwahnee II                             1,157,867          124,250
        Mori Point                                         461,589              -0-
        Cypress Lakes                                      468,000              -0-
        Palmdale (Joshua Ranch)                                -0-              -0-
        Esperanza                                          102,134              -0-
        Stacey Rose A                                       64,293              -0-
        Stacey Rose B                                       17,267              -0-
                                                        ----------      -----------
             TOTAL                                      $3,444,433      $   385,523
                                                        ----------      -----------
                                                        ----------      -----------
</TABLE>
    
   
(2)  Had the shares retained by the founders of the Company been allocated to
     the founders based only on cancelled fees, [1.8]% ([2]% if only the 
     seven "Trudy Pat" programs participate) of the total shares to be owned 
     by the Company's founders after the Acquisition ([6,097] shares if all 
     programs participate and [6,405] shares if only the seven "Trudy Pat" 
     programs participate) would have been deemed allocated from this Program.
    

                                       18
<PAGE>

HISTORICAL COMPENSATION TO NATIONAL/EFFECT OF ACQUISITION

     The following table sets forth the compensation accrued by National, as
well as actually paid to National, during the years ended December 31, 1997,
1996 and 1995, and for the six months ended June 30, 1998.


<TABLE>
<CAPTION>
                                                                                                           Incurred
                            Incurred     Actually     Incurred    Actually       Incurred      Actually    for Six    Actually Paid
                            for Year     Paid for     for Year    Paid for       for Year      Paid for     Months        in Six
                             Ended      Year Ended     Ended     Year Ended       Ended       Year Ended    Ended      Months Ended
 Name of Program          12/31/95(1)  12/31/95(2)  12/31/96(1)  12/31/96(2)   12/31/97(1)   12/31/97(2)   6/30/98       6/30/98
- ---------------------    ------------  -----------  -----------  -----------  -------------  -----------  ---------  --------------
<S>                      <C>           <C>          <C>          <C>          <C>            <C>          <C>
 Yosemite/Ahwahnee I       $84,051(3)      $-0-     $150,800(3)   $101,626     $148,439 (3)    $60,700     $75,333       $30,392
</TABLE>


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

(1)  These amounts represent servicing fees and salaries for officers and
     employees of Ahwahnee Golf Course and Resort, Inc. for property management
     services.
(2)  These amounts represent asset management fees only.
(3)  Approximately $81,752 per year if the Acquisition had been completed during
     the above periods including $42,511 of estimated salaries to be paid by the
     Company to its officers and other employees which were allocated to the
     Yosemite/Ahwahnee I Program based on Exchange Values.  No cash would have 
     been available to pay officers' bonuses or dividends to shareholders.

HISTORICAL CASH DISTRIBUTIONS TO INVESTORS/
EFFECT OF THE ACQUISITION

     The following table sets forth the cash distributions made to Investors
during each of the years ended December 31, 1992, 1993, 1994, 1995, 1996 and
1997:

<TABLE>
<CAPTION>

                             Prior to
      Name of Program          1992        1992         1993        1994        1995       1996       1997        Total
- -----------------------   ------------  ---------    --------   -----------   -------   --------    -------   --------------
<S>                       <C>           <C>          <C>        <C>           <C>       <C>         <C>       <C> 
 Yosemite/Ahwahnee I
      Principal            $   45,000    $135,000     $103,085     $      0     $   0      $  0       $  0     $    283,085
      Interest             $1,903,306    $920,794     $335,557     $  4,756     $   0      $  0       $  0     $  3,164,413
</TABLE>

     There have been no recent distributions to Investors.  The Acquisition is
not expected to alter this distribution pattern.

FURTHER FINANCIAL INFORMATION

     See the following portions of the Prospectus for further financial
information about the Yosemite/Ahwahnee I Program, as well as the others:

     -    "Selected Financial Information" at page __.

     -    "Management's Discussion and Analysis of Financial Condition and
Result of Operations" at page __.

     -    "Financial Statements" at page F-1.

                                       19
<PAGE>

              SUPPLEMENT TO CONSENT SOLICITATION STATEMENT/ PROSPECTUS
                                         OF
                           AMERICAN FAMILY HOLDINGS, INC.
                                          
                             PREPARED FOR INVESTORS IN
                      YOSEMITE/AHWAHNEE II "TRUDY PAT" PROGRAM
                                          
             CAPITALIZED TERMS USED IN THIS SUPPLEMENT AND NOT DEFINED
              HEREIN HAVE THE MEANING GIVEN TO THEM IN THE PROSPECTUS.
                    SEE "GLOSSARY" AT PAGE __ OF THE PROSPECTUS.
                                          

                              ----------------------
   
     You must read the entire Consent Solicitation Statement/Prospectus to 
fully understand the Acquisition. This Supplement has been prepared to help 
the Investors in the Yosemite/Ahwahnee II Program to understand how the 
Acquisition described in the accompanying Prospectus will affect them.  If 
completed, the effects of the Acquisition may be different for Investors in 
the other Programs.  A separate supplement has been prepared for each of the 
other Programs, copies of which may be obtained, without charge, by writing 
to National Investors Financial, Inc., 4220 Von Karman Avenue, Suite 110, 
Newport Beach, California 92660, Attention: Vivian Kennedy, or calling 
1-800-590-7772.
    

   
   As described in the accompanying Prospectus, American Family Holdings, 
Inc. (the "Company") is offering units of its securities in exchange for the 
assets (including cash reserves), certain liabilities and business activities 
owned by Investors in seven former "Trudy Pat" programs and three other 
programs managed by National Investors Financial, Inc. ("National").  For 
this proposed Acquisition, the Company will issue an aggregate of 
$[28,066,419] of units arbitrarily valued at $20 per unit.  A unit consists 
of one share of common stock plus warrants to purchase three additional 
shares.  [The shares included in the units will be listed for trading on 
the ___________under the symbol "___." The warrants will [not] be listed for 
trading.] The purpose of the transaction is to consolidate the operations of 
the programs, improve the ability to sell or obtain financing for development 
of the programs' properties, eliminate the assessment process, focus on 
revenue-generating potential, improve efficiency of operations in order to 
reduce costs and increase profit potential, and provide the investors with 
liquidity for their investments.
    

   
   Of the [1,403,321] units ([1,380,175] units if only the "Trudy Pat" 
programs participate) the Company in the Acquisition, Investors in the 
Yosemite/Ahwahnee II Program will receive a total of [229,504] shares or [117]
shares per $10,000 of Adjusted Outstanding Investment.  After the costs of an
outright sale of the property, and the payment of Program liabilities, 
National does not believe any alternative would yield to Investors in the 
Yosemite/Ahwahnee II program an amount that is higher than the value of the 
Company units to be received in the Acquisition. You may receive additional 
units if your program's property is sold, and if before December 31, 1999, 
cash sale proceeds (net of closing costs and interest) are received in excess 
of the property's March 1998 appraisal value.
    

   
   In each of the Programs, the Investors will vote on whether to approve the 
Acquisition.  INVESTORS HOLDING A MAJORITY OF THE AMOUNT INVESTED IN 
THE SEVEN "TRUDY PAT" PROGRAMS MUST VOTE TO APPROVE THE ACQUISITION FOR IT TO 
TAKE PLACE.
    

   This solicitation commenced on _______, 1998 and  expires at 5:00 p.m., 
Pacific Time, on __________, 1998 unless extended.  Call 1-800-590-7772 with 
questions.

MOST MATERIAL RISKS OF THE ACQUISITION:

- -    If the acquisition is approved, you will no longer have a 
tenancy-in-common interest in your program's property.  Instead, you will 
hold shares in a publicly-traded real estate company and will not receive 
liquidation proceeds when, or if, your program's property is sold.  As an 
investor in a publicly-traded company with many stockholders, you will have 
relatively less voting power.

- -    If the acquisition is approved, your investment will be subject to the 
risks associated with resort development and management plus new risks 
associated with a business which also plans to construct and sell residential 
properties, and which plans to pursue the development of a hotel/conference 
center.

- -    If a trading market develops, the initial trading price for the stock 
will likely be substantially below the arbitrary value of $20 per unit 
assigned for purposes of the acquisition.  Thus, the value of the units you 
receive may be less than you might receive if the property of your program 
were sold.

   
- -    Principal stockholders of National and executive officers of the 
Company will hold approximately (6.23% if all the units are sold in the 
concurrent offering and 4.66% if all the units are sold in the concurrent 
offering and all warrants issued in the acquisition are exercised) for which 
they paid $0.01 per share and will receive annual cash compensation 
aggregating $560,000 as officers and employees.  National will be relieved of 
its servicing and asset management obligations and will no longer earn 
servicing and asset management fees of approximately $885,000 annually. 
However, the Company will still owe National over $1,800,000 of accrued but 
unpaid fees and expenses.
    

- -    No independent advisors represented you in structuring this transaction.

- -    There can be no assurance that the transaction is not a taxable event.  
If so, National believes a tax loss is the probable result for most of you.

   
- -    The Company must have additional cash to fund its proposed operations.  
If it cannot obtain such funding from the sale of certain of its properties, 
the exercise of the warrants included in the units or the sale of additional 
units, it may be no more successful than the programs have been individually 
in completing the development of some or all of the properties.
    

NATIONAL STRONGLY RECOMMENDS THAT ALL INVESTORS VOTE "YES" ON THE ACQUISITION.

<PAGE>

MATERIAL RISKS AND DISADVANTAGES

     A full description of the material risks of the Acquisition may be found 
on pages [__] through [__] of the accompanying Prospectus.  Those risks 
include:

     RISKS OF THE ACQUISITION

   
     THERE WILL BE FUNDAMENTAL CHANGE IN THE NATURE OF YOUR INVESTMENT.  If 
the acquisition is completed, there will be a change in the nature of the 
investment of each investor from holding a tenancy-in-common interest in real 
estate to holding shares (and the right to buy additional shares) in an 
on-going company, the assets of which may be changed from time to time 
without approval of investors.  If the acquisition is completed, investors 
will be able to liquidate their investments only by selling their shares 
[on the ______] or in private transactions, and they will not receive a 
return of their investment in the form of liquidation proceeds through 
property sales.  If the acquisition is completed, investors will have an 
investment in an entity that is larger than each of the programs and will 
thus lose relative voting power.  Investors will have an investment in a 
business which also operates a golf course and a recreational vehicle park, 
and which plans to pursue the development of timeshare facilities and a 
hotel/conference center.
    

     THE EXCHANGE VALUES OF THE PROGRAMS ARE NOT THE SAME AS THE POTENTIAL 
SALES PRICE.  Investors are subject to the risk that the exchange value of a 
program does not reflect the price a program's assets might bring in a sale.  
If the property of a program were to be sold, the net proceeds of the sale 
and the amount finally distributed to an investor in that program may be more 
or less than the exchange value.  There is no assurance that the future value 
of the shares and warrants received in the acquisition will be greater than 
the most recent appraised value of the property.

     THE TRADING PRICE FOR THE SHARES IS UNCERTAIN.  Initially, shares may 
trade at prices substantially below the arbitrarily determined exchange value 
of $20 per unit or the historical book value of the company's assets.  There 
is no guaranty that a liquid trading market will develop for the shares, or 
be sustained.  If a trading market develops for the shares, the price of 
shares after the acquisition will likely decrease below the exchange value 
per share of $20 due to a potentially large number of shares that investors 
may sell immediately after the acquisition.

   
     THERE WERE CONFLICTS OF INTEREST IN STRUCTURING THE ACQUISITION. The 
founders of the company, and specifically the principal shareholders of 
National, as well as National itself, will be subject to conflicts of 
interest. The principal shareholders and employees of National and the 
company, will hold approximately [16.35]% of the company's outstanding stock 
(6.23% if all the units are sold in the concurrent offering and 4.66% if all 
the units are sold in the concurrent offering and all warrants in units 
issued in the acquisition are exercised) for which they paid $0.01 per share. 
Other founders of the company will hold approximately [2.3]% of the company's 
outstanding stock (0.88% if all the units are sold in the concurrent offering 
and 0.66% if all such units are sold and all warrants issued in the 
acquisition are exercised) for which they also paid $0.01 per share.  Thus, the
investors' total ownership interests in the programs' properties will be 
diluted by the equity interest in the company held by the founders of
    

                                       1
<PAGE>

   
the company.  The principal stockholders of National and other executive 
officers of the company will receive annual cash compensation aggregating 
$560,000 as officers and employees of the company. National will be relieved 
of its servicing and asset management obligations and will no longer earn 
asset management or servicing related fees.  However, despite the fact that 
National will have forgiven over $3,800,000 of unpaid fees and expenses, 
the company will still owe National over $1,800,000 of accrued but unpaid fees
and expenses.
    

     The charter documents contain a number of provisions that may have the 
affect of delaying or discouraging a change in management which is not 
favored by the board of directors.  These provisions include a board of 
directors with three classes serving staggered three year terms, the 
inability to remove a particular director before the expiration of his or her 
term without a two-thirds supermajority vote, and the inability to amend the 
anti-takeover provisions of the charter documents without a similar vote.  
Thus, if investors are unhappy with management's performance, it will be more 
difficult to remove directors not favored by the investors.

     NO INDEPENDENT PARTY WAS RETAINED BY NATIONAL TO NEGOTIATE ON BEHALF OF 
THE INVESTORS.  Therefore, terms of the acquisition may be less favorable to 
investors and more favorable to founders of the company which included the 
principal shareholders of National than if the acquisition had been subject 
to arm's-length negotiation.  Had an independent party negotiated on behalf 
of each program, the terms of the acquisition may have been more favorable to 
certain or all of the programs and fewer shares and less favorable employment 
contracts may have been received by the founders of the company.

     THE ACQUISITION MAY NOT BE A TAX-FREE TRANSACTION TO INVESTORS.  Due to 
uncertainties in the facts of this transaction, tax counsel is unable to 
opine conclusively on the tax consequences of the acquisition to investors.  
The acquisition may be taxable, if at all, only with respect to the 
investors' receipt of warrants.  Alternatively, if the acquisition is a fully 
taxable transaction, an investor would recognize gain or loss in 1998 equal 
to the difference between the investor's tax basis in his interest in a 
program property, and the number of shares of the company received valued at 
$20 per unit.  If the acquisition is treated as fully taxable, National 
believes most investors would recognize a tax loss.

     THE COMPANY MAY INCUR SIGNIFICANT ADDITIONAL DEBT.  After the 
acquisition, none of the properties will be subject to any liens other than 
for property taxes.  The board of directors could authorize borrowing by the 
company the debt service for which may adversely affect the company's ability 
to make distributions to shareholders.  The company may incur full recourse 
debt which exposes all of the assets of the company to repayment instead of 
limited recourse debt which generally exposes specific properties for the 
repayment of debt.

     THE BOARD OF DIRECTORS MAY UNILATERALLY CHANGE INVESTMENT, FINANCING AND 
CERTAIN OTHER POLICIES WITHOUT SHAREHOLDER APPROVAL.  Although the board of 
directors of the company intends to implement the business plan set forth 
herein, the board will have the ability to change investment, financing and 
other policies of the company without the consent of shareholders.

     THERE WILL BE NO APPRAISAL OR SIMILAR RIGHTS FOR NONCONSENTING 
INVESTORS. If you vote against the acquisition, and it is approved, you will 
not be able to object to the acquisition and 

                                       2
<PAGE>

receive the appraised value of your tenancy-in-common interest in your 
program's assets.  You will have no choice other than to accept units for 
your interests.
   
     THE COMPANY HAS NO OPERATING HISTORY. The company was formed over a year
ago to take part in the acquisition of your property.  It does not have the 
benefit of operating for a long time.  This means that shares in the company 
are much riskier than ownership of shares of established companies. If the 
company had been operating as if it owned the properties which it desires 
to acquire, it would have experienced losses to date.
    

   
     THERE WILL BE FUNDAMENTAL CHANGES IN THE BUSINESS PLAN IF THE 
ACQUISITION TAKES PLACE.  Rather than being focused on a single property, the 
company will be an infinite life entity focused on the management of the 
properties of at least seven of the former "Trudy Pat" programs plus the 
properties of other programs which elect to participate in the acquisition.  
The effect of this on investors is two-fold.  First, poor performance of a 
particular property may affect the company's operations as a whole regardless 
of the performance of the other properties.  Second, there will be no 
particular time when an investor can expect that a sale of any of the 
properties will result in cash distributions to him or her.
    

     YOUR VOTING RIGHTS WILL CHANGE.  You will not be able to vote on changes 
or sales of a particular property.  Those decisions will be made by the board 
of directors or management.  In addition, you will have an investment in an 
entity that is larger than each of the programs and, thus, you will lose 
relative voting power.

     CASH DISTRIBUTION POLICIES WILL BE CHANGED.  Despite the expectation of 
investors that they would receive regular principal and interest payments on 
their original investments, because of the borrowers' defaults there have 
been no distributions from any of the programs, other than the Oceanside 
program, in the past three years.  Future cash distributions will be based on 
the company's earnings and the decision of the board of directors to pay 
dividends. Therefore, even if a property in which you formerly held an 
interest were to perform well, there is no assurance that there would be cash 
distributions to you.

   
     THE METHOD OF MANAGEMENT COMPENSATION WILL BE CHANGED.  Prior to the 
dates that title to the properties securing the original program loans was 
taken, National was entitled to an annual loan servicing fee equal to one 
percent of the original loan amounts.  When title to the properties was taken 
on behalf of the programs, even though the loans no longer existed, National 
continued to charge the same rate as the servicing fee for the asset 
management services it provided to investors.  The investors in each of the 
programs had become the beneficial tenant-in-common owners of real estate, 
most of which was undeveloped.  While it had no obligation to do so, in order 
to assist the beneficial owners in protecting their real estate assets and 
readying them for sale or development, National assumed the duties of an 
asset manager after title was taken to the properties.  In this capacity, 
National obtained information from investors about their preferences in 
regard to development or sale of the properties, and facilitated the 
assessment of investors to raise funds necessary to pay property taxes, 
insurance and other costs of property ownership.
    

                                       3

<PAGE>

   
     The annual fees payable to National are currently $50,000 for 
Sacramento/Delta Greens; $300,000 for Oceanside; $61,068 for 
Yosemite/Ahwahnee I; $133,646 for Yosemite/Ahwahnee II; $100,000 for Mori 
Point; $140,000 for Cypress Lakes; $150,000 for Palmdale/Joshua Ranch; $5,000 
for Esperanza; $3,153 for Stacey Rose A; and $850 for Stacey Rose B.
    

   
     In addition to the one percent fee, compensation has been earned for 
property management services provided to the Oceanside program ($896,000 
accrued since the date of ownership (November 1993) through June 30, 1998; 
$876,000 actually paid) and Yosemite/Ahwahnee properties ($594,535 accrued 
since the date of ownership (September 1995); $-0- actually paid) by officers 
and employees of National in their capacities as officers and employees  of 
Oceanside Development, Inc. and Ahwahnee Golf Course & Resort, Inc.  Those 
property management services included, without limitation, solicitation, 
engagement, coordination and supervision of:  entitlement and permit 
processing, environmental, engineering, planning, architectural, 
construction, marketing, appraisal, legal, accounting and other experts as 
needed for each project; due diligence on potential service providers; 
assistance in presentations and applications for approvals to governmental 
agencies; packaging and documenting the status of a project for potential 
financing, sale or joint venture; supervising and managing the operational 
activities for construction projects and daily operations for the Oceanside 
and Yosemite/Ahwahnee projects; and contract negotiations and documentation.  
To the extent similar property specific services were provided to the other 
programs, they were provided without extra charge because the necessary 
activities were less regular and less operationally intense.
    

   
     In the future, compensation will be paid to officers of the company in 
the form of salaries (aggregating $560,000 annually plus contractual bonus 
opportunities and salary increases), stock options and other benefits.  See 
"Management Following the Acquisition -- Directors and Executive Officers 
Compensation and Incentives" for details of stock options and other benefits. 
These salaries and other forms of compensation will be payable to management 
of the company even if one or more of the properties acquired in the 
acquisition is subsequently sold.
    

     HOLDERS OF MAJORITY OF TENANCY-IN-COMMON INTERESTS BIND A PROGRAM. 
Approval of the acquisition by investors holding a majority of outstanding 
interests in a program will bind all of that program's investors.

   
     NATIONAL'S JUDGMENT REGARDING THE DIFFERENCES IN YOSEMITE/AHWAHNEE 
APPRAISALS MAY BE INCORRECT WHICH MEANS THAT THE EXCHANGE VALUES FOR THOSE 
PROPERTIES COULD BE TOO LOW OR TOO HIGH. National reviewed the updated March 
1998 appraisal of the Yosemite/Ahwahnee properties which reflected an 
aggregate "as is" appraised value of $20,246,000 and the October 1996 
appraisal which reflected an "as is" aggregate appraised value of $4,000,000. 
The results of those appraisals clearly differed from each other, and, in 
management's judgment, the difference could not be accounted for solely by 
improving market conditions.  Some of the parcels, including the golf course, 
were subsequently sold, on June 5, 1998, to the Oceanside Program investors 
to obtain working capital for the Yosemite/Ahwahnee programs.  Based on its 
review of all appraisals, National concluded that the properties currently 
owned by the

                                     4

<PAGE>

Yosemite/Ahwahnee I and II Programs have values of $5,486,000 
($1,782,950 and $3,703,050, respectively), and the parcels currently owned by 
the Oceanside Program have a value of $5,080,000.  National believes its 
approach is reasonable.
    

     GENERAL REAL ESTATE RISKS

   
     THERE ARE SIGNIFICANT DELINQUENT PROPERTY TAXES.  If delinquent property 
taxes are not timely paid, the company could lose one or more of the 
properties to tax sales.  Each of the programs' properties is subject to the 
following delinquent property taxes as of August 31, 1998:  Sacramento/Delta 
Greens approximately $27,000; Yosemite/Ahwahnee (combined) - approximately 
$500,000; Mori Point - approximately $165,000; Cypress lakes - approximately 
$204,000; Palmdale/Joshua Ranch - approximately $63,000; Esperanza - 
approximately $20,000; and Stacey Rose (combined) - approximately $30,000.  
Annual payments required for all the properties for current taxes (including 
amounts currently due on five-year payment plans) total approximately 
$549,000.  In the case of Sacramento/Delta Greens, Yosemite/Ahwahnee, Mori 
Point, Palmdale/Joshua Ranch and Stacey Rose properties, National has entered 
into statutorily authorized 5-year payment plans with the applicable taxing 
authorities.
    

   
     CERTAIN ASSETS MUST BE SOLD TO RAISE WORKING CAPITAL.  Unless a 
minimum of approximately $[4,565,000] from sale of certain assets of the 
programs or the sale of units in the concurrent offering or the exercise of 
warrants become available, the company will not be able to proceed with its 
entire business plan.  The company will also need financing from other 
sources to complete its plan.  Financing sources are not predictable and 
interest rates or other costs of financing may be prohibitive.  Neither the 
programs nor the company have received any commitment from other sources. In 
their current tenancy-in-common structure, the programs cannot obtain 
traditional bank financing.
    

   
     FEDERAL, STATE AND LOCAL ENVIRONMENTAL AND OTHER LAWS MAY REQUIRE 
EXPENSIVE HAZARDOUS SUBSTANCE CLEAN-UP OR REMOVAL AS WELL AS EXPENSIVE PUBLIC 
IMPROVEMENTS.  We have not conducted any environmental audits on the 
properties. As a result, there may be environmental liability to the company. 
Local governments have required residential developers to pay assessments 
for streets, schools and parks which increase the cost of development.  
Increased costs can have a negative affect on the company's sale of 
residential lots.
    

     IF THERE IS AN UNINSURED LOSS, THE COMPANY COULD LOSE ITS INVESTMENT, 
PROFITS OR CASH FLOW FROM A PROPERTY.  The company will carry customary 
insurance for its properties.  Certain extraordinary losses such as 
earthquakes and floods may be uninsurable or too expensive to insure.  The 
company does not plan to carry earthquake or flood insurance.  If an 
uninsured loss occurs, the company would lose capital as well as revenues, 
and would still owe other debts related to the property affected, if any.

     THE DEVELOPMENT OF ADDITIONAL PROJECTS MAY OCCUR.  We may develop 
additional projects in the future, although we have no immediate plans to do 
so. Real estate development involves more risks than in the ownership and 
operation of established projects.  Financing may not be available on 
favorable terms for development projects; construction may not be completed 
on

                                       5

<PAGE>


schedule or budget; long-term financing may not be available on completion of 
construction; and sites may not be sold on profitable terms.

   
     THE CALIFORNIA ECONOMY HAS FLUCTUATED BROADLY IN THE PAST FEW YEARS.  
Initially, we will conduct all of our business in California.  Our markets 
have been affected by substantial fluctuations in local economic conditions, 
interest rates, inflation, employment levels and regulations.  California has 
also experienced draught conditions, resulting in water conservation measures 
and rationing.  In the past, these conditions have caused local governments 
to restrict residential development.  California's climate and geology 
present risks of natural disaster such as earthquakes and floods.
    

   
     WHEN THE ACQUISITION IS COMPLETED, NATIONAL AND ITS PRINCIPALS WILL BE 
OWED $[1,818,684] BY THE COMPANY.  This represents accrued fees and expenses 
from the programs which National  has not cancelled.  This amount is due and 
payable and the company intends to start paying it after the Acquisition, but 
only from operating revenues, proceeds from the sale of assets or the 
exercise of warrants, and not from working capital generated by the proceeds 
of unit sales in the concurrent offering.
    

     REAL ESTATE RISKS OF SACRAMENTO/DELTA GREENS

   
     PERMITS TO DEVELOP THE PROPERTIES NEED TO BE OBTAINED.  Construction of 
the Sacramento/Delta Greens property will require approval of a new tentative 
map, the filing of a final map and obtaining building permits from the city. 
The tentative tract map process for the Sacramento/Delta Greens property 
required that studies be conducted to identify any endangered species' 
habitat on the property. Since some were identified, changes to the tentative 
development plans have been made to reduce or eliminate any damage to the 
habitat.  A new tentative map needs to be approved by the City. The longer 
this process takes, the longer it will be before any of the property is ready 
for any construction, further development activity or sale.
    

     HOLDING AN INVENTORY OF RESIDENTIAL LOTS AT THE SACRAMENTO/DELTA GREENS 
PROPERTY MAY CAUSE THE COMPANY TO INCUR SUBSTANTIAL CARRYING COSTS UNTIL THE 
LOTS CAN BE SOLD.  Changing market conditions may increase the difficulty of 
selling the lots.  If the company chooses to build homes on the lots, delays 
in construction, the lack of reasonably priced construction or mortgage 
financing, and the general California economy could lengthen the holding 
period for the lots.  This would mean a delay in realizing cash from the 
business operations. The average carrying costs, including property taxes, 
management and servicing related fees, for this property has averaged 
approximately $10,000 per month over the past three years.

   
     RISKS OF RESIDENTIAL DEVELOPMENT.  The market for residential real 
estate is cyclical and the residential lot development industry is highly 
competitive. If the demand for new lots does not keep pace with competitive 
supply, our properties may be sold at a loss.  The location of the company's 
lots, the presence of other competition, customer acceptance and pricing are 
all factors affecting success.  Competitors may have better financial, 
managerial and other resources, affecting our ability to successfully compete.
Sacramento/Delta Greens represents over 5% of the assets of the company.
    

                                      6

<PAGE>

   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that adequate funds will not 
be available to pay the engineering costs required to mitigate endangered 
species issues and pay for the planning and design expenses for the city to 
approve a new tentative trace map (estimated by management to cost 
approximately $25,000).  Another risk is whether the lots to be developed 
will appeal to builders and whether home financing will be available. Finally,
there is a risk that the development and sale of lots or homes will be 
profitable.
    

   
     Real Estate Risks of Yosemite/Ahwahnee Properties (including the golf 
course and surrounding land which is owned by the Oceanside program investors)
    

   
     PERMITS TO DEVELOP THE CONDOMINIUM-TYPE TIMESHARE ASPECT OF THE RESORT 
HAVE NOT YET BEEN OBTAINED.  The Yosemite/Ahwahnee property has a final map 
on 32 remaining single family estate lots and a use permit for a 600 space 
recreational vehicle park.  Planning and development are underway for 100 
additional recreational vehicle sites, as well as vacation villa timeshare 
units.  Additional planned usage such as traditional, attached timeshare 
units will require extensive county and state approvals.
    

     RISKS AFFECTING OPERATION OF A GOLF COURSE.  Increased competition, 
seasonality, weather and course conditions will affect the operations of the 
company.  While no new golf courses have opened near the Ahwahnee Golf 
Course, new courses could increase the competition and reduce the rounds 
played. Seasonal variations may require the company to supplement revenue at 
the golf course to meet operating expenses.  Weather can negatively affect 
the turf grass and reduce the number of rounds played.  Inflationary costs 
may not be offset by increased dues.  Also, golf's success depends on 
discretionary spending by consumers, which may be vulnerable to regional and 
economic conditions, as well as to pleasure or destination travel preferences 
by visitors and tourists.  All of these factors could reduce the amount of 
money earned by the company.

   
     The Yosemite/Ahwahnee golf course can be an important amenity which may 
attract potential timeshare purchasers in the future.  At this time, the 
project does not rely on the golf course for its revenue.  National estimates 
that the value of the golf course will be less than 20% of the assets of the 
company.
    

     RESORT DEVELOPMENT IS UNPREDICTABLE FOR A VARIETY OF REASONS AND COULD 
RESULT IN LOSSES.  In addition to normal real estate risks, financing is hard 
to obtain, and the lodging industry can be unpredictable, seasonal and very 
competitive.  Without additional financing or capital, the company will not 
be able to develop its resort projects as part of its growth strategy.  
Economic conditions, changes in travel patterns, extreme weather conditions, 
labor and other variable costs can all affect revenues and profits.  For 
example, Spring through Fall at the Yosemite/Ahwahnee property are the 
periods of highest occupancy.  Seasonality can be expected to cause quarterly 
fluctuations in the company's revenues.

   
    

     RISKS RELATING TO TIMESHARE OPERATIONS.  Certain factors affecting 
timeshare operations could result in losses.  Negative press surrounding the 
remarketing of timeshares might negatively impact sales and operations. Also, 
marketing costs are high relative to selling price which can reduce or 
eliminate profits from the sale of timeshare interests.

                                       7

<PAGE>

     In addition, according to the American Resort Development Association, 
there is a tendency for  timeshare owners to default more often on their 
timeshare loans then homebuyers who borrow to buy a home.  If a buyer 
defaults, we would incur costs in remarketing the timeshare.

   
    
     The timeshare industry is extremely competitive and we may not be able 
to secure development financing on acceptable terms.
   
    

   
     Since the project is not yet permitted for traditional attached 
timeshare units, there has been no allocation of assets. Should attached 
timeshare be approved, the company anticipates that a significant portion of 
the revenue of the company will be derived from sales of timeshare units. 
    

     RISKS RELATING TO RECREATIONAL VEHICLE PARK OPERATIONS.  Risks relating 
to recreational vehicle parks are substantially the same as those described 
above for timeshare projects.

   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that adequate funds will not 
be available to (i) make up for the current cash drain from operations and 
maintenance of the golf course, clubhouse and current recreational vehicle 
facilities (estimated by management at approximately $350,000) annually and 
(ii) complete the construction of additional recreational vehicle sites and 
obtain approvals for and construction of the first group of vacation villa 
timeshare units (estimated by management to cost approximately $3,000,000).  
There are also a risk that the operation of recreational vehicle sites, 
timeshares and golf course activities will not be profitable.
    

     REAL ESTATE RISKS OF MORI POINT PROPERTY
   
     PERMITS TO DEVELOP THE PROPERTY HAVE NOT YET BEEN OBTAINED.  If needed 
permits for development are not obtained or reissued, the business plan for 
the company will have to be revised.  Additionally, the presence of two 
endangered species on the Mori Point property increases the risks that 
necessary approvals may not be received if an acceptable habitat mitigation 
plan cannot be developed.  The permitting process with the California Coastal 
Commission and the City of Pacifica is expensive and time consuming.  Mori 
Point had a specific plan and tentative map approvals to build a 
hotel/conference center which expired in 1991. These approvals must be 
obtained or reinstated prior to construction on the property. Mori Point will 
represent approximately 20% of the assets of the company.
    

     HOTEL/CONFERENCE CENTER DEVELOPMENT IS UNPREDICTABLE FOR A VARIETY OF 
REASONS AND COULD RESULT IN LOSSES.  In addition to normal real estate risks, 
financing is hard to obtain, and the lodging industry can be unpredictable, 
seasonal and very competitive.  Without additional financing or capital, the 
company will not be able to develop its hotel/conference center project as 
part of its growth strategy.  Economic conditions, changes in travel 
patterns, extreme weather conditions, labor and other variable costs can all 
affect revenues and profits.  Seasonality can be expected to cause quarterly 
fluctuations in the company's revenues.  At the hotel/conference center 
property at Mori Point, we may be competing against well-known chains and 
extended-stay inns.

                                8

<PAGE>

   
    

   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that the city government 
will not approve the property for its intended use.  Capital to conduct 
engineering and environmental studies in order to apply for and obtain 
approvals for its use from the city is estimated to be approximately 
$500,000.  Capital will also be necessary for roads, utilities and other 
infrastructure costs prior to construction.  Finally, there is a risk that 
the proposed hotel/conference center may not be profitable.
    

     REAL ESTATE RISKS OF CYPRESS LAKES PROPERTY

   
     THE VESTED TENTATIVE MAP WILL EXPIRE IN APRIL 1999 UNLESS RENEWED AND 
THE BUILD OUT OF THE PROPERTY WILL BE EXPENSIVE.  Due to being located in a 
100-year flood plain, the property requires a levee to be constructed around 
its perimeter which is very expensive to construct.  Preliminary engineering 
estimates indicate these costs to be more than $9,000,000. It may be 
desirable to change the vesting tentative map if the costs can be reduced 
significantly.  While mere extension of the expiration date of the existing 
vested tentative map is not expected to be controversial, any changes in the 
existing plan could subject the project to public hearings which might result 
in additional costs being placed on the project.  This could further increase 
the high front-end financial requirements.  Additionally, such modifications 
might not be approved.
    

   
     Cypress Lakes is a proposed master-planned community and represents more 
than 20% of the assets of the company.  Joint venture partners would have to 
be brought in by the Company to help with the large capital requirements of 
such a large project in order to develop it.  It may be difficult to find 
substantial builder/developers who have the financial ability to purchase or 
develop the project.  Changing market conditions may increase the difficulty 
in selling lots.
    

   
     Should the company determine to build out the project, delays in 
construction, reasonably priced mortgage and construction financing and the 
local and general California economy could lengthen the holding period for 
the lots.  This would mean delays in realizing cash from the business 
operations.
    

   
     RISKS AFFECTING OPERATION OF A GOLF COURSE.  When, and if, the golf 
course is developed, it will face competition from the 15 golf courses within 
a 25-mile radius.  Seasonality, weather and course conditions will affect the 
operations of the company.  Weather can negatively affect the turf grass and 
reduce the number of rounds played.  Inflationary costs may not be offset by 
increased dues.  Also, golf's success depends on discretionary spending by 
consumers, which may be vulnerable to regional and economic conditions, as 
well as to pleasure or destination travel preferences by visitors and 
tourists.  All of these factors could reduce the amount of money earned by 
the company.
    

   
     RISKS OF RESIDENTIAL DEVELOPMENT.  Totaling 1,330 lots, a large supply 
of lots would be available and, due to the cyclical nature of the housing 
industry, demand may fluctuate differently than supply.  This could result in 
needing to sell lots at a loss.  Due to the size of the project, it 
could take between six and ten years to complete, which would subject it to 
new competitors entering the marketplace during the sales period. An 
environmental impact report

                                      9


<PAGE>

was obtained on the property. Any and all environmental concerns will be 
mitigated as required in the vested tentative map conditions of approval. No 
evidence of endangered species that would limit or preclude development of 
the project have been found.
    

     REAL ESTATE RISKS OF PALMDALE/JOSHUA RANCH PROPERTY
   
     A FINAL TRACT MAP MUST BE RECORDED.  After several years of effort by 
National, the vested tentative map was approved by the City of Palmdale at a 
hearing before the planning commission in early July 1998.  A final recorded 
map must be secured by National or a buyer in order to build on the property. 
Final engineering, soils, utility and various improvement studies will need 
to be conducted in order to record the final map.
    

   
     PERMITS TO DEVELOP THE PROPERTY NEED TO BE OBTAINED.  A final recorded 
map, which could take nine to twelve months after starting the process, will 
be required prior to construction.  Due to the size of this project which 
encompasses some 739.6 acres and is currently planned for 539 lots, 
additional grading studies, soils investigation and utility planning needs to 
be done which could negatively impact the cost of this large-scale 
development.
    

   
     HOLDING AN INVENTORY OF RESIDENTIAL LOTS MAY CAUSE THE COMPANY TO INCUR 
SUBSTANTIAL CARRYING COSTS UNTIL THE LOTS CAN BE SOLD.  Finding 
builder/developers that have the financial strength to handle this size 
project can be difficult.  Changing market conditions, the lack of 
reasonably-priced construction or mortgage financing and the general or local 
market conditions could lengthen the holding period for lots.  This would 
mean a delay in realizing cash from business operations.  The average 
carrying costs, including property taxes, predevelopment and asset management 
services for this property have averaged approximately $16,300 per month over 
the past three years.
    

   
     RISKS OF RESIDENTIAL DEVELOPMENT.  The market for residential real 
estate is cyclical and the residential lot development industry is highly 
competitive. If the demand for new lots does not keep pace with competitive 
supply, the property may be sold at a loss.  The location of the lots, the 
presence of other competition, customer acceptance and pricing are all 
factors affecting success. Competitors may have better financial, managerial 
and other resources affecting the company's ability to successfully compete. 
An environmental impact report was obtained on the property. Any and all 
environmental concerns will be mitigated as required in the vested tentative 
map conditions of approval. No evidence of endangered species that would 
limit or preclude development of the project have been found.
    

     Palmdale/Joshua Ranch is a proposed residential development and 
represents about 10% of the assets of the Company.

   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that adequate funds will not 
be available to pay for or finance (i) engineering, soils and utility studies 
which is estimated to cost approximately $140,000, and (ii) another risk is 
whether the lots to be developed may appeal to project builders. 
Palmdale/Joshua Ranch is a proposed residential development and represents 
about 10% of the assets of the company.
    

                                       10

<PAGE>

     REAL ESTATE RISKS OF ESPERANZA PROPERTY

   
     RISKS OF COMMERCIAL DEVELOPMENT.  The material risks associated with the 
development of the Esperanza Property are (i) as of August 31, 1998, 
approximately $23,000 of property taxes are delinquent and must be brought 
current or a statutory five-year payment plan must be arranged with the 
County of Riverside to avoid loss of the property for delinquent property 
taxes; and (ii) despite a strong economy, rents and values for many retail 
properties are expected to remain soft in 1998.  Pressure on rents brought 
about by over building, weakness in demand for space and store closures 
caused by lagging profits are the forces causing a soft market. No 
environmental or endangered species reports have been prepared for the 
property.
    

   
     ADDITIONAL SPECIFIC RISKS.  Within the City of Victorville there are 
approximately 3,250 acres zoned for commercial use, of which 60% remains 
available for development.  Victorville is home to the largest enclosed 
regional shopping center between San Bernardino and Las Vegas, which is known 
as The Mall of Victor Valley.  These commercial sites represent significant 
competition to the Esperanza project.  There are more than 5,400 acres within 
the city limits of Victorville zoned for light and heavy industrial use.  
Nearly nine percent of this 5,400 acres of land is vacant and is available in 
parcels ranging in size from one-half to five hundred acres.
    

     REAL ESTATE RISKS OF STACEY ROSE PROPERTIES
   
     RISKS OF RESIDENTIAL DEVELOPMENT.  The material risks associated with 
the development of the Stacey Rose Properties are (i) as of August 31, 1998, 
approximately $30,000 of property taxes are delinquent and must be brought 
current or a statutory five-year payment plan must be arranged with the 
County of Riverside to avoid loss of the Properties for delinquent property 
taxes; (ii) it is estimated that it may cost about $50,000 to finalize a 
tentative tract map on the parcels; (iii) a substantial, and potentially 
expensive, sales and marketing effort will be necessary to sell homes 
constructed on the properties if a bulk sale of the lots is not made; (iv) 
the properties are located in a lower income residential area; and (v) 
increasing government fees and assessments for streets, schools, parks and 
other infrastructure requirements could increase the cost of lots to the 
company, thereby increasing the sales price of the lots which will delay 
market absorption.  No environmental or endangered species reports have been 
prepared for the property.
    

   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that (i) adequate funds will 
not be available to finalize a tentative tract map on the parcels 
(approximately $50,000); (ii) the project will not appeal to project 
builders; and (iii) home financing at reasonable costs may not be available.  
There is also a risk that the development and sale of lots or home may not be 
profitable
    

     ANTI-TAKEOVER PROVISIONS

     Certain provisions of the charter documents may restrict changes in 
control of the Company's management.  These provisions may make it more 
difficult or expensive for another party to acquire and exercise control of 
the Company or to change its management, even if that change would be 
beneficial to you.  These provisions include:

                                  11

<PAGE>

     ADDITIONAL CLASSES OF SHARES.  Under the company's certificate of 
incorporation, subject to the receipt of fair value, the Board of Directors 
may issue shares in other classes or series and fix the rights, powers and 
limitations associated with such shares.  Although the Board of Directors has 
no present intention of doing so, it could issue a class or series that 
could, depending on its terms, impede a merger, tender offer or other 
transaction that you might believe is in your best interest or in which you 
might receive a premium for your shares over the then current market price.  
The issuance of such shares could also dilute your voting power.

     STAGGERED BOARD.  The Board of Directors is divided into three classes 
serving staggered three year terms.  This arrangement may affect your ability 
to change control of the company, even if you believe such a change is in 
your best interests.

     RESTRICTIONS ON CERTAIN BUSINESS COMBINATIONS.  The company's 
certificate of incorporation, as well as Delaware law, prohibits certain 
business combinations with owners of more than 15% of the outstanding voting 
stock of the company ("interested stockholders") within the three year period 
immediately prior to the date on which the interested stockholder became an 
interested stockholder.  These restrictions on certain business combinations 
may deter potential purchasers who seek control of the company.

     SUPERMAJORITY VOTES.  Changes to the company's certificate of 
incorporation which cover anti-takeover provisions require the approval of 
two-thirds of the company's voting stock.  This restriction also may deter 
potential purchasers who seek control of the company.

   
     IN ADDITION TO THE ANTI-TAKEOVER PROVISIONS, THE DELAWARE LAW, AS WELL 
AS THE CHARTER DOCUMENTS, LIMIT THE LIABILITY OF DIRECTORS AND OFFICERS TO 
SHAREHOLDERS. This limitation of liability may exceed the protections 
National enjoys under the programs' servicing agreements and limit 
shareholders' claims against management.
    

FAIRNESS TO INVESTORS IN THE YOSEMITE/AHWAHNEE II PROGRAM

   
     Both procedurally and from a financial point of view, the company and 
National believe the terms of the acquisition are fair as a whole and to the 
investors in each of the programs.  This determination is based on 
consideration of the following positive and negative factors:
    

   
     -    the units an opportunity for individual investor liquidity 
while the tenancy-in-common interests do not, however, there is no assurance 
that the shares will have any liquidity, or that any liquid market that 
develops will be sustained;
    
     -    while the number of units to be issued to reflect the exchange 
value of a program is arbitrary, the trading price of the shares included in 
the units initially is likely to be substantially below the $20 value 
arbitrarily assigned to the units.  In our opinion, the exchange values 
offered to investors for their assets allow for an equitable allocation of 
the [1,403,321] units ([1,380,175] units if only the "Trudy Pat" programs 
participate)  among the programs.  The disparity between exchange values and 
appraised values results from adding the value of program cash reserves and 
other assets, if any, to appraised values and deducting program 

                                    12

<PAGE>

liabilities (principally accrued property taxes and other fees net of fees to 
be forgiven by National);

   
    -  on completion of the acquisition the investors will hold over 80% 
(over 94.7% if all units are sold in the concurrent offering and all of the 
warrants included in the units to be issued in the acquisition are exercised) 
of the outstanding stock of the company.  After the acquisition, a total of 
[13.29]% of the outstanding stock of the Company will be held by 
Yosemite/Ahwahnee II investors (13.47% if only the seven "Trudy Pat" programs 
participate).  After the acquisition, founders of the company (principals, 
employees, former employees and consultants of National) will hold less than 
20% (  % if only the seven "Trudy Pat" programs participate).  Founders' 
shares were purchased for $.01 per share.  Among the properties, National and 
its principals will have forgiven over $3,800,000 of expenses and accrued 
fees of which a total of approximately $2,148,000 was earned for asset 
management and property management services after the loans defaulted and 
before the Ownership Dates of the properties.  The balance was earned after 
foreclosure for asset and property management services and expenses.  Of such 
amount, $1,157,867 is attributable to fees owed by Yosemite/Ahwahnee II 
investors.  National believes that the amount paid for the property 
management services is no greater than the amount that a third party would 
charge; 
    

     -    the current appraised value of the Yosemite/Ahwahnee II real estate 
assets ($3,703,050) (as well as the real estate assets of the other programs) 
and the fact that substantial financing is needed to further the property's 
development;

     -    the probability that the transaction will have minimal, if any, 
negative tax affect on investors.  National believes there will likely be no 
out-of-pocket tax cost to all, or the vast majority, of you;

     -    while conflicts of interest exist in the structuring of the 
acquisition, the issuance of shares to the founders of the company and the 
determination of management compensation and while you did not have 
independent representation in the structuring of the acquisition, we believe 
they have been counterbalanced by your opportunity to vote on the transaction 
and the Fairness Opinion;

     -    while the Yosemite/Ahwahnee II Program (as well as the other 
programs) were originally formed to have a two to four year finite life which 
should have ended between 1996 and 1997 and the investors expected to receive 
a return of their investment from the original borrower, the company is an 
infinite life entity which will not return the program investors' original 
investment based on a sale or refinancing of the properties underlying the 
original programs. However, after the borrowers defaulted on the "Trudy Pat" 
loans, the investors became beneficial owners of the underlying properties 
with the need to complete development, manage or otherwise ready the 
properties for sale.  Those endeavors had no fixed timetable and, thus, the 
finite life aspect of their original investments was significantly changed.  
Therefore, the infinite life aspect of the company is not viewed by National 
to be a material change from the investors' CURRENT situation;
   
     -    the acquisition will cause fundamental changes in the individual 
business plan of the Yosemite/Ahwahnee II Program.  Rather than being focused 
on the development of a single property for resort development and management 
purposes, the company will be focused on the 


                                       13

<PAGE>

management of at least seven and as many as ten properties.  Thus, the poor 
performance of a particular property may affect the company's operations as a 
whole regardless of the performance of the Yosemite/Ahwahnee II Property.  
Further, there will be no particular time when an Investor can expect its 
interest to be automatically liquidated;
    

     -    the fact that, except for the recent sale of a portion of the 
property to Oceanside investors, it has been difficult to find buyers or 
joint venture or financial partners for the project;

   
     -    Yosemite/Ahwahnee II investors will not be able to vote on changes 
to or dispositions of the Yosemite/Ahwahnee II Property or borrowing secured 
by that property.  Those decisions will be made by the Board of Directors or 
management of the company.  Further, as investors in a larger entity, 
relative voting power will be diluted;
    

     -    future cash distributions will be based on the company's earnings 
and the decision of the Board of Directors to pay dividends rather than the 
performance or sale of the Yosemite/Ahwahnee II Property;

     -    investors voting against the acquisition will have no alternative 
but to accept shares in the company if the acquisition is approved by holders 
of a majority of the tenancy-in-common interests in each of the programs;

     -    the anti-takeover provisions of the company's charter documents 
contain provisions that may have the effect of delaying or discouraging a 
change in management which is not favored by the Board of Directors of the 
company; and

     -    the Fairness Opinion rendered by Houlihan Valuation Advisers, an 
independent valuation firm which addresses only the allocation of the units 
in the acquisition and not the amount of the consideration paid to program 
investors in the acquisition as a whole.  See "Background and Reasons for the 
Acquisition" at page __ of the Prospectus.
   
     National reviewed the arbitrary value you will receive in connection 
with the acquisition and compared it with what you might receive if (i) the 
Yosemite/Ahwahnee II property was operated "as is" ($1,304 per $10,000 of 
Adjusted Outstanding Investment), (ii) the Yosemite/Ahwahnee II property was 
sold in a quick sale in three months or less ($1,304 per $10,000 of Adjusted 
Outstanding Investment), or (iii) the Yosemite/Ahwahnee II property was sold 
at the appraised value, net of program debt, used to determine the 
Yosemite/Ahwahnee II exchange value ($2,155 per $10,000 of Adjusted 
Outstanding Investment).  Based on that review, and even acknowledging that, 
initially, the company's shares included in the units issued in the 
acquisition would likely trade substantially below the arbitrary $20 issuance 
value for the units, National believes that there is a higher probability of 
realizing value from the Yosemite/Ahwahnee II property through the 
acquisition than through the other alternatives.  This belief is based on the 
expectation that some financing opportunities will become available based on 
the form of the entity and the time pressure associated with forced sales or 
liquidation will be relieved.  See "Background and Reasons for the 
Acquisition -- Comparison to Alternatives" and "Recommendation of National 
and Fairness Determination" at pages __ and __ of the Prospectus.  


                                       14

<PAGE>

     Based on the above factors and comparisons, National concluded that the 
acquisition is fair, both substantively and procedurally.
    

   
     THERE ARE NO MATERIAL DIFFERENCES BETWEEN THE FAIRNESS ANALYSIS FOR THIS 
PROGRAM AND FOR ANY OF THE OTHER NINE PROGRAMS PROPOSED TO BE INCLUDED IN THE 
ACQUISITION.
    

CALCULATION OF EXCHANGE VALUE

     The Exchange Value of the Yosemite/Ahwahnee II Program (as well as each 
of the other Programs) is essentially the consideration which the Company is 
offering in exchange for the real estate assets, certain liabilities and 
business of the Program.  The value is reflected as a number of units of the 
Company (in the case of the Yosemite/Ahwahnee II Program, [229,504] units) 
multiplied by an arbitrary $20 per unit value.

   
     In calculating the Exchange Value for the Yosemite/Ahwahnee II Program, 
National had to reconcile the differences between the March 1998 appraisal by 
Arnold Associates and the October 1996 appraisal by The Mentor Group.  See 
"Appraisals and Fairness Opinion -- Reconciliation of Yosemite/Ahwahnee 
Properties' Appraisals" at page [__] of the Prospectus.  After determining 
the appraised value of the Program, the Exchange Value was calculate by 
adding to the appraised value the book value of the Program's other assets at 
August 31, 1998, deducting the Program's liabilities as of August 31, 1998.
    

     The following table summarizes the calculation of the Exchange Value of 
the Yosemite/Ahwahnee II Program and the value assigned on $10,000 of 
Adjusted Outstanding Investment:


<TABLE>
<CAPTION>
                                                             Value Assigned 
 Appraised Value       Net Other                             to Program per 
        of       +     Assets and    =                     $10,000 of Adjusted
  Real Estate(1)     Liabilities(2)      Exchange Value   Outstanding Investment
 ---------------     --------------      --------------   ----------------------
<S>                  <C>                 <C>                <C>
 $  3,703,050        $  887,026          $ 4,590,076        $  [2,344](3)
</TABLE>

- ---------------
   
(1)  Reflects independent appraisal as of March 1998, adjusted for
     inconsistencies with October 1996 appraisals.
(2)  The following table quantifies the adjustments to appraised values made in
     determining the Yosemite/Ahwahnee II property's Exchange Value as of
     August 31, 1998.
    

   
<TABLE>
<CAPTION>

       Book Assets              Book Liabilities          Net Other Assets and
       (8/31/98)*       -          (8/31/98)*        =        Liabilities
       -----------              ----------------          ---------------------
     <S>                        <C>                        <C>
     $ 3,191,820                $  (2,304,794)             $  [(887,026)]
</TABLE>
    

     *  See balance sheet of the Program in the financial statements
        accompanying the Prospectus for details of book assets and book
        liabilities.  There is no third party mortgage debt on the
        Yosemite/Ahwahnee II property.

(3)  Equals [117] Company shares arbitrarily valued at $20 per unit.

ALLOCATION OF SHARES


                                       15

<PAGE>
   
     The [1,403,321] shares of Company common stock being offered to 
Investors in the Acquisition represent over 80% of the Company's shares (92.7%
if all the units are sold in the current offering and 94.7% if all the units 
are sold in the concurrent offering and all warrants in units issued in the 
acquisition are exercised) which will be outstanding upon completion of 
the Acquisition.  The remaining shares will be held by management and other 
founders of the Company.  Such shares will be allocated among the Programs 
pro rata in accordance with Exchange Values.  The Yosemite/Ahwahnee II 
Program will be allocated [229,504] shares.
    

     The shares allocated to the Yosemite/Ahwahnee II Program will be 
allocated among Investors in the Program based on their respective pro rata 
investments in the Program (taking into account assessments paid and unpaid, 
as well as interest accrued to each Investor through the date beneficial 
ownership of the Program's Property was taken for the Investors) as adjusted 
for voluntary advances.  An Investor in the Yosemite/Ahwahnee I Program with 
an adjusted investment amount of $10,000 will receive [117] shares of units 
in the Company arbitrarily valued at $20 per unit.

          Neither National nor the Company's founders have any interest in 
the Yosemite/ Ahwahnee II Program except for National's contractual right to 
asset management fees and the $[69,384] of tenancy-in-common interests 
purchased by National for which interests National will receive units in the 
Acquisition pro rata with the other Yosemite/Ahwahnee II Investors.  National 
will undertake not to exercise the warrants in the units.

   
     The following table and its footnotes sets forth the amount owed by the 
original borrower to the Yosemite/Ahwahnee II Program (including accrued but 
unpaid interest) plus the amount of assessments and advances paid by 
Investors at August 31, 1998, appraised real estate value, Exchange Value of 
the Program, the number and percentage of shares allocated to the Program, 
and the number of shares and comparative value of the Company to be held by 
founders after the Acquisition.
    

<TABLE>
<CAPTION>
                                                                                                                     % of Total
                                                                                                                    Shares to be
                                                                                                                     Outstanding
                                                                                                                      After the
                                         Amount           Real Estate                                              Acquisition if
                                        Owed plus          Appraised           Exchange          No. of Shares      All Programs
 Name of Program                       Assessments           Value             Value(1)         Allocated(1)(2)      Participate
 ---------------                       -----------        ------------         ---------        ---------------    --------------
 <S>                                  <C>                 <C>                <C>                <C>                <C>
 Yosemite/Ahwahnee II                 $  19,565,233       $  3,703,050       $ [4,590,076]        [229,504]          [13.29]%
</TABLE>
   
- ----------
(1)  The founders of the Company which include members of Company management, 
     as well as certain employees, former employees of National and consultants 
     to the Company and the Programs, will hold a total of [323,631] Company 
     shares after the Acquisition (18.74% of the outstanding shares 
     post-Acquisition, 17.48% if all the units are sold in the concurrent 
     offering and 5.3% if all the units are sold in the concurrent offering 
     and all warrants in units issued in the acquisition are exercised) which, 
     if valued at $20 per share, would have an aggregate value of $[6,472,620].
     The Company was formed, and shares were purchased by the founders for 
    

                                       16

<PAGE>

   
     $.01 per share, prior to making the Acquisition proposal.  The shares to 
     be retained by the Company's founders were not determined based only on 
     fees cancelled or to be cancelled by National and its principals.  
     Overall, National believed that the Company's founders should hold less 
     than 20% of the shares after the Acquisition assuming none of the Units 
     in the concurrent offering are sold and none of the warrants are 
     exercised.  See "Dilution" at page __ of the Prospectus.  If the 
     Acquisition is completed, the following table sets forth the fees which 
     National and its principals have cancelled, or will cancel:
    

   
<TABLE>
<CAPTION>

                                       Previously          To Be
           Name of Program              Cancelled        Cancelled
                                       ----------        ---------
 <S>                                 <C>                <C>
 Sacramento/Delta Greens                $500,000        $      -0-
 Oceanside                               601,125           261,273
 Yosemite/Ahwahnee I                      72,158               -0-
 Yosemite/Ahwahnee II                  1,157,867           124,250
 Mori Point                              461,589               -0-
 Cypress Lakes                           468,000               -0-
 Palmdale (Joshua Ranch)                     -0-               -0-
 Esperanza                               102,134               -0-
 Stacey Rose A                            64,293               -0-
 Stacey Rose B                            17,267               -0-
                                      ----------        ----------
      TOTAL                           $3,444,433        $  385,523
                                      ----------        ----------
                                      ----------        ----------
</TABLE>
    

   
(2)  Had the shares retained by the founders of the Company been allocated to 
     the founders based only on cancelled fees, [33.5]% ([35.2]% if only the 
     seven "Trudy Pat" programs participate) of the total shares to be owned 
     by the Company's founders after the Acquisition ([108,416] shares if all 
     programs participate and 108,339 shares if only the seven "Trudy Pat" 
     programs participate) would have been deemed allocated from this Program.
    

HISTORICAL COMPENSATION TO NATIONAL/EFFECT OF ACQUISITION

     The following table sets forth the compensation accrued by National, as 
well as actually paid to National, during the years ended December 31, 1997, 
1996 and 1995, and for the six months ended June 30, 1998.


<TABLE>
<CAPTION>
                                                                                                           Incurred
                                        Actually     Incurred     Actually                    Actually       for      Actually Paid
                        Incurred for    Paid for       for        Paid for    Incurred for    Paid for    Six Months  in Six Months
                         Year Ended    Year Ended   Year Ended   Year Ended    Year Ended    Year Ended     Ended         Ended
 Name of Program         12/31/95(1)   12/31/95(2) 12/31/96(1)  12/31/96(2)   12/31/97(1)   12/31/97(2)    6/30/98       6/30/98
 ---------------        ------------   ----------- -----------  ------------  ------------  ------------   ---------  -------------
 <S>                    <C>            <C>         <C>          <C>           <C>           <C>            <C>        <C>
 Yosemite/Ahwahnee II    $174,569(3)      $-0-     $313,200(3)    $211,069     $248,157 (3)    $123,998     $150,667      $55,667
</TABLE>

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

(1)  These amounts represent asset management fees and salaries for officers 
     and employees of Ahwahnee Golf Course and Resort, Inc. for operations 
     and property management services.
(2)  These amounts represent asset management fees.
(3)  Approximately $169,792 per year if the Acquisition had been completed 
     during the above periods including $88,292 of estimated salaries to be 
     paid by the Company to its officers and 


                                       17

<PAGE>

     other employees which were allocated to the Yosemite/Ahwahnee II Program 
     based on Exchange Values.  No cash would have been available to pay 
     officers' bonuses or dividends to shareholders.

HISTORICAL CASH DISTRIBUTIONS TO INVESTORS/
EFFECT OF THE ACQUISITION

     The following table sets forth the cash distributions made to Investors
during each of the years ended December 31, 1992, 1993, 1994, 1995, 1996 and
1997:

<TABLE>
<CAPTION>

                           Prior to
     Name of Program         1992        1992         1993         1994        1995      1996    1997      Total
 ---------------------     ---------     ----         ----         ----        ----      ----    ----      -----
<S>                        <C>         <C>           <C>         <C>          <C>       <C>      <C>     <C>
 Yosemite/Ahwahnee II
      Principal            $ 20,000    $    60,000   $ 68,264    $      0     $  0      $  0     $ 0     $   148,264
      Interest             $592,498    $ 1,153,352   $688,303    $ 10,273     $  0      $  0     $ 0     $ 2,444,426
</TABLE>

     There have been no recent distributions to Investors.  The Acquisition is
not expected to alter this distribution pattern.

FURTHER FINANCIAL INFORMATION

     See the following portions of the Prospectus for further financial
information about the Yosemite/Ahwahnee II Program, as well as the others:

     -    "Selected Financial Information" at page __.

     -    "Management's Discussion and Analysis of Financial Condition and
Result of Operations" at page __.

     -    "Financial Statements" at page F-1.


                                       18

<PAGE>

              SUPPLEMENT TO CONSENT SOLICITATION STATEMENT/ PROSPECTUS
                                         OF
                           AMERICAN FAMILY HOLDINGS, INC.

                             PREPARED FOR INVESTORS IN
                           MORI POINT "TRUDY PAT" PROGRAM

         CAPITALIZED TERMS USED IN THIS SUPPLEMENT AND NOT DEFINED HEREIN
                 HAVE THE MEANING GIVEN TO THEM IN THE PROSPECTUS.
                    SEE "GLOSSARY" AT PAGE __ OF THE PROSPECTUS.

                                --------------------
   
     YOU MUST READ THE ENTIRE CONSENT SOLICITATION STATEMENT/PROSPECTUS TO 
FULLY UNDERSTAND THE ACQUISITION. This Supplement has been prepared to help 
the Investors in the Mori Point Program to understand how the Acquisition 
described in the accompanying Prospectus will affect them.  If completed, the 
effects of the Acquisition may be different for Investors in the other 
Programs.  A separate supplement has been prepared for each of the other 
Programs, copies of which may be obtained, without charge, by writing to 
National Investors Financial, Inc., 4220 Von Karman Avenue, Suite 110, 
Newport Beach, California 92660, Attention:  Vivian Kennedy, or calling 
1-800-590-7772.
    

   
     As described in the accompanying Prospectus, American Family Holdings, 
Inc. (the "Company") is offering units of its securities in exchange for the 
assets (including cash reserves), certain liabilities and business activities 
owned by Investors in seven former "Trudy Pat" programs and three other 
programs managed by National Investors Financial, Inc. ("National").  For 
this proposed Acquisition, the Company will issue an aggregate of 
$[28,066,419] of unit arbitrarily valued at $20 per unit.  A unit consists of 
one share of common stock plus warrants to purchase three additional shares.  
The [shares included in the units will be listed for trading on the 
___________ under the symbol "___." The warrants will [not] be listed for 
trading.] The purpose of the transaction is to consolidate the operations of 
the programs, improve the ability to sell or obtain financing for development 
of the programs' properties, eliminate the assessment process, focus on 
revenue-generating potential, improve efficiency of operations in order to 
reduce costs and increase profit potential, and provide the investors with 
liquidity for their investments.
    

   
     Of the [1,403,321] units ([1,380,175] units if only the "Trudy Pat" 
programs participate) to be issued by the Company in the Acquisition, 
Investors in the Mori Point Program will receive a total of [270,652] shares 
or [219]shares per $10,000 of Adjusted Outstanding Investment.  After the 
costs of an outright sale of the property, and the payment of Program 
liabilities, National does not believe any alternative would yield to 
Investors in the Mori Point program an amount that is higher than the value 
of the Company units to be received in the Acquisition. You may receive 
additional units if your program's property is sold, and if before December 
31, 1999, cash sale proceeds (net of closing costs and interest) are received 
in excess of the property's March 1998 appraisal value.
    

   
     In each of the Programs, the Investors will vote on whether to approve 
the Acquisition.  INVESTORS HOLDING A MAJORITY OF THE AMOUNT INVESTED THE 
SEVEN "TRUDY PAT" PROGRAMS MUST VOTE TO APPROVE THE ACQUISITION FOR IT TO 
TAKE PLACE.
    

     This solicitation commenced on _______, 1998 and  expires at 5:00 p.m.,
Pacific Time, on __________, 1998 unless extended.  Call 1-800-590-7772 with
questions.

MOST MATERIAL RISKS OF THE ACQUISITION:

- -    If the acquisition is approved, you will no longer have a tenancy-in-common
interest in your program's property.  Instead, you will hold shares in a
publicly-traded real estate company and will not receive liquidation proceeds
when, or if, your program's property is sold.  As an investor in a
publicly-traded company with many stockholders, you will have relatively less
voting power.

- -    If the acquisition is approved, your investment will be subject to the
risks associated with the development of a hotel/conference center plus new
risks associated with a business which also operates a golf course and a
recreational vehicle park, and which plans to pursue the development of
timeshare facilities, commercial facilities and residential lots.

- -    If a trading market develops, the initial trading price for the stock will
likely be substantially below the arbitrary value of $20 per unit assigned for
purposes of the acquisition.  Thus, the value of the units you receive may be
less than you might receive if the property of your program were sold.

   
- -    Principal stockholders of National and executive officers of the Company 
will hold approximately (6.23% if all the units are sold in the concurrent 
offering and 4.66% if all the units are sold in the concurrent offering and 
all warrants issued in the acquisition are exercised) for which they paid 
$0.01 per share and will receive annual cash compensation aggregating 
$560,000 as officers and employees.  National will be relieved of its 
servicing and asset management obligations and will no longer earn servicing 
and asset management fees of approximately $885,000 annually. However, the 
Company will still owe National over $1,800,000 of accrued but unpaid fees 
and expenses.
    

- -    No independent advisors represented you in structuring this transaction.

- -    There can be no assurance that the transaction is not a taxable event.  If
so, National believes a tax loss is the probable result for most of you.

   
- -    The Company must have additional cash to fund its proposed operations.  
If it cannot obtain such funding from the sale of certain of its properties, 
the exercise of the warrants included in the units or the sale of additional 
units, it will be no more successful than the programs have been individually 
in completing the development of some or all of the properties.
    

 NATIONAL STRONGLY RECOMMENDS THAT ALL INVESTORS VOTE "YES" ON THE ACQUISITION.

<PAGE>

MATERIAL RISKS AND DISADVANTAGES

     A full description of the material risks of the Acquisition may be found on
pages [__] through [__] of the accompanying Prospectus.  Those risks include:

     RISKS OF THE ACQUISITION
   
     THERE WILL BE FUNDAMENTAL CHANGE IN THE NATURE OF YOUR INVESTMENT.  If 
the acquisition is completed, there will be a change in the nature of the 
investment of each investor from holding a tenancy-in-common interest in real 
estate to holding shares (and the right to buy additional shares) in an 
on-going company, the assets of which may be changed from time to time 
without approval of investors.  If the acquisition is completed, investors 
will be able to liquidate their investments only by selling their shares 
[on the _____] or in private transactions, and they will not receive a return 
of their investment in the form of liquidation proceeds through property 
sales.  If the acquisition is completed, investors will have an investment in 
an entity that is larger than each of the programs and will thus lose 
relative voting power.  Investors will have an investment in a business which 
also operates a golf course and a recreational vehicle park, and which plans 
to pursue the development of  timeshare facilities and a hotel/conference 
center.
    

     THE EXCHANGE VALUES OF THE PROGRAMS ARE NOT THE SAME AS THE POTENTIAL SALES
PRICE.  Investors are subject to the risk that the exchange value of a program
does not reflect the price a program's assets might bring in a sale.  If the
property of a program were to be sold, the net proceeds of the sale and the
amount finally distributed to an investor in that program may be more or less
than the exchange value.  There is no assurance that the future value of the
shares and warrants received in the acquisition will be greater than the most
recent appraised value of the property.

     THE TRADING PRICE FOR THE SHARES IS UNCERTAIN.  Initially, shares may trade
at prices substantially below the arbitrarily determined exchange value of $20
per unit or the historical book value of the company's assets.  There is no
guaranty that a liquid trading market will develop for the shares, or be
sustained.  If a trading market develops for the shares, the price of shares
after the acquisition will likely decrease below the exchange value per share of
$20 due to a potentially large number of shares that investors may sell
immediately after the acquisition.

   
     THERE WERE CONFLICTS OF INTEREST IN STRUCTURING THE ACQUISITION. The 
founders of the company, and specifically the principal shareholders of 
National, as well as National itself, will be subject to conflicts of 
interest. The principal shareholders and employees of National and the 
company will hold approximately [16.35]% of the company's outstanding stock 
(6.23% if all units are sold in the concurrent offering and 4.66% if all 
units are sold in the concurrent offering and all warrants in units issued in 
the acquisition are exercised) for which they paid $0.01 per share.  Other 
founders of the company will hold approximately [2.3]% of the company's 
outstanding stock (0.88% if all the units are sold in the concurrent offering 
and 0.66% if all such units are sold and all warrants issued in the 
acquisition are exercised) for which they also paid $0.01 per share.  Thus, 
the investors' total ownership interests in the programs' properties will be 
diluted by the equity interest in the company held by the founders of the 
company.  The principal stockholders of National and other executive officers 
of the 


<PAGE>

company will receive annual cash compensation aggregating $560,000 as 
officers and employees of the company. National will be relieved of its 
servicing and asset management obligations and will no longer earn asset 
management or servicing related fees.  However, despite the fact that 
National will have forgiven over $3,800,000 of unpaid fees and expenses, the 
company will still owe National over $1,800,000 of accrued but unpaid fees 
and expenses.
    

     The charter documents contain a number of provisions that may have the
affect of delaying or discouraging a change in management which is not favored
by the board of directors.  These provisions include a board of directors with
three classes serving staggered three year terms, the inability to remove a
particular director before the expiration of his or her term without a
two-thirds supermajority vote , and the inability to amend the anti-takeover
provisions of the charter documents without a similar vote.  Thus, if investors
are unhappy with management's performance, it will be more difficult to remove
directors not favored by the investors.

     NO INDEPENDENT PARTY WAS RETAINED BY NATIONAL TO NEGOTIATE ON BEHALF OF THE
INVESTORS.  Therefore, terms of the acquisition may be less favorable to
investors and more favorable to founders of the company which included the
principal shareholders of National than if the acquisition had been subject to
arm's-length negotiation.  Had an independent party negotiated on behalf of each
program, the terms of the acquisition may have been more favorable to certain or
all of the programs and fewer shares and less favorable employment contracts may
have been received by the founders of the company.

     THE ACQUISITION MAY NOT BE A TAX-FREE TRANSACTION TO INVESTORS.  Due to
uncertainties in the facts of this transaction, tax counsel is unable to opine
conclusively on the tax consequences of the acquisition to investors.  The
acquisition may be taxable, if at all, only with respect to the investors'
receipt of warrants.  Alternatively, if the acquisition is a fully taxable
transaction, an investor would recognize gain or loss in 1998 equal to the
difference between the investor's tax basis in his interest in a program
property, and the number of shares of the company received valued at $20 per
unit.  If the acquisition is treated as fully taxable, National believes most
investors would recognize a tax loss.

     THE COMPANY MAY INCUR SIGNIFICANT ADDITIONAL DEBT.  After the acquisition,
none of the properties will be subject to any liens other than for property
taxes.  The board of directors could authorize borrowing by the company the debt
service for which may adversely affect the company's ability to make
distributions to shareholders.  The company may incur full recourse debt which
exposes all of the assets of the company to repayment instead of limited
recourse debt which generally exposes specific properties for the repayment of
debt.

     THE BOARD OF DIRECTORS MAY UNILATERALLY CHANGE INVESTMENT, FINANCING AND
CERTAIN OTHER POLICIES WITHOUT SHAREHOLDER APPROVAL.  Although the board of
directors of the company intends to implement the business plan set forth
herein, the board will have the ability to change investment, financing and
other policies of the company without the consent of shareholders.

     THERE WILL BE NO APPRAISAL OR SIMILAR RIGHTS FOR NONCONSENTING INVESTORS.
If you vote against the acquisition, and it is approved, you will not be able to
object to the acquisition and 


                                       2

<PAGE>

receive the appraised value of your tenancy-in-common interest in your 
program's assets.  You will have no choice other than to accept units for 
your interests.

   
     THE COMPANY HAS NO OPERATING HISTORY. The company was formed over a year 
ago to take part in the acquisition of your property.  It does not have the 
benefit of operating for a long time.  This means that shares in the company 
are much riskier than ownership of shares of established companies.  If the 
company had been operating as if it owned the properties which it desires to 
acquire, it would have experienced losses to date.
    

   
     THERE WILL BE FUNDAMENTAL CHANGES IN THE BUSINESS PLAN IF THE 
ACQUISITION TAKES PLACE.  Rather than being focused on a single property, the 
company will be an infinite life entity focused on the management of the 
properties of at least seven of the former "Trudy Pat" programs plus the 
properties of other programs which elect to participate in the acquisition.  
The effect of this on investors is two-fold.  First, poor performance of a 
particular property may affect the company's operations as a whole regardless 
of the performance of the other properties.  Second, there will be no 
particular time when an investor can expect that a sale of any of the 
properties will result in cash distributions to him or her.
    

     YOUR VOTING RIGHTS WILL CHANGE.  You will not be able to vote on changes or
sales of a particular property.  Those decisions will be made by the board of
directors or management.  In addition, you will have an investment in an entity
that is larger than each of the programs and, thus, you will lose relative
voting power.

     CASH DISTRIBUTION POLICIES WILL BE CHANGED.  Despite the expectation of
investors that they would receive regular principal and interest payments on
their original investments, because of the borrowers' defaults there have been
no distributions from any of the programs, other than the Oceanside program, in
the past three years.  Future cash distributions will be based on the company's
earnings and the decision of the board of directors to pay dividends.
Therefore, even if a property in which you formerly held an interest were to
perform well, there is no assurance that there would be cash distributions to
you.

   
     THE METHOD OF MANAGEMENT COMPENSATION WILL BE CHANGED. Prior to the 
dates that title to the properties securing the original program loans was 
taken, National was entitled to an annual loan servicing fee equal to one 
percent of the original loan amounts.  When title to the properties was taken 
on behalf of the programs, even though the loans no longer existed, National 
continued to charge the same rate as the servicing fee for the asset 
management services it provided to investors.  The investors in each of the 
programs had become the beneficial tenant-in-common owners of real estate, 
most of which was undeveloped.  While it had no obligation to do so, in order 
to assist the beneficial owners in protecting their real estate assets and 
readying them for sale or development, National assumed the duties of an 
asset manager after title was taken to the properties.  In this capacity, 
National obtained information from investors about their preferences in 
regard to development or sale of the properties, and facilitated the 
assessment of investors to raise funds necessary to pay property taxes, 
insurance and other costs of property ownership.
    

                                       3
<PAGE>

   
     The annual fees payable to National are currently $50,000 for
Sacramento/Delta Greens; $300,000 for Oceanside; $61,068 for Yosemite/Ahwahnee
I; $133,646 for Yosemite/Ahwahnee II; $100,000 for Mori Point; $140,000 for
Cypress Lakes; $150,000 for Palmdale/Joshua Ranch; $5,000 for Esperanza; $3,153
for Stacey Rose A; and $850 for Stacey Rose B.
    

   
     In addition to the one percent fee, compensation has been earned for 
property management services provided to the Oceanside program ($896,000 
accrued since the date of ownership (November 1993) through June 30, 1998; 
$876,000 actually paid) and Yosemite/Ahwahnee properties ($594,535 accrued 
since the date of ownership (September 1995); $-0- actually paid) by officers 
and employees of National in their capacities as officers and employees of 
Oceanside Development, Inc. and Ahwahnee Golf Course & Resort, Inc.  Those 
property management services included, without limitation, solicitation, 
engagement, coordination and supervision of:  entitlement and permit 
processing, environmental, engineering, planning, architectural, 
construction, marketing, appraisal, legal, accounting and other experts as 
needed for each project; due diligence on potential service providers; 
assistance in presentations and applications for approvals to governmental 
agencies; packaging and documenting the status of a project for potential 
financing, sale or joint venture; supervising and managing the operational 
activities for construction projects and daily operations for the Oceanside 
and Yosemite/Ahwahnee projects; and contract negotiations and documentation.  
To the extent similar property specific services were provided to the other 
programs, they were provided without extra charge because the necessary 
activities were less regular and less operationally intense.
    

     In the future, compensation will be paid to officers of the company in the
form of salaries (aggregating $560,000 annually plus contractual bonus
opportunities and salary increases), stock options and other benefits.  See
"Management Following the Acquisition -- Directors and Executive Officers
Compensation and Incentives" for details of stock options and other benefits.
These salaries and other forms of compensation will be payable to management of
the company even if one or more of the properties acquired in the acquisition is
subsequently sold.

     HOLDERS OF MAJORITY OF TENANCY-IN-COMMON INTERESTS BIND A PROGRAM.
Approval of the acquisition by investors holding a majority of outstanding
interests in a program will bind all of that program's investors.

   
     NATIONAL'S JUDGMENT REGARDING THE DIFFERENCES IN YOSEMITE/AHWAHNEE 
APPRAISALS MAY BE INCORRECT WHICH MEANS THAT THE EXCHANGE VALUES FOR THOSE 
PROPERTIES COULD BE TOO LOW OR TOO HIGH. National reviewed the updated March 
1998 appraisal of the Yosemite/Ahwahnee properties which reflected an 
aggregate "as is" appraised value of $20,246,000 and the October 1996 
appraisal which reflected an "as is" aggregate appraised value of $4,000,000. 
The results of those appraisals clearly differed from each other, and, in 
management's judgment, the difference could not be accounted for solely by 
improving market conditions.  Some of the parcels, including the golf course, 
were subsequently sold, on June 5, 1998, to the Oceanside Program investors 
to obtain working capital for the Yosemite/Ahwahnee programs.  Based on its 
review of all appraisals, National concluded that the properties currently 
owned by the 


                                       4
<PAGE>

Yosemite/Ahwahnee I and II Programs have values of $5,486,000 ($1,782,950 and 
$3,703,050, respectively), and the parcels currently owned by the Oceanside 
Program have a value of $5,080,000.  National believes its approach is 
reasonable.
    

     GENERAL REAL ESTATE RISKS

   
     THERE ARE SIGNIFICANT DELINQUENT PROPERTY TAXES.  If delinquent property 
taxes are not timely paid, the company could lose one or more of the 
properties to tax sales.  Each of the programs' properties is subject to the 
following delinquent property taxes as of August 31, 1998:  Sacramento/Delta 
Greens - approximately $27,000; Yosemite/Ahwahnee (combined) - approximately 
$500,000; Mori Point - approximately $165,000; Cypress lakes - approximately 
$204,000; Palmdale/Joshua Ranch - approximately $63,000; Esperanza - 
approximately $20,000; and Stacey Rose (combined)- approximately $30,000.  
Annual payments required for all the properties for current taxes (including 
amounts currently due on five-year payment plans) total approximately 
$549,000.  In the case of Sacramento/Delta Greens, Yosemite/Ahwahnee, Mori 
Point, Palmdale/Joshua Ranch and Stacey Rose properties, National has entered 
into statutorily authorized 5-year payment plans with the applicable taxing 
authorities.
    

   
     CERTAIN ASSETS MUST BE SOLD TO RAISE WORKING CAPITAL.  Unless a minimum 
of approximately $[4,565,000] from sale of certain assets of the programs or 
the sale of units in the concurrent offering or the exercise of warrants 
become available, the company will not be able to proceed with its entire 
business plan.  The company will also need financing from other sources to 
complete its plan.  Financing sources are not predictable and interest rates 
or other costs of financing may be prohibitive.  Neither the programs nor the 
company have received any commitment from other sources. In their current 
tenancy-in-common structure, the programs cannot obtain traditional bank 
financing.
    

   
     FEDERAL, STATE AND LOCAL ENVIRONMENTAL AND OTHER LAWS MAY REQUIRE 
EXPENSIVE HAZARDOUS SUBSTANCE CLEAN-UP OR REMOVAL AS WELL AS EXPENSIVE PUBLIC 
IMPROVEMENTS.  We have not conducted any environmental audits on the 
properties. As a result, there may be environmental liability to the company. 
Local governments have required residential developers to pay assessments 
for streets, schools and parks which increase the cost of development.  
Increased costs can have a negative affect on the company's sale of 
residential lots.
    

   
     IF THERE IS AN UNINSURED LOSS, THE COMPANY COULD LOSE ITS INVESTMENT,
PROFITS OR CASH FLOW FROM A PROPERTY.  The company will carry customary
insurance for its properties.  Certain extraordinary losses such as earthquakes
and floods may be uninsurable or too expensive to insure.  The company does not
plan to carry earthquake or flood insurance.  If an uninsured loss occurs, the
company would lose capital as well as revenues, and would still owe other debts
related to the property affected, if any.
    

   
     THE DEVELOPMENT OF ADDITIONAL PROJECTS MAY OCCUR.  We may develop
additional projects in the future, although we have no immediate plans to do so.
Real estate development involves more risks than in the ownership and operation
of established projects.  Financing may not be available on favorable terms for
development projects; construction may not be completed 


                                       5
<PAGE>

on schedule or budget; long-term financing may not be available on completion 
of construction; and sites may not be sold on profitable terms.
    

   
     THE CALIFORNIA ECONOMY HAS FLUCTUATED BROADLY IN THE PAST FEW YEARS.  
Initially, we will conduct all of our business in California.  Our markets 
have been affected by substantial fluctuations in local economic conditions, 
interest rates, inflation, employment levels and regulations.  California has 
also experienced draught conditions, resulting in water conservation measures 
and rationing.  In the past, these conditions have caused local governments 
to restrict residential development.  California's climate and geology 
present risks of natural disaster such as earthquakes and floods.
    

   
     WHEN THE ACQUISITION IS COMPLETED, NATIONAL AND ITS PRINCIPALS WILL BE 
OWED $[1,818,684] BY THE COMPANY.  This represents accrued fees and expenses 
from the programs which National has not cancelled.  This amount is due and 
payable and the company intends to start paying it after the Acquisition, but 
only from operating revenues, proceeds from the sale of assets or the 
exercise of warrants, and not from working capital generated by the proceeds 
of unit sales in the concurrent offering.
    

     REAL ESTATE RISKS OF SACRAMENTO/DELTA GREENS

   
     PERMITS TO DEVELOP THE PROPERTIES NEED TO BE OBTAINED.  Construction of 
the Sacramento/Delta Greens property will require approval of a new tentative 
map, the filing of a final map and obtaining building permits from the city.  
The tentative tract map process for the Sacramento/Delta Greens property 
required that studies be conducted to identify any endangered species' 
habitat on the property. Since some were identified, changes to the tentative 
development plans have been made to reduce or eliminate any damage to the 
habitat.  A new tentative map needs to be approved by the City.  The longer 
this process takes, the longer it will be before any of the property is ready 
for any construction, further development activity or sale.
    

     HOLDING AN INVENTORY OF RESIDENTIAL LOTS AT THE SACRAMENTO/DELTA GREENS
PROPERTY MAY CAUSE THE COMPANY TO INCUR SUBSTANTIAL CARRYING COSTS UNTIL THE
LOTS CAN BE SOLD.  Changing market conditions may increase the difficulty of
selling the lots.  If the company chooses to build homes on the lots, delays in
construction, the lack of reasonably priced construction or mortgage financing,
and the general California economy could lengthen the holding period for the
lots.  This would mean a delay in realizing cash from the business operations.
The average carrying costs, including property taxes, management and servicing
related fees, for this property has averaged approximately $10,000 per month
over the past three years.

   
     RISKS OF RESIDENTIAL DEVELOPMENT.  The market for residential real 
estate is cyclical and the residential lot development industry is highly 
competitive. If the demand for new lots does not keep pace with competitive 
supply, our properties may be sold at a loss.  The location of the company's 
lots, the presence of other competition, customer acceptance and pricing are 
all factors affecting success.  Competitors may have better financial, 
managerial and other resources, affecting our ability to successfully 
compete.  Sacramento/Delta Greens represents over 5% of the assets of the 
company.
    


                                       6
<PAGE>

   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that adequate funds will not 
be available to pay the engineering costs required to mitigate endangered 
species issues and pay for the planning and design expenses for the city to 
approve a new tentative trace map (estimated by management to cost 
approximately $25,000).  Another risk is whether the lots to be developed 
will appeal to project builders and whether home financing will be available. 
Finally, there is a risk that the development and sale of lots or homes will 
be profitable.
    

   
     REAL ESTATE RISKS OF YOSEMITE/AHWAHNEE PROPERTIES (including the golf 
course and surrounding land which is owned by the Oceanside program investors)
    

   
     PERMITS TO DEVELOP THE CONDOMINIUM-TYPE TIMESHARE ASPECT OF THE RESORT 
HAVE NOT YET BEEN OBTAINED.  The Yosemite/Ahwahnee property has a final map 
on 32 remaining single family estate lots and a use permit for a 600 space 
recreational vehicle park.  Planning and development are underway for 100 
additional recreational vehicle sites, as well as vacation villa timeshare 
units.  Additional planned usage such as traditional, attached timeshare 
units will require extensive county and state approvals.
    

     RISKS AFFECTING OPERATION OF A GOLF COURSE.  Increased competition,
seasonality, weather and course conditions will affect the operations of the
company.  While no new golf courses have opened near the Ahwahnee Golf Course,
new courses could increase the competition and reduce the rounds played.
Seasonal variations may require the company to supplement revenue at the golf
course to meet operating expenses.  Weather can negatively affect the turf grass
and reduce the number of rounds played.  Inflationary costs may not be offset by
increased dues.  Also, golf's success depends on discretionary spending by
consumers, which may be vulnerable to regional and economic conditions, as well
as to pleasure or destination travel preferences by visitors and tourists.  All
of these factors could reduce the amount of money earned by the company.

   
     The Yosemite/Ahwahnee golf course can be an important amenity which may 
attract potential timeshare purchasers in the future.  At this time, the 
project does not rely on the golf course for its revenue.  National estimates 
that the value of the golf course will be less than 20% of the assets of the 
company.
    

   
     RESORT DEVELOPMENT IS UNPREDICTABLE FOR A VARIETY OF REASONS AND COULD
RESULT IN LOSSES.  In addition to normal real estate risks, financing is hard to
obtain, and the lodging industry can be unpredictable, seasonal and very
competitive.  Without additional financing or capital, the company will not be
able to develop its resort projects as part of its growth strategy.  Economic
conditions, changes in travel patterns, extreme weather conditions, labor and
other variable costs can all affect revenues and profits.  For example, Spring
through Fall at the Yosemite/Ahwahnee property are the periods of highest
occupancy.  Seasonality can be expected to cause quarterly fluctuations in the
company's revenues.
    

   
    

   
     RISKS RELATING TO TIMESHARE OPERATIONS.  Certain factors affecting
timeshare operations could result in losses.  Negative press surrounding the
remarketing of timeshares might negatively impact sales and operations. Also,
marketing costs are high relative to selling price which can reduce or eliminate
profits from the sale of timeshare interests.
    

                                       7
<PAGE>

     In addition, according to the American Resort Development Association, 
there is a tendency for timeshare owners to default more often on their 
timeshare loans then homebuyers who borrow to buy a home.  If a buyer 
defaults, we would incur costs in remarketing the timeshare.

   
    

     The timeshare industry is extremely competitive and we may not be able to
secure development financing on acceptable terms.

   
    

   
     Since the project is not yet permitted for traditional attached 
timeshare units, there has been no allocation of assets. Should attached 
timeshare be approved, the company anticipates that a significant portion of 
the revenue of the company will be derived from sales of timeshare units.
    

   
     RISKS RELATING TO RECREATIONAL VEHICLE PARK OPERATIONS.  Risks relating to
recreational vehicle parks are substantially the same as those described above
for timeshare projects.
    

   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that adequate funds will not 
be available to (i) make up for the current cash drain from operations and 
maintenance of the golf course, clubhouse and current recreational vehicle 
facilities (estimated by management at approximately $350,000) annually and 
(ii) complete the construction of additional recreational vehicle sites and 
obtain approvals for and construction of the first group of vacation villa 
timeshare units (estimated by management to cost approximately $3,000,000).  
There are also a risk that the operation of recreational vehicle sites, 
timeshares and golf course activities will not be profitable.
    

   
     REAL ESTATE RISKS OF MORI POINT PROPERTY
    

   
     PERMITS TO DEVELOP THE PROPERTY HAVE NOT YET BEEN OBTAINED.  If needed 
permits for development are not obtained or reissued, the business plan for 
the company will have to be revised.  Additionally, the presence of two 
endangered species on the Mori Point property increases the risks that 
necessary approvals may not be received if an acceptable habitat mitigation 
plan cannot be developed.  The permitting process with the California Coastal 
Commission and the City of Pacifica is expensive and time consuming.  Mori 
Point had a specific plan and tentative map approvals to build a 
hotel/conference center which expired in 1991. These approvals must be 
obtained or reinstated prior to construction on the property. Mori Point will 
represent approximately 20% of the assets of the company.
    

     HOTEL/CONFERENCE CENTER DEVELOPMENT IS UNPREDICTABLE FOR A VARIETY OF
REASONS AND COULD RESULT IN LOSSES.  In addition to normal real estate risks,
financing is hard to obtain, and the lodging industry can be unpredictable,
seasonal and very competitive.  Without additional financing or capital, the
company will not be able to develop its hotel/conference center project as part
of its growth strategy.  Economic conditions, changes in travel patterns,
extreme weather conditions, labor and other variable costs can all affect
revenues and profits.  Seasonality can be expected to cause quarterly
fluctuations in the company's revenues.  At the hotel/conference center property
at Mori Point, we may be competing against well-known chains and extended-stay
inns.


                                       8
<PAGE>

   
    

   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that the city government 
will not approve the property for its intended use.  Capital to conduct 
engineering and environmental studies in order to apply for and obtain 
approvals for its use from the city is estimated to be approximately 
$500,000.  Capital will also be necessary for roads, utilities and other 
infrastructure costs prior to construction.  Finally, there is a risk that 
the proposed hotel/conference center may not be profitable.
    

     REAL ESTATE RISKS OF CYPRESS LAKES PROPERTY

   
     THE VESTED TENTATIVE MAP WILL EXPIRE IN APRIL 1999 UNLESS RENEWED AND 
THE BUILD OUT OF THE PROPERTY WILL BE EXPENSIVE.  Due to being located in a 
100-year flood plain, the property requires a levee to be constructed around 
its perimeter which is very expensive to construct.  Preliminary engineering 
estimates indicate these costs to be more than $9,000,000.  It may be 
desirable to change the vesting tentative map if the costs can be reduced 
significantly.  While mere extension of the expiration date of the existing 
vested tentative map is not expected to be controversial, any changes in the 
existing plan could subject the project to public hearings which might result 
in additional costs being placed on the project.  This could further increase 
the high front-end financial requirements.  Additionally, such modifications 
might not be approved.
    

   
     Cypress Lakes is a proposed master-planned community and represents more 
than 20% of the assets of the company.  Joint venture partners would have to 
be brought in by the Company to help with the large capital requirements of 
such a large project in order to develop it.  It may be difficult to find 
substantial builder/developers who have the financial ability to purchase or 
develop the project.  Changing market conditions may increase the difficulty 
in selling lots.
    

   
     Should the company determine to build out the project, delays in 
construction, reasonably priced mortgage and construction financing and the 
local and general California economy could lengthen the holding period for 
the lots.  This would mean delays in realizing cash from the business 
operations.
    

   
     RISKS AFFECTING OPERATION OF A GOLF COURSE.  When, and if, the golf 
course is developed, it will face competition from the 15 golf courses within 
a 25-mile radius.  Seasonality, weather and course conditions will affect the 
operations of the company.  Weather can negatively affect the turf grass and 
reduce the number of rounds played.  Inflationary costs may not be offset by 
increased dues.  Also, golf's success depends on discretionary spending by 
consumers, which may be vulnerable to regional and economic conditions, as 
well as to pleasure or destination travel preferences by visitors and 
tourists.  All of these factors could reduce the amount of money earned by 
the company.
    

   
     RISKS OF RESIDENTIAL DEVELOPMENT.  Totaling 1,330 lots, a large supply 
of lots would be available and, due to the cyclical nature of the housing 
industry, demand may fluctuate differently than supply.  This could result in 
needing to sell lots at a loss.  Due to the size of the project, it could 
take between six and ten years to complete, which would subject it to new 
competitors entering the marketplace during the sales period.  An 
environmental impact report 


                                       9
<PAGE>

was obtained on the property. Any and all environmental concerns will be 
mitigated as required in the vested tentative map conditions of approval. No 
evidence of endangered species that would limit or preclude development of 
the project have been found.
    

     REAL ESTATE RISKS OF PALMDALE/JOSHUA RANCH PROPERTY

   
     A FINAL TRACT MAP MUST BE RECORDED.  After several years of effort by 
National, the vested tentative map was approved by the City of Palmdale at a 
hearing before the planning commission in early July 1998.  A final recorded 
map must be secured by National or a buyer in order to build on the property. 
Final engineering, soils, utility and various improvement studies will need 
to be conducted in order to record the final map.
    

   
     PERMITS TO DEVELOP THE PROPERTY NEED TO BE OBTAINED.  A final recorded 
map, which could take nine to twelve months after starting the process, will 
be required prior to construction.  Due to the size of this project which 
encompasses some 739.6 acres and is currently planned for 539 lots, 
additional grading studies, soils investigation and utility planning needs to 
be done which could negatively impact the cost of this large-scale 
development.
    

   
     HOLDING AN INVENTORY OF RESIDENTIAL LOTS MAY CAUSE THE COMPANY TO INCUR 
SUBSTANTIAL CARRYING COSTS UNTIL THE LOTS CAN BE SOLD.  Finding 
builder/developers that have the financial strength to handle this size 
project can be difficult.  Changing market conditions, the lack of 
reasonably-priced construction or mortgage financing and the general or local 
market conditions could lengthen the holding period for lots.  This would 
mean a delay in realizing cash from business operations.  The average 
carrying costs, including property taxes, predevelopment and asset management 
services for this property have averaged approximately $16,300 per month over 
the past three years.
    

   
     RISKS OF RESIDENTIAL DEVELOPMENT.  The market for residential real 
estate is cyclical and the residential lot development industry is highly 
competitive. If the demand for new lots does not keep pace with competitive 
supply, the property may be sold at a loss.  The location of the lots, the 
presence of other competition, customer acceptance and pricing are all 
factors affecting success. Competitors may have better financial, managerial 
and other resources affecting the company's ability to successfully compete. 
An environmental impact report was obtained on the property. Any and all 
environmental concerns will be mitigated as required in the vested tentative 
map conditions of approval. No evidence of endangered species that would limit 
or preclude development of the project have been found.
    

     Palmdale/Joshua Ranch is a proposed residential development and represents
about 10% of the assets of the Company.

   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that adequate funds will not 
be available to pay for or finance (i) engineering, soils and utility studies 
which is estimated to cost approximately $140,000, and (ii) another risk is 
whether the lots to be developed may appeal to project builders. 
Palmdale/Joshua Ranch is a proposed residential development and represents 
about 10% of the assets of the company.
    


                                       10
<PAGE>

     REAL ESTATE RISKS OF ESPERANZA PROPERTY

   
     RISKS OF COMMERCIAL DEVELOPMENT.  The material risks associated with the 
development of the Esperanza Property are (i) as of August 31, 1998, 
approximately $23,000 of property taxes are delinquent and must be brought 
current or a statutory five-year payment plan must be arranged with the 
County of Riverside to avoid loss of the property for delinquent property 
taxes; and (ii) despite a strong economy, rents and values for many retail 
properties are expected to remain soft in 1998.  Pressure on rents brought 
about by over building, weakness in demand for space and store closures 
caused by lagging profits are the forces causing a soft market. No 
environmental or endangered species reports have been prepared for the 
property.
    

   
     ADDITIONAL SPECIFIC RISKS.  Within the City of Victorville there are
approximately 3,250 acres zoned for commercial use, of which 60% remains
available for development.  Victorville is home to the largest enclosed regional
shopping center between San Bernardino and Las Vegas, which is known as The Mall
of Victor Valley.  These commercial sites represent significant competition to
the Esperanza project.  There are more than 5,400 acres within the city limits
of Victorville zoned for light and heavy industrial use.  Nearly nine percent of
this 5,400 acres of land is vacant and is available in parcels ranging in size
from one-half to five hundred acres.
    

     REAL ESTATE RISKS OF STACEY ROSE PROPERTIES

   
     RISKS OF RESIDENTIAL DEVELOPMENT.  The material risks associated with 
the development of the Stacey Rose Properties are (i) as of August 31, 1998, 
approximately $30,000 of property taxes are delinquent and must be brought 
current or a statutory five-year payment plan must be arranged with the 
County of Riverside to avoid loss of the Properties for delinquent property 
taxes; (ii) it is estimated that it may cost about $50,000 to finalize a 
tentative tract map on the parcels; (iii) a substantial, and potentially 
expensive, sales and marketing effort will be necessary to sell homes 
constructed on the properties if a bulk sale of the lots is not made; (iv) 
the properties are located in a lower income residential area; and (v) 
increasing government fees and assessments for streets, schools, parks and 
other infrastructure requirements could increase the cost of lots to the 
company, thereby increasing the sales price of the lots which will delay 
market absorption.  No environmental or endangered species reports have been 
prepared for the property.
    

   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that (i) adequate funds will
not be available to finalize a tentative tract map on the parcels (approximately
$50,000); (ii) the project will not appeal to project builders; and (iii) home
financing at reasonable costs may not be available.  There is also a risk that
the development and sale of lots or home may not be profitable.
    

   
     ANTI-TAKEOVER PROVISIONS
    

     Certain provisions of the charter documents may restrict changes in control
of the Company's management.  These provisions may make it more difficult or
expensive for another party to acquire and exercise control of the Company or to
change its management, even if that change would be beneficial to you.  These
provisions include:


                                       11
<PAGE>

   
     ADDITIONAL CLASSES OF SHARES.  Under the company's certificate of
incorporation, subject to the receipt of fair value, the Board of Directors may
issue shares in other classes or series and fix the rights, powers and
limitations associated with such shares.  Although the Board of Directors has no
present intention of doing so, it could issue a class or series that could,
depending on its terms, impede a merger, tender offer or other transaction that
you might believe is in your best interest or in which you might receive a
premium for your shares over the then current market price.  The issuance of
such shares could also dilute your voting power.
    

   
     STAGGERED BOARD.  The Board of Directors is divided into three classes
serving staggered three year terms.  This arrangement may affect your ability to
change control of the company, even if you believe such a change is in your best
interests.
    

   
     RESTRICTIONS ON CERTAIN BUSINESS COMBINATIONS.  The company's certificate
of incorporation, as well as Delaware law, prohibits certain business
combinations with owners of more than 15% of the outstanding voting stock of the
company ("interested stockholders") within the three year period immediately
prior to the date on which the interested stockholder became an interested
stockholder.  These restrictions on certain business combinations may deter
potential purchasers who seek control of the company.
    

   
     SUPERMAJORITY VOTES.  Changes to the company's certificate of incorporation
which cover anti-takeover provisions require the approval of two-thirds of the
company's voting stock.  This restriction also may deter potential purchasers
who seek control of the company.
    

   
     IN ADDITION TO THE ANTI-TAKEOVER PROVISIONS, THE DELAWARE LAW, AS WELL 
AS THE CHARTER DOCUMENTS, LIMIT THE LIABILITY OF DIRECTORS AND OFFICERS TO 
SHAREHOLDERS.  This limitation of liability may exceed the protections 
National enjoys under the programs' servicing agreements and limit 
shareholders' claims against management.
    

FAIRNESS TO INVESTORS IN THE MORI POINT PROGRAM

   
     Both procedurally and from a financial point of view, the company and 
National believe the terms of the acquisition are fair as a whole and to the 
investors in each of the programs.  This determination is based on 
consideration of the following positive and negative factors:
    

     -    the units offer an opportunity for individual investor liquidity
while the tenancy-in-common interests do not, however, there is no assurance
that the shares will have any liquidity, or that any liquid market that develops
will be sustained;

     -    while the number of units to be issued to reflect the exchange value
of a program is arbitrary, the trading price of the shares included in the units
initially is likely to be substantially below the $20 value arbitrarily assigned
to the units.  In our opinion, the exchange values offered to investors for
their assets allow for an equitable allocation of the [1,403,321] units
([1,380,175] units if only the "Trudy Pat" programs participate) among the
programs.  The disparity between exchange values and appraised values results
from adding the value of program cash reserves and other assets, if any, to
appraised values and deducting program 


                                       12
<PAGE>

liabilities (principally accrued property taxes and other fees net of fees to 
be forgiven by National);

   
     -    on completion of the acquisition the investors will hold over 80% 
(over 94.7% if all units are sold in the concurrent offering and all of the 
warrants included in the units to be issued in the acquisition are exercised)
of the outstanding stock of the company.  After the acquisition, a total of 
[15.67]% of the outstanding stock of the Company will be held by Mori Point 
investors (15.88% if only the seven "Trudy Pat" programs participate).  After 
the acquisition, founders of the company (principals, employees, former 
employees and consultants of National) will hold less than 20% (___% if only 
the seven "Trudy Pat" programs participate).  Founders' shares were purchased 
for $.01 per share.  Among the properties, National and its principals will have
forgiven over $3,800,000 of expenses and accrued fees of which a total of 
approximately $2,148,000 was earned for asset management and property 
management services after the loans defaulted and before the Ownership Dates 
of the properties.  The balance was earned after foreclosure for asset and 
property management services and expenses.  Of such amount, $461,589 is 
attributable to fees owed by Mori Point investors. National believes that the 
amount paid for the property management services is no greater than the 
amount that a third party would charge;
    

     -    the current appraised value of the Mori Point real estate assets
($6,000,000) (as well as the real estate assets of the other programs) and the
fact that substantial financing is needed to further the property's development;

     -    the probability that the transaction will have minimal, if any,
negative tax affect on investors.  National believes there will likely be no
out-of-pocket tax cost to all, or the vast majority, of you;

     -    while conflicts of interest exist in the structuring of the
acquisition, the issuance of shares to the founders of the company and the
determination of management compensation and while you did not have independent
representation in the structuring of the acquisition, we believe they have been
counterbalanced by your opportunity to vote on the transaction and the Fairness
Opinion;

     -    while the Mori Point Program (as well as the other programs) were
originally formed to have a two to four year finite life which should have ended
between 1993 and 1994 and the investors expected to receive a return of their
investment from the original borrower, the company is an infinite life entity
which will not return the program investors' original investment based on a sale
or refinancing of the properties underlying the original programs.  However,
after the borrowers defaulted on the "Trudy Pat" loans, the investors became
beneficial owners of the underlying properties with the need to complete
development, manage or otherwise ready the properties for sale.  Those endeavors
had no fixed timetable and, thus, the finite life aspect of their original
investments was significantly changed.  Therefore, the infinite life aspect of
the company is not viewed by National to be a material change from the
investors' CURRENT situation;

   
     -    the acquisition will cause fundamental changes in the business 
plans of the Mori Point Program.  Rather than being focused on the 
development of a single property for hotel/conference center purposes, the 
company will be focused on the management of at least seven and as many as 
ten properties.  Thus, the poor performance of a particular property may 
    

                                       13
<PAGE>

affect the company's operations as a whole regardless of the performance of 
the Mori Point property.  Further, there will be no particular time when an 
Investor can expect its interest to be automatically liquidated;

     -    the facts that Mori Point investors have rejected an offer to acquire
the property due to the terms of the proposed transaction and it has been
difficult to find buyers or joint venture or financial partners for the project;

   
     -    Mori Point investors will not be able to vote on changes to or
dispositions of the Mori Point property or borrowing secured by that property.
Those decisions will be made by the Board of Directors or management of the
company.  Further, as investors in a larger entity, relative voting power will
be diluted;
    

     -    future cash distributions will be based on the company's earnings and
the decision of the Board of Directors to pay dividends rather than the
performance or sale of the Mori Point property;

     -    investors voting against the acquisition will have no alternative but
to accept shares in the company if the acquisition is approved by holders of a
majority of the tenancy-in-common interests in each of the programs;

     -    the anti-takeover provisions of the company's charter documents
contain provisions that may have the effect of delaying or discouraging a change
in management which is not favored by the Board of Directors of the company; and

   
     -    the Fairness Opinion rendered by Houlihan Valuation Advisers, an
independent valuation firm, which addresses only the allocation of the units in
the acquisition and not the amount of the consideration paid to program
investors in the acquisition as a whole.  See "Background and Reasons for the
Acquisition" at page __ of the Prospectus.
    

     National reviewed the arbitrary value you will receive in connection with
the acquisition and compared it with what you might receive if (i) the Mori
Point property was operated "as is" ($1,711 per $10,000 of Adjusted Outstanding
Investment), (ii) the Mori Point property was sold in a quick sale in three
months or less ($1,711 per $10,000 of Adjusted Outstanding Investment), or (iii)
the Mori Point property was sold at the appraised value used to determine the
Mori Point exchange value ($3,898 per $10,000 of Adjusted Outstanding
Investment).  Based on that review, and even acknowledging that, initially, the
company's shares included in the units issued in the acquisition would likely
trade substantially below the arbitrary $20 issuance value for the units,
National believes that there is a higher probability of realizing value from the
Mori Point property through the acquisition than through the other alternatives.
This belief is based on the expectation that some financing opportunities will
become available based on the form of the entity and the time pressure
associated with forced sales or liquidation will be relieved.  See "Background
and Reasons for the Acquisition -- Comparison to Alternatives" and
"Recommendation of National and Fairness Determination" at pages __ and __ of
the Prospectus.


                                      14
<PAGE>

   
     Based on the above factors and comparisons, National concluded that the 
acquisition is fair, both substantively and procedurally.
    

   
     THERE ARE NO MATERIAL DIFFERENCES BETWEEN THE FAIRNESS ANALYSIS FOR THIS
PROGRAM AND FOR ANY OF THE OTHER NINE PROGRAMS PROPOSED TO BE INCLUDED IN THE
ACQUISITION.
    

CALCULATION OF EXCHANGE VALUE

     The Exchange Value of the Mori Point Program (as well as each of the other
Programs) is essentially the consideration at which the Company is offering in
exchange for the real estate assets, cash reserves, certain liabilities and
business of the Program.  The value is reflected as a number of units of the
Company (in the case of the Mori Point Program, [270,652] units) multiplied by
an arbitrary $20 per unit value.

   
     The Exchange Value for the Mori Point Program was calculated as 
follows: appraised value of the Mori Point Program's property at March 1998, 
plus book value of other Mori Point Program assets at August 31, 1998, less 
Mori Point Program liabilities at August 31, 1998.
    

     The following table summarizes the calculation of the Exchange Value of the
Mori Point Program and the value assigned on $10,000 of Adjusted Outstanding
Investment:

<TABLE>
<CAPTION>

                                                              Value Assigned
    Appraised          Net Other                              to Program per
     Value of    +     Assets and    =      Exchange        $10,000 of Adjusted
  Real Estate(1)     Liabilities(2)          Value        Outstanding Investment
  -----------        -----------             -----        ----------------------
  <S>               <C>                  <C>              <C>
  $  6,000,000      $[  (586,964)]       $[  5,413,036]       $  [  4,384](3)

</TABLE>

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

(1)  Reflects independent appraisal as of March 1998.
   
(2)  The following table quantifies the adjustments to appraised values made in
     determining the Mori Point property's Exchange Value as of August 31, 1998.
    

   
<TABLE>
<CAPTION>

       Book Assets              Book Liabilities            Net Other Assets
       (8/31/98)*         -        (8/31/98)*        =      and Liabilities
       ---------                   ---------                ---------------
       <S>                      <C>                         <C>
       $  261,140                  $  (848,104)              $ [ (586,964)]

</TABLE>
    

     *    See balance sheet of the Program in the financial statements
          accompanying the Prospectus for details of book assets and book
          liabilities.  There is no mortgage debt on the Mori Point Property.

(3)  Equals [219] Company shares arbitrarily valued at $20 per unit.

ALLOCATION OF SHARES

   
     The [1,403,321] shares of Company common stock being offered to Investors
in the Acquisition represent over 80% of the Company's shares (92.9% if all
the units are sold in the concurrent offering and 94.7% if all the units are 
sold in the concurrent offering and all warrants in units issued in the 
acquisition are exercised) which will be outstanding upon completion of the
Acquisition.  The remaining shares will be held by management and other 


                                      15
<PAGE>

founders of the Company.  Such shares will be allocated among the Programs 
pro rata in accordance with Exchange Values.  The Mori Point Program will be 
allocated [_______] shares.
    

     The shares allocated to the Mori Point Program will be allocated among
Investors in the Program based on their respective pro rata investments in the
Program (taking into account assessments paid and unpaid, as well as interest
accrued to each Investor through the date beneficial ownership of the Program's
Property was taken for the Investors) as adjusted for voluntary advances.  An
Investor in the Mori Point Program with an adjusted investment amount of $10,000
will receive [219] units in the Company arbitrarily valued at $20 per unit.

     Neither National nor the Company's founders have any economic interest
in the Mori Point Program except for National's contractual right to asset
management fees and the $5,279 of tenancy-in-common interests purchased by
National for which interests National will receive units in the Acquisition pro
rata with the other Mori Point Investors.  National will undertake not to
exercise the warrants in the units.

   
     The following table and its footnotes sets forth the amount owed by the 
original borrower to the Mori Point Program (including accrued but unpaid 
interest) plus the amount of assessments and advances paid by Investors at 
August 31, 1998, appraised real estate value, Exchange Value of the Program, 
the number and percentage of shares allocated to the Program, and the number 
of shares and comparative value of the Company to be held by founders after 
the Acquisition.
    

<TABLE>
<CAPTION>
                                                                                       % of Total
                                                                                      Shares to be
                                                                                      Outstanding
                                                                                       After the
                        Amount      Real Estate                                      Acquisition if
                       Owed plus     Appraised       Exchange     No. of Shares       All Programs
Name of Program       Assessments      Value         Value(1)    Allocated(1)(2)      Participate
- ---------------       -----------      -----         --------    ---------------      -----------
<S>                  <C>            <C>           <C>            <C>                 <C>
Mori Point           $ 12,342,259   $ 6,000,000   $[ 5,413,036]     [270,652]           [15.67]%

</TABLE>

- ------------
   
     (1)  The founders of the Company which include members of Company 
     management, as well as certain employees, former employees of National 
     and consultants to the Company and the Programs, will hold a total of 
     [323,631] Company shares after the Acquisition (18.74% of the 
     outstanding shares post-Acquisition, 17.48% if all the units are sold in 
     the concurrent offering and 5.3% if all the units are sold in the 
     concurrent offering and all warrants in units issued in the acquisition 
     are exercised) which, if valued at $20 per share, would have an 
     aggregate value of $[6,472,620].  The Company was formed, and shares 
     were purchased by the founders for $.01 per share, prior to making the 
     Acquisition proposal.  The shares to be retained by the Company's 
     founders were not determined based only on fees cancelled or to be 
     cancelled by National and its principals.  Overall, National believed 
     that the Company's founders should hold less than 20% of the shares 
     after the Acquisition assuming none of the Units in the concurrent 
     offering are sold and none of the warrants are exercised. See "Dilution" 
     at page __ of the Prospectus.  If the Acquisition is completed, the 
     following table sets forth the fees which National and its principals 
     have cancelled, or will cancel:
    


                                      16
<PAGE>

   
<TABLE>
<CAPTION>

                                                Previously       To Be
                  Name of Program                Cancelled     Cancelled
                                                 ---------     ---------
          <S>                                  <C>             <C>
          Sacramento/Delta Greens              $   500,000     $     -0-
          Oceanside                                601,125       261,273
          Yosemite/Ahwahnee I                       72,158           -0-
          Yosemite/Ahwahnee II                   1,157,867       124,250
          Mori Point                               461,589           -0-
          Cypress Lakes                            468,000           -0-
          Palmdale (Joshua Ranch)                      -0-           -0-
          Esperanza                                102,134           -0-
          Stacey Rose A                             64,293           -0-
          Stacey Rose B                             17,267           -0-
                                               -----------     ---------

               TOTAL                           $ 3,444,433     $ 385,523
                                               -----------     ---------
                                               -----------     ---------
</TABLE>
    

   
(2)  Had the shares retained by the founders of the Company been allocated to
     the founders based only on cancelled fees, [12]% ([12.7]% if only the
     seven "Trudy Pat" programs participate) of the total shares to be owned by
     the Company's founders after the Acquisition (39,004 shares if all
     programs participate and 40,969 shares if only the seven "Trudy Pat"
     programs participate) would have been deemed allocated from this Program.
    

HISTORICAL COMPENSATION TO NATIONAL/EFFECT OF ACQUISITION

     The following table sets forth the compensation accrued by National, as
well as actually paid to National, during the years ended December 31, 1997,
1996 and 1995, and for the six months ended June 30, 1998.

<TABLE>
<CAPTION>

                                                                                                           Incurred
                         Incurred      Actually     Incurred     Actually      Incurred      Actually        for      Actually Paid
                         for Year      Paid for     for Year     Paid for      for Year      Paid for     Six Months  in Six Months
                          Ended       Year Ended     Ended      Year Ended      Ended       Year Ended      Ended        Ended
 Name of Program        12/31/95(1)   12/31/95(2)  12/31/96(1)  12/31/96(2)   12/31/97(1)   12/31/97(2)    6/30/98      6/30/98
 ---------------        --------      --------     --------     --------      --------      --------       -------      -------

 <S>                    <C>           <C>          <C>          <C>           <C>           <C>           <C>         <C>
 Mori Point             $100,000(2)     $-0-       $100,000(2)    $-0-        $100,000(2)    $27,333       $50,000      $10,000

</TABLE>

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

(1)  These amounts represent accrued asset management fees.
(2)  Approximately $125,772 per year if the Acquisition had been completed
     during the above periods including $65,401 of estimated salaries to be paid
     by the Company to its officers and which were allocated to the Mori Point
     Program based on Exchange Values.  No cash would have been available to pay
     officers' bonuses or dividends to shareholders.

HISTORICAL CASH DISTRIBUTIONS TO INVESTORS/
EFFECT OF THE ACQUISITION

     No cash distributions made to Investors in any of the years ended December
31, 1992, 1993, 1994, 1995, 1996 or 1997.  Prior to 1992, $1,354,708 in interest
was distributed to Investors.  The Acquisition is not expected to alter this
distribution pattern.


                                      17
<PAGE>

FURTHER FINANCIAL INFORMATION

     See the following portions of the Prospectus for further financial
information about the Mori Point Program, as well as the others:

     -    "Selected Financial Information" at page __.

     -    "Management's Discussion and Analysis of Financial Condition and
Result of Operations" at page __.

     -    "Financial Statements" at page F-1.


                                      18
<PAGE>

               SUPPLEMENT TO CONSENT SOLICITATION STATEMENT/PROSPECTUS
                                         OF
                           AMERICAN FAMILY HOLDINGS, INC.
                                          
                             PREPARED FOR INVESTORS IN
                         CYPRESS LAKES "TRUDY PAT" PROGRAM
                                          
            CAPITALIZED TERMS USED IN THIS SUPPLEMENT AND NOT DEFINED 
             HEREIN HAVE THE MEANING GIVEN TO THEM IN THE PROSPECTUS. 
                   SEE "GLOSSARY" AT PAGE __ OF THE PROSPECTUS.

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

   
     You must read the entire Consent Solicitation Statement/Prospectus to 
fully understand the Acquisition. This Supplement has been prepared to help 
the Investors in the Cypress Lakes Program to understand how the Acquisition 
described in the accompanying Prospectus will affect them.  If completed, the 
effects of the Acquisition may be different for Investors in the other 
Programs.  A separate supplement has been prepared for each of the other 
Programs, copies of which may be obtained, without charge, by writing to 
National Investors Financial, Inc., 4220 Von Karman Avenue, Suite 110, 
Newport Beach, California 92660, Attention:  Vivian Kennedy, or calling 
1-800-590-7772.
    

   
     As described in the accompanying Prospectus, American Family 
Holdings, Inc. (the "Company") is offering units of its securities in 
exchange for the assets (including cash reserves), certain liabilities and 
business activities owned by Investors in seven former "Trudy Pat" programs 
and three other programs managed by National Investors Financial, Inc. 
("National").  For this proposed Acquisition, the Company will issue an 
aggregate of $[28,066,419] of units arbitrarily valued at $20 per unit.  A 
unit consists of one share of common stock plus warrants to purchase three 
additional shares.  [The shares included in the units will be listed for 
trading on the ___________ under the symbol "___."  The warrants will [not] 
be listed for trading.] The purpose of the transaction is to consolidate the 
operations of the programs, improve the ability to sell or obtain financing 
for development of the programs' properties, eliminate the assessment 
process, focus on revenue-generating potential, improve efficient of 
operations in order to reduce costs and increase profit potential, and 
provide the investors with liquidity for their investments.
    
   
     Of the [1,403,321] units to be issued by the Company in the Acquisition,
Investors in the Cypress Lakes Program will receive a total of [291,296] 
shares or [153 shares per $10,000 of Adjusted Outstanding Investment.  After
the costs of an outright sale of the property, and the payment of Program 
liabilities, National does not believe any alternative would yield to Investors
in the Cypress Lakes Program an amount that is higher than the value of the 
Company units to be received in the Acquisition. You may receive additional 
units if your program's property is sold, and if before December 31, 1999, 
cash sale proceeds (net of closing costs and interest) are received in excess 
of the property's March 1998 appraisal value.
    
   
   In each of the Programs, the Investors will vote on whether to approve the 
Acquisition.  INVESTORS HOLDING A MAJORITY OF THE AMOUNT INVESTED IN THE SEVEN
"TRUDY PAT" PROGRAMS MUST VOTE TO APPROVE THE ACQUISITION FOR IT TO TAKE PLACE.
    

   This solicitation commenced on _______, 1998 and expires at 5:00 p.m., 
Pacific Time, on __________, 1998 unless extended. Call 1-800-590-7772 with 
questions. 

MOST MATERIAL RISKS OF THE ACQUISITION: 

- -    If the acquisition is approved, you will no longer have a 
tenancy-in-common interest in your program's property.  Instead, you will 
hold shares in a publicly-traded real estate company and will not receive 
liquidation proceeds when, or if, your program's property is sold.  As an 
investor in a publicly-traded company with many stockholders, you will have 
relatively less voting power. 

- -    If the acquisition is approved, your investment will be subject to the 
risks associated with residential development plus new risks associated with 
a business which also operates a golf course and a recreational vehicle park, 
and which plans to pursue the development of timeshare facilities, commercial 
facilities, and a hotel/conference center. 

- -    If a trading market develops, the initial trading price for the stock 
will likely be substantially below the arbitrary value of $20 per unit 
assigned for purposes of the acquisition.  Thus, the value of the units you 
receive may be less than you might receive if the property of your program 
were sold. 

   
- -    Principal stockholders of National and executive officers of the 
Company will hold approximately (6.23% if all the units are sold in the 
concurrent offering and 4.66% if all the units are sold in the concurrent 
offering and all warrants issued in the acquisition are exercised) for which 
they paid $0.01 per share and will receive annual cash compensation 
aggregating $560,000 as officers and employees.  National will be relieved of 
its servicing and asset management obligations and will no longer earn 
servicing and asset management fees of approximately $885,000 annually. 
However, the Company will still owe National over $1,800,000 of accrued but 
unpaid fees and expenses.
    

- -    No independent advisors represented you in structuring this transaction. 

- -    There can be no assurance that the transaction is not a taxable event.  
If so, National believes a tax loss is the probable result for most of you. 

   
- -    The Company must have additional cash to fund its proposed 
operations.  If it cannot obtain such funding from the sale of certain of its 
properties, the exercise of the warrants included in the units or the sale 
of additional units, it will be no more successful than the programs have 
been individually in completing the development of some or all of the 
properties.
    

NATIONAL STRONGLY RECOMMENDS THAT ALL INVESTORS VOTE "YES" ON THE ACQUISITION.


<PAGE>

MATERIAL RISKS AND DISADVANTAGES

     A full description of the material risks of the Acquisition may be found 
on pages [__] through [__] of the accompanying Prospectus.  Those risks 
include:

     RISKS OF THE ACQUISITION

   
     THERE WILL BE FUNDAMENTAL CHANGE IN THE NATURE OF YOUR INVESTMENT.  
If the acquisition is completed, there will be a change in the nature of the 
investment of each investor from holding a tenancy-in-common interest in real 
estate to holding shares (and the right to buy additional shares) in an 
on-going company, the assets of which may be changed from time to time 
without approval of investors.  If the acquisition is completed, investors 
will be able to liquidate their investments only by selling their shares 
[on the _____] or in private transactions, and they will not receive a 
return of their investment in the form of liquidation proceeds through 
property sales.  If the acquisition is completed, investors will have an 
investment in an entity that is larger than each of the programs and will 
thus lose relative voting power.  Investors will have an investment in a 
business which also operates a golf course and a recreational vehicle park, 
and which plans to pursue the development of  timeshare facilities and a 
hotel/conference center.
    

     THE EXCHANGE VALUES OF THE PROGRAMS ARE NOT THE SAME AS THE POTENTIAL 
SALES PRICE.  Investors are subject to the risk that the exchange value of a 
program does not reflect the price a program's assets might bring in a sale.  
If the property of a program were to be sold, the net proceeds of the sale 
and the amount finally distributed to an investor in that program may be more 
or less than the exchange value.  There is no assurance that the future value 
of the shares and warrants received in the acquisition will be greater than 
the most recent appraised value of the property.

     THE TRADING PRICE FOR THE SHARES IS UNCERTAIN.  Initially, shares may 
trade at prices substantially below the arbitrarily determined exchange value 
of $20 per unit or the historical book value of the company's assets.  There 
is no guaranty that a liquid trading market will develop for the shares, or 
be sustained.  If a trading market develops for the shares, the price of 
shares after the acquisition will likely decrease below the exchange value 
per share of $20 due to a potentially large number of shares that investors 
may sell immediately after the acquisition.

   
     THERE WERE CONFLICTS OF INTEREST IN STRUCTURING THE ACQUISITION. The 
founders of the company, and specifically the principal shareholders of 
National, as well as National itself, will be subject to conflicts of 
interest. The principal shareholders and employees of National and the 
company will hold approximately [16.35]% of the company's outstanding stock 
(6.23% if all the units are sold in the concurrent offering and 0.66% if all 
the units are sold in the concurrent offering and all warrants in units 
issued in the acquisition are exercised) for which they paid $0.01 per share. 
Other founders of the company will hold approximately [2.3]% of the 
company's outstanding stock (0.88% if all the units are sold in the 
concurrent offering and 0.66% if all such units are sold and all warrants 
issued in the acquisition are exercised) for which they also paid $0.01 per 
share.  Thus, the investors' total ownership interests in the programs' 
properties will be diluted by the equity interest in the company held by the 
founders of the company.  The principal stockholders of National and other 
executive officers of the 


<PAGE>

company will receive annual cash compensation aggregating $560,000 as 
officers and employees of the company. National will be relieved of its 
servicing and asset management obligations and will no longer earn asset 
management or servicing related fees.  However, despite the fact that 
National will have forgiven over $3,800,000 of unpaid fees and expenses, the 
company will still owe National over $1,800,000 of accrued but unpaid fees 
and expenses.
    

     The charter documents contain a number of provisions that may have the 
affect of delaying or discouraging a change in management which is not 
favored by the board of directors.  These provisions include a board of 
directors with three classes serving staggered three year terms, the 
inability to remove a particular director before the expiration of his or her 
term without a two-thirds supermajority vote, and the inability to amend the 
anti-takeover provisions of the charter documents without a similar vote.  
Thus, if investors are unhappy with management's performance, it will be more 
difficult to remove directors not favored by the investors.

     NO INDEPENDENT PARTY WAS RETAINED BY NATIONAL TO NEGOTIATE ON BEHALF OF 
THE INVESTORS.  Therefore, terms of the acquisition may be less favorable to 
investors and more favorable to founders of the company which included the 
principal shareholders of National than if the acquisition had been subject 
to arm's-length negotiation.  Had an independent party negotiated on behalf 
of each program, the terms of the acquisition may have been more favorable to 
certain or all of the programs and fewer shares and less favorable employment 
contracts may have been received by the founders of the company.

   
     THE ACQUISITION MAY NOT BE A TAX-FREE TRANSACTION TO INVESTORS.  Due 
to uncertainties in the facts of this transaction, tax counsel is unable to 
opine conclusively on the tax consequences of the acquisition to investors.  
The acquisition may be taxable, if at all, only with respect to the 
investors' receipt of warrants. Alternatively, if the acquisition is a fully 
taxable transaction, an investor would recognize gain or loss in 1998 equal 
to the difference between the investor's tax basis in his interest in a 
program property, and the number of shares of the company received valued at 
$20 per unit.  If the acquisition is treated as fully taxable, National 
believes most investors would recognize a tax loss.
    

     THE COMPANY MAY INCUR SIGNIFICANT ADDITIONAL DEBT.  After the 
acquisition, none of the properties will be subject to any liens other than 
for property taxes.  The board of directors could authorize borrowing by the 
company the debt service for which may adversely affect the company's ability 
to make distributions to shareholders.  The company may incur full recourse 
debt which exposes all of the assets of the company to repayment instead of 
limited recourse debt which generally exposes specific properties for the 
repayment of debt.

     THE BOARD OF DIRECTORS MAY UNILATERALLY CHANGE INVESTMENT, FINANCING AND 
CERTAIN OTHER POLICIES WITHOUT SHAREHOLDER APPROVAL.  Although the board of 
directors of the company intends to implement the business plan set forth 
herein, the board will have the ability to change investment, financing and 
other policies of the company without the consent of shareholders.

     THERE WILL BE NO APPRAISAL OR SIMILAR RIGHTS FOR NONCONSENTING 
INVESTORS. If you vote against the acquisition, and it is approved, you will 
not be able to object to the acquisition and 


                                      3
<PAGE>

receive the appraised value of your tenancy-in-common interest in your 
program's assets.  You will have no choice other than to accept units for 
your interests.
   
     THE COMPANY HAS NO OPERATING HISTORY. The company was formed over a year 
ago to take part in the acquisition of your property.  It does not have the 
benefit of operating for a long time.  This means that shares in the company 
are much riskier than ownership of shares of established companies.  If the 
company had been operating as if it owned the properties which it desires to 
acquire, it would have experienced losses to date.
    
   
     THERE WILL BE FUNDAMENTAL CHANGES IN THE BUSINESS PLAN IF THE 
ACQUISITION TAKES PLACE.  Rather than being focused on a single property, the 
company will be an infinite life entity focused on the management of the 
properties of at least seven of the former "Trudy Pat" programs plus the 
properties of other programs which elect to participate in the acquisition.  
The effect of this on investors is two-fold.  First, poor performance of a 
particular property may affect the company's operations as a whole regardless 
of the performance of the other properties.  Second, there will be no 
particular time when an investor can expect that a sale of any of the 
properties will result in cash distributions to him or her.
    

     YOUR VOTING RIGHTS WILL CHANGE.  You will not be able to vote on changes 
or sales of a particular property.  Those decisions will be made by the board 
of directors or management.  In addition, you will have an investment in an 
entity that is larger than each of the programs and, thus, you will lose 
relative voting power.

     CASH DISTRIBUTION POLICIES WILL BE CHANGED.  Despite the expectation of 
investors that they would receive regular principal and interest payments on 
their original investments, because of the borrowers' defaults there have 
been no distributions from any of the programs, other than the Oceanside 
program, in the past three years.  Future cash distributions will be based on 
the company's earnings and the decision of the board of directors to pay 
dividends.  Therefore, even if a property in which you formerly held an 
interest were to perform well, there is no assurance that there would be cash 
distributions to you.

   
     THE METHOD OF MANAGEMENT COMPENSATION WILL BE CHANGED. Prior to the 
dates that title to the properties securing the original program loans was 
taken, National was entitled to an annual loan servicing fee equal to one 
percent of the original loan amounts.  When title to the properties was taken 
on behalf of the programs, even though the loans no longer existed, National 
continued to charge the same rate as the servicing fee for the asset 
management services it provided to investors.  The investors in each of the 
programs had become the beneficial tenant-in-common owners of real estate, 
most of which was undeveloped.  While it had no obligation to do so, in order 
to assist the beneficial owners in protecting their real estate assets and 
readying them for sale or development, National assumed the duties of an 
asset manager after title was taken to the properties.  In this capacity, 
National obtained information from investors about their preferences in 
regard to development or sale of the properties, and facilitated the 
assessment of investors to raise funds necessary to pay property taxes,
insurance and other costs of property ownership.
    


                                      4
<PAGE>
   
     The annual fees payable to National are currently $50,000 for 
Sacramento/Delta Greens; $300,000 for Oceanside; $61,068 for 
Yosemite/Ahwahnee I; $133,646 for Yosemite/Ahwahnee II; $100,000 for Mori 
Point; $140,000 for Cypress Lakes; $150,000 for Palmdale/Joshua Ranch; $5,000 
for Esperanza; $3,153 for Stacey Rose A; and $850 for Stacey Rose B.
    
   
     In addition to the one percent fee, compensation has been earned for 
property management services provided to the Oceanside program ($896,000 
accrued since the date of ownership (November 1993) through June 30, 1998; 
$876,000 actually paid) and Yosemite/Ahwahnee properties ($594,535 accrued 
since the date of ownership (September 1995); $-0- actually paid) by officers 
and employees of National in their capacities as officers and employees of 
Oceanside Development, Inc. and Ahwahnee Golf Course & Resort, Inc.  Those 
property management services included, without limitation, solicitation, 
engagement, coordination and supervision of:  entitlement and permit 
processing, environmental, engineering, planning, architectural, 
construction, marketing, appraisal, legal, accounting and other experts as 
needed for each project; due diligence on potential service providers; 
assistance in presentations and applications for approvals to governmental 
agencies; packaging and documenting the status of a project for potential 
financing, sale or joint venture; supervising and managing the operational 
activities for construction projects and daily operations for the Oceanside 
and Yosemite/Ahwahnee projects; and contract negotiations and documentation.  
To the extent similar property specific services were provided to the other 
programs, they were provided without extra charge because the necessary 
activities were less regular and less operationally intense.
    

     In the future, compensation will be paid to officers of the company in 
the form of salaries (aggregating $560,000 annually plus contractual bonus 
opportunities and salary increases), stock options and other benefits.  See 
"Management Following the Acquisition -- Directors and Executive Officers 
Compensation and Incentives" for details of stock options and other benefits. 
These salaries and other forms of compensation will be payable to management 
of the company even if one or more of the properties acquired in the 
acquisition is subsequently sold.

     HOLDERS OF MAJORITY OF TENANCY-IN-COMMON INTERESTS BIND A PROGRAM. 
Approval of the acquisition by investors holding a majority of outstanding 
interests in a program will bind all of that program's investors.

   
     NATIONAL'S JUDGMENT REGARDING THE DIFFERENCES IN YOSEMITE/AHWAHNEE 
APPRAISALS MAY BE INCORRECT WHICH MEANS THAT THE EXCHANGE VALUES FOR THOSE 
PROPERTIES COULD BE TOO LOW OR TOO HIGH. National reviewed the updated March 
1998 appraisal of the Yosemite/Ahwahnee properties which reflected an 
aggregate "as is" appraised value of $20,246,000 and the October 1996 
appraisal which reflected an "as is" aggregate appraised value of $4,000,000. 
The results of those appraisals clearly differed from each other, and, in 
management's judgment, the difference could not be accounted for solely by 
improving market conditions.  Some of the parcels, including the golf course, 
were subsequently sold, on June 5, 1998, to the Oceanside Program investors 
to obtain working capital for the Yosemite/Ahwahnee programs.  Based on its 
review of all appraisals, National concluded that the properties currently 
owned by the 
    


                                      5

<PAGE>

   
Yosemite/Ahwahnee I and II Programs have values of $5,486,000 ($1,782,950 and 
$3,703,050, respectively), and the parcels currently owned by the Oceanside 
Program have a value of $5,080,000.  National believes its approach is 
reasonable.
    

     GENERAL REAL ESTATE RISKS

   
     THERE ARE SIGNIFICANT DELINQUENT PROPERTY TAXES.  If delinquent 
property taxes are not timely paid, the company could lose one or more of the 
properties to tax sales.  Each of the programs' properties is subject to the 
following delinquent property taxes as of August 31, 1998:  Sacramento/Delta 
Greens -approximately $27,000; Yosemite/Ahwahnee (combined) - approximately 
$500,000; Mori Point - approximately $165,000; Cypress lakes - approximately 
$204,000; Palmdale/Joshua Ranch - approximately $63,000; Esperanza - 
approximately $20,000; and Stacey Rose (combined) - approximately $30,000.  
Annual payments required for all the properties for current taxes (including 
amounts currently due on five-year payment plans) total approximately 
$549,000.  In the case of Sacramento/Delta Greens, Yosemite/Ahwahnee, Mori 
Point, Palmdale/Joshua Ranch and Stacey Rose properties, National has entered 
into statutorily authorized 5-year payment plans with the applicable taxing 
authorities.
    

   
     CERTAIN ASSETS MUST BE SOLD TO RAISE WORKING CAPITAL.  Unless a minimum 
of approximately $[4,565,000] from sale of certain assets of the programs or 
the sale of units in the concurrent offering or the exercise of warrants 
become available, the company will not be able to proceed with its entire 
business plan.  The company will also need financing from other sources to 
complete its plan.  Financing sources are not predictable and interest rates 
or other costs of financing may be prohibitive.  Neither the programs nor the 
company have received any commitment from other sources. In their current 
tenancy-in-common structure, the programs cannot obtain traditional bank 
financing.
    

   
     FEDERAL, STATE AND LOCAL ENVIRONMENTAL AND OTHER LAWS MAY REQUIRE 
EXPENSIVE HAZARDOUS SUBSTANCE CLEAN-UP OR REMOVAL AS WELL AS EXPENSIVE PUBLIC 
IMPROVEMENTS.  We have not conducted any environmental audits on the 
properties. As a result, there may be environmental liability to the company. 
Local governments have required residential developers to pay assessments 
for streets, schools and parks which increase the cost of development.  
Increased costs can have a negative affect on the company's sale of 
residential lots.
    

     IF THERE IS AN UNINSURED LOSS, THE COMPANY COULD LOSE ITS INVESTMENT, 
PROFITS OR CASH FLOW FROM A PROPERTY.  The company will carry customary 
insurance for its properties.  Certain extraordinary losses such as 
earthquakes and floods may be uninsurable or too expensive to insure.  The 
company does not plan to carry earthquake or flood insurance.  If an 
uninsured loss occurs, the company would lose capital as well as revenues, 
and would still owe other debts related to the property affected, if any.

     THE DEVELOPMENT OF ADDITIONAL PROJECTS MAY OCCUR.  We may develop 
additional projects in the future, although we have no immediate plans to do 
so. Real estate development involves more risks than in the ownership and 
operation of established projects.  Financing may not be available on 
favorable terms for development projects; construction may not be completed 
on

                                       6

<PAGE>

schedule or budget; long-term financing may not be available on completion of 
construction; and sites may not be sold on profitable terms.

   
     THE CALIFORNIA ECONOMY HAS FLUCTUATED BROADLY IN THE PAST FEW YEARS.  
Initially, we will conduct all of our business in California.  Our markets 
have been affected by substantial fluctuations in local economic conditions, 
interest rates, inflation, employment levels and regulations.  California has 
also experienced draught conditions, resulting in water conservation measures 
and rationing.  In the past, these conditions have caused local governments 
to restrict residential development.  California's climate and geology 
present risks of natural disaster such as earthquakes and floods.
    

   
     WHEN THE ACQUISITION IS COMPLETED, NATIONAL AND ITS PRINCIPALS WILL BE 
OWED $[1,818,684] BY THE COMPANY.  This represents accrued fees and expenses 
from the programs which National has not cancelled.  This amount is due and 
payable and the company intends to start paying it after the Acquisition, but 
only from operating revenues, proceeds from the sale of assets or the 
exercise of warrants, and not from working capital generated by the proceeds 
of unit sales in the concurrent offering.
    

     REAL ESTATE RISKS OF SACRAMENTO/DELTA GREENS

   
     PERMITS TO DEVELOP THE PROPERTIES NEED TO BE OBTAINED.  Construction of 
the Sacramento/Delta Greens property will require approval of a new tentative 
map, the filing of a final map and obtaining building permits from the city. 
The tentative tract map process for the Sacramento/Delta Greens property 
required that studies be conducted to identify any endangered species' 
habitat on the property. Since some were identified, changes to the tentative 
development plans have been made to reduce or eliminate any damage to the 
habitat.  A new tentative map needs to be approved by the City.  The longer 
this process takes, the longer it will be before any of the property is ready 
for any construction, further development activity or sale.
    

     HOLDING AN INVENTORY OF RESIDENTIAL LOTS AT THE SACRAMENTO/DELTA GREENS 
PROPERTY MAY CAUSE THE COMPANY TO INCUR SUBSTANTIAL CARRYING COSTS UNTIL THE 
LOTS CAN BE SOLD.  Changing market conditions may increase the difficulty of 
selling the lots.  If the company chooses to build homes on the lots, delays 
in construction, the lack of reasonably priced construction or mortgage 
financing, and the general California economy could lengthen the holding 
period for the lots.  This would mean a delay in realizing cash from the 
business operations. The average carrying costs, including property taxes, 
management and servicing related fees, for this property has averaged 
approximately $10,000 per month over the past three years.

   
     RISKS OF RESIDENTIAL DEVELOPMENT.  The market for residential real 
estate is cyclical and the residential lot development industry is highly 
competitive. If the demand for new lots does not keep pace with competitive 
supply, our properties may be sold at a loss.  The location of the company's 
lots, the presence of other competition, customer acceptance and pricing are 
all factors affecting success.  Competitors may have better financial, 
managerial and other resources, affecting our ability to successfully compete.
Sacramento/Delta Greens represents over 5% of the assets of the company.
    

                                       7

<PAGE>

   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that adequate funds will not 
be available to pay the engineering costs required to mitigate endangered 
species issues and pay for the planning and design expenses for the city to 
approve a new tentative trace map (estimated by management to cost 
approximately $25,000).  Another risk is whether the lots to be developed 
will appeal to builders and whether home financing will be available. 
Finally, there is a risk that the development and sale of lots or homes will 
be profitable.
    

   
     REAL ESTATE RISKS OF YOSEMITE/AHWAHNEE PROPERTIES (INCLUDING THE GOLF 
COURSE AND SURROUNDING LAND WHICH IS OWNED BY THE OCEANSIDE PROGRAM INVESTORS)
    

   
     PERMITS TO DEVELOP THE CONDOMINIUM-TYPE TIMESHARE ASPECT OF THE RESORT 
HAVE NOT YET BEEN OBTAINED.  The Yosemite/Ahwahnee property has a final map 
on 32 remaining single family estate lots and a use permit for a 600 space 
recreational vehicle park.  Planning and development are underway for 100 
additional recreational vehicle sites, as well as vacation villa timeshare 
units.  Additional planned usage such as traditional, attached timeshare 
units will require extensive county and state approvals.
    

     RISKS AFFECTING OPERATION OF A GOLF COURSE.  Increased competition, 
seasonality, weather and course conditions will affect the operations of the 
company.  While no new golf courses have opened near the Ahwahnee Golf 
Course, new courses could increase the competition and reduce the rounds 
played. Seasonal variations may require the company to supplement revenue at 
the golf course to meet operating expenses.  Weather can negatively affect 
the turf grass and reduce the number of rounds played.  Inflationary costs 
may not be offset by increased dues.  Also, golf's success depends on 
discretionary spending by consumers, which may be vulnerable to regional and 
economic conditions, as well as to pleasure or destination travel preferences 
by visitors and tourists.  All of these factors could reduce the amount of 
money earned by the company.

   
     The Yosemite/Ahwahnee golf course can be an important amenity which may 
attract potential timeshare purchasers in the future.  At this time, the 
project does not rely on the golf course for its revenue.  National estimates 
that the value of the golf course will be less than 20% of the assets of the 
company.
    

     RESORT DEVELOPMENT IS UNPREDICTABLE FOR A VARIETY OF REASONS AND COULD 
RESULT IN LOSSES.  In addition to normal real estate risks, financing is hard 
to obtain, and the lodging industry can be unpredictable, seasonal and very 
competitive.  Without additional financing or capital, the company will not 
be able to develop its resort projects as part of its growth strategy.  
Economic conditions, changes in travel patterns, extreme weather conditions, 
labor and other variable costs can all affect revenues and profits.  For 
example, Spring through Fall at the Yosemite/Ahwahnee property are the 
periods of highest occupancy.  Seasonality can be expected to cause quarterly 
fluctuations in the company's revenues.

   
    

     RISKS RELATING TO TIMESHARE OPERATIONS.  Certain factors affecting 
timeshare operations could result in losses.  Negative press surrounding the 
remarketing of timeshares might negatively impact sales and operations. Also, 
marketing costs are high relative to selling price which can reduce or 
eliminate profits from the sale of timeshare interests.

                                       8

<PAGE>

     In addition, according to the American Resort Development Association, 
there is a tendency for  timeshare owners to default more often on their 
timeshare loans then homebuyers who borrow to buy a home.  If a buyer 
defaults, we would incur costs in remarketing the timeshare.

   
    

     The timeshare industry is extremely competitive and we may not be able 
to secure development financing on acceptable terms.

   
     Since the project is not yet permitted for traditional attached 
timeshare units, there has been no allocation of assets. Should attached 
timeshare be approved, the company anticipates that a significant portion of 
the revenue of the company will be derived from sales of timeshare units.
    

     RISKS RELATING TO RECREATIONAL VEHICLE PARK OPERATIONS.  Risks relating 
to recreational vehicle parks are substantially the same as those described 
above for timeshare projects.

   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that adequate funds will not 
be available to (i) make up for the current cash drain from operations and 
maintenance of the golf course, clubhouse and current recreational vehicle 
facilities (estimated by management at approximately $350,000) annually and 
(ii) complete the construction of additional recreational vehicle sites and 
obtain approvals for and construction of the first group of vacation villa 
timeshare units (estimated by management to cost approximately $3,000,000).  
There are also a risk that the operation of recreational vehicle sites, 
timeshares and golf course activities will not be profitable.
    

     REAL ESTATE RISKS OF MORI POINT PROPERTY

   
     PERMITS TO DEVELOP THE PROPERTY HAVE NOT YET BEEN OBTAINED.  If needed 
permits for development are not obtained or reissued, the business plan for 
the company will have to be revised.  Additionally, the presence of two 
endangered species on the Mori Point property increases the risks that 
necessary approvals may not be received if an acceptable habitat mitigation 
plan cannot be developed.  The permitting process with the California Coastal 
Commission and the City of Pacifica is expensive and time consuming.  Mori 
Point had a specific plan and tentative map approvals to build a 
hotel/conference center which expired in 1991. These approvals must be 
obtained or reinstated prior to construction on the property.  Mori Point 
will represent approximately 20% of the assets of the company.
    

     HOTEL/CONFERENCE CENTER DEVELOPMENT IS UNPREDICTABLE FOR A VARIETY OF 
REASONS AND COULD RESULT IN LOSSES.  In addition to normal real estate risks, 
financing is hard to obtain, and the lodging industry can be unpredictable, 
seasonal and very competitive.  Without additional financing or capital, the 
company will not be able to develop its hotel/conference center project as 
part of its growth strategy.  Economic conditions, changes in travel 
patterns, extreme weather conditions, labor and other variable costs can all 
affect revenues and profits.  Seasonality can be expected to cause quarterly 
fluctuations in the company's revenues.  At the hotel/conference center 
property at Mori Point, we may be competing against well-known chains and 
extended-stay inns.

                                       9

<PAGE>

   
    

   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that the city government 
will not approve the property for its intended use.  Capital to conduct 
engineering and environmental studies in order to apply for and obtain 
approvals for its use from the city is estimated to be approximately 
$500,000.  Capital will also be necessary for roads, utilities and other 
infrastructure costs prior to construction.  Finally, there is a risk that 
the proposed hotel/conference center may not be profitable.
    

     REAL ESTATE RISKS OF CYPRESS LAKES PROPERTY

   
     THE VESTED TENTATIVE MAP WILL EXPIRE IN APRIL 1999 UNLESS RENEWED AND 
THE BUILD OUT OF THE PROPERTY WILL BE EXPENSIVE.  Due to being located in a 
100-year flood plain, the property requires a levee to be constructed around 
its perimeter which is very expensive to construct.  Preliminary engineering 
estimates indicate these costs to be more than $9,000,000. It may be 
desirable to change the vesting tentative map if the costs can be reduced 
significantly.  While mere extension of the expiration date of the existing 
vested tentative map is not expected to be controversial, any changes in the 
existing plan could subject the project to public hearings which might result 
in additional costs being placed on the project.  This could further increase 
the high front-end financial requirements.  Additionally, such modifications 
might not be approved.
    

   
     Cypress Lakes is a proposed master-planned community and represents more 
than 20% of the assets of the company.  Joint venture partners would have to 
be brought in by the Company to help with the large capital requirements of 
such a large project in order to develop it.  It may be difficult to find 
substantial builder/developers who have the financial ability to purchase or 
develop the project.  Changing market conditions may increase the difficulty 
in selling lots.
    

   
     Should the company determine to build out the project, delays in 
construction, reasonably priced mortgage and construction financing and the 
local and general California economy could lengthen the holding period for 
the lots.  This would mean delays in realizing cash from the business 
operations.
    

   
     RISKS AFFECTING OPERATION OF A GOLF COURSE.  When, and if, the golf 
course is developed, it will face competition from the 15 golf courses within 
a 25-mile radius.  Seasonality, weather and course conditions will affect the 
operations of the company.  Weather can negatively affect the turf grass and 
reduce the number of rounds played.  Inflationary costs may not be offset by 
increased dues.  Also, golf's success depends on discretionary spending by 
consumers, which may be vulnerable to regional and economic conditions, as 
well as to pleasure or destination travel preferences by visitors and 
tourists.  All of these factors could reduce the amount of money earned by 
the company.
    

   
     RISKS OF RESIDENTIAL DEVELOPMENT.  Totaling 1,330 lots, a large supply 
of lots would be available and, due to the cyclical nature of the housing 
industry, demand may fluctuate differently than supply.  This could result in 
needing to sell lots at a loss.  Due to the size of the project, it could 
take between six and ten years to complete, which would subject it to new 
competitors entering the marketplace during the sales period. An 
environmental impact report

                                       10

<PAGE>

was obtained on the property. Any and all environmental concerns will be 
mitigated as required in the vested tentative map conditions of approval. No 
evidence of endangered species that would limit or preclude development of 
the project have been found.
    

     REAL ESTATE RISKS OF PALMDALE/JOSHUA RANCH PROPERTY

     A FINAL TRACT MAP MUST BE RECORDED.  After several years of effort by 
National, the vested tentative map was approved by the City of Palmdale at a 
hearing before the planning commission in early July 1998.  A final recorded 
map must be secured by National or a buyer in order to build on the property. 
Final engineering, soils, utility and various improvement studies will need 
to be conducted in order to record the final map.

     PERMITS TO DEVELOP THE PROPERTY NEED TO BE OBTAINED.  A final recorded 
map, which could take nine to twelve months after starting the process, will 
be required prior to construction.  Due to the size of this project which 
encompasses some 739.6 acres and is currently planned for 539 lots, 
additional grading studies, soils investigation and utility planning needs to 
be done which could negatively impact the cost of this large-scale 
development.

   
     HOLDING AN INVENTORY OF RESIDENTIAL LOTS MAY CAUSE THE COMPANY TO INCUR 
SUBSTANTIAL CARRYING COSTS UNTIL THE LOTS CAN BE SOLD.  Finding 
builder/developers that have the financial strength to handle this size 
project can be difficult.  Changing market conditions, the lack of 
reasonably-priced construction or mortgage financing and the general or local 
market conditions could lengthen the holding period for lots.  This would 
mean a delay in realizing cash from business operations.  The average 
carrying costs, including property taxes, predevelopment and asset management 
services for this property have averaged approximately $16,300 per month over 
the past three years.
    

   
     RISKS OF RESIDENTIAL DEVELOPMENT.  The market for residential real 
estate is cyclical and the residential lot development industry is highly 
competitive. If the demand for new lots does not keep pace with competitive 
supply, the property may be sold at a loss.  The location of the lots, the 
presence of other competition, customer acceptance and pricing are all 
factors affecting success. Competitors may have better financial, managerial 
and other resources affecting the company's ability to successfully compete. 
An environmental impact report was obtained on the property. Any and all 
environmental concerns will be mitigated as required in the vested tentative 
map conditions of approval. No evidence of endangered species that would 
limit or preclude development of the project have been found.
    

     Palmdale/Joshua Ranch is a proposed residential development and 
represents about 10% of the assets of the Company.

   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that adequate funds will not 
be available to pay for or finance (i) engineering, soils and utility studies 
which is estimated to cost approximately $140,000, and (ii) another risk is 
whether the lots to be developed may appeal to project builders.
Palmdale/Joshua Ranch is a proposed residential development and represents 
about 10% of the assets of the company.
    

                                       11

<PAGE>

     REAL ESTATE RISKS OF ESPERANZA PROPERTY

   
     RISKS OF COMMERCIAL DEVELOPMENT.  The material risks associated with 
the development of the Esperanza Property are (i) as of August 31, 1998, 
approximately $23,000 of property taxes are delinquent and must be brought 
current or a statutory five-year payment plan must be arranged with the 
County of Riverside to avoid loss of the property for delinquent property 
taxes; and (ii) despite a strong economy, rents and values for many retail 
properties are expected to remain soft in 1998.  Pressure on rents brought 
about by over building, weakness in demand for space and store closures 
caused by lagging profits are the forces causing a soft market.  No 
environmental or endangered species reports have been prepared for the 
property.
    

     ADDITIONAL SPECIFIC RISKS.  Within the City of Victorville there are 
approximately 3,250 acres zoned for commercial use, of which 60% remains 
available for development.  Victorville is home to the largest enclosed 
regional shopping center between San Bernardino and Las Vegas, which is known 
as The Mall of Victor Valley.  These commercial sites represent significant 
competition to the Esperanza project.  There are more than 5,400 acres within 
the city limits of Victorville zoned for light and heavy industrial use.  
Nearly nine percent of this 5,400 acres of land is vacant and is available in 
parcels ranging in size from one-half to five hundred acres.

     REAL ESTATE RISKS OF STACEY ROSE PROPERTIES

   
     RISKS OF RESIDENTIAL DEVELOPMENT.  The material risks associated with 
the development of the Stacey Rose Properties are (i) as of August 31, 1998, 
approximately $30,000 of property taxes are delinquent and must be brought 
current or a statutory five-year payment plan must be arranged with the 
County of Riverside to avoid loss of the Properties for delinquent property 
taxes; (ii) it is estimated that it may cost about $50,000 to finalize a 
tentative tract map on the parcels; (iii) a substantial, and potentially 
expensive, sales and marketing effort will be necessary to sell homes 
constructed on the properties if a bulk sale of the lots is not made; (iv) 
the properties are located in a lower income residential area; and (v) 
increasing government fees and assessments for streets, schools, parks and 
other infrastructure requirements could increase the cost of lots to the 
company, thereby increasing the sales price of the lots which will delay 
market absorption.  No environmental or endangered species reports have been 
prepared for the property.
    

     ADDITIONAL SPECIFIC RISKS.  There is a risk that (i) adequate funds will 
not be available to finalize a tentative tract map on the parcels 
(approximately $50,000); (ii) the project will not appeal to project 
builders; and (iii) home financing at reasonable costs may not be available.  
There is also a risk that the development and sale of lots or home may not be 
profitable

     ANTI-TAKEOVER PROVISIONS

     Certain provisions of the charter documents may restrict changes in 
control of the Company's management.  These provisions may make it more 
difficult or expensive for another party to acquire and exercise control of 
the Company or to change its management, even if that change would be 
beneficial to you.  These provisions include:

                                       12

<PAGE>

     ADDITIONAL CLASSES OF SHARES.  Under the company's certificate of 
incorporation, subject to the receipt of fair value, the Board of Directors 
may issue shares in other classes or series and fix the rights, powers and 
limitations associated with such shares.  Although the Board of Directors has 
no present intention of doing so, it could issue a class or series that 
could, depending on its terms, impede a merger, tender offer or other 
transaction that you might believe is in your best interest or in which you 
might receive a premium for your shares over the then current market price.  
The issuance of such shares could also dilute your voting power.

     STAGGERED BOARD.  The Board of Directors is divided into three classes 
serving staggered three year terms.  This arrangement may affect your ability 
to change control of the company, even if you believe such a change is in 
your best interests.

     RESTRICTIONS ON CERTAIN BUSINESS COMBINATIONS.  The company's 
certificate of incorporation, as well as Delaware law, prohibits certain 
business combinations with owners of more than 15% of the outstanding voting 
stock of the company ("interested stockholders") within the three year period 
immediately prior to the date on which the interested stockholder became an 
interested stockholder.  These restrictions on certain business combinations 
may deter potential purchasers who seek control of the company.

     SUPERMAJORITY VOTES.  Changes to the company's certificate of 
incorporation which cover anti-takeover provisions require the approval of 
two-thirds of the company's voting stock.  This restriction also may deter 
potential purchasers who seek control of the company.

   
     In addition to the anti-takeover provisions, the Delaware law, as well 
as the charter documents, limit the liability of directors and officers to 
shareholders.  This limitation of liability may exceed the protections 
National enjoys under the programs' servicing agreements and limit 
shareholders' claims against management.
    

FAIRNESS TO INVESTORS IN THE CYPRESS LAKES PROGRAM

     From a financial point of view, the company and National believe the 
terms of the acquisition are fair as a whole and to the investors in each of 
the programs.  This determination is based on consideration of the following 
positive and negative factors:
   
     -    the units offer an opportunity for individual investor liquidity 
while the tenancy-in-common interests do not, however, there is no assurance 
that the shares will have any liquidity, or that any liquid market that 
develops will be sustained;
    
     -    while the number of units to be issued to reflect the exchange 
value of a program is arbitrary, the trading price of the shares included in 
the units initially is likely to be substantially below the $20 value 
arbitrarily assigned to the units.  In our opinion, the exchange values 
offered to investors for their assets allow for an equitable allocation of 
the [1,403,321] units ([1,380,175] units if only the "Trudy Pat" programs 
participate)  among the programs.  The disparity between exchange values and 
appraised values results from adding the value of program cash reserves and 
other assets, if any, to appraised values and deducting program

                                       13

<PAGE>

liabilities (principally accrued property taxes and other fees net of fees to 
be forgiven by National);

   
     -    on completion of the acquisition the investors will hold over 
80%(over 94.7% if all units are sold in the concurrent offering and all of 
the warrants included in the units to be issued in the Acquisition are 
exercised) of the outstanding stock of the company.  After the acquisition, a 
total of [16.86]% of the outstanding stock of the Company will be held by 
Cypress Lakes investors (17.09% if only the seven "Trudy Pat" programs 
participate).  After the acquisition, founders of the company (principals, 
employees, former employees and consultants of National) will hold less than 
20% (__% if only the seven "Trudy Pat" programs participate).  Founders' 
shares were purchased for $.01 per share.  Among the Properties, National and 
its principals will have forgiven over $3,800,000 of expenses and accrued 
fees of which a total of approximately $2,148,000 was earned for asset 
management and property management services after the loans defaulted and 
before the Ownership Dates for the properties. The balance was earned after 
foreclosure for asset and property management services and expenses.  Of such 
amount, $1,120,000 is attributable to fees owed by Cypress Lakes investors.  
National believes that the amount paid for the property management services 
is no greater than the amount that a third party would charge;
    

     -    the current appraised value of the Cypress Lakes real estate assets 
($6,000,000) (as well as the real estate assets of the other programs) and 
the fact that substantial financing is needed to further the property's 
development;

     -    the probability that the transaction will have minimal, if any, 
negative tax affect on investors.  National believes there will likely be no 
out-of-pocket tax cost to all, or the vast majority, of you;

     -    while conflicts of interest exist in the structuring of the 
acquisition, the issuance of shares to the founders of the company and the 
determination of management compensation and while you did not have 
independent representation in the structuring of the acquisition, we believe 
they have been counterbalanced by your opportunity to vote on the transaction 
and the Fairness Opinion;

     -    while the Cypress Lakes Program (as well as the other programs) 
were originally formed to have a two to four year finite life which should 
have ended between 1995 and 1997 and the investors expected to receive a 
return of their investment from the original borrower, the company is an 
infinite life entity which will not return the program investors' original 
investment based on a sale or refinancing of the properties underlying the 
original programs.  However, after the borrowers defaulted on the "Trudy Pat" 
loans, the investors became beneficial owners of the underlying properties 
with the need to complete development, manage or otherwise ready the 
properties for sale.  Those endeavors had no fixed timetable and, thus, the 
finite life aspect of their original investments was significantly changed.  
Therefore, the infinite life aspect of the company is not viewed by National 
to be a material change from the investors' CURRENT situation;

   
     -    the acquisition will cause fundamental changes in the business plan 
of the Cypress Lakes program.  Rather than being focused on the development 
of a single property for residential purposes, the company will be focused on 
the management of at least seven and as many as ten properties.  Thus, the 
poor performance of a particular property may affect the

                                       14

<PAGE>

Company's operations as a whole regardless of the performance of the Cypress 
Lakes property.  Further, there will be no particular time when an Investor 
can expect its interest to be automatically liquidated;
    

     -    the fact that the Cypress Lakes property has been reviewed by 
several potential buyers or developers without the receipt of any purchase 
offers;

   
     -    investors will not be able to vote on changes to or dispositions of 
the Cypress Lakes property or borrowing secured by that property.  Those 
decisions will be made by the Board of Directors or management of the 
company. Further, as investors in a larger entity, relative voting power will 
be diluted;
    

     -    future cash distributions will be based on the company's earnings 
and the decision of the Board of Directors to pay dividends rather than the 
performance or sale of the Cypress Lakes property;

     -    investors voting against the acquisition will have no alternative 
but to accept shares in the company if the acquisition is approved by holders 
of a majority of the tenancy-in-common interests in each of the programs;

     -    the anti-takeover provisions of the company's charter documents 
contain provisions that may have the effect of delaying or discouraging a 
change in management which is not favored by the Board of Directors of the 
company; and

   
     -    the Fairness Opinion rendered by Houlihan Valuation Advisers, an 
independent valuation firm, which addresses only the allocation of the units 
in the acquisition and not the amount of the consideration paid to program 
investors in the acquisition as a whole.  See "Background and Reasons for the 
Acquisition" at page __ of the Prospectus.
    

     National reviewed the arbitrary value you will receive in connection 
with the acquisition and compared it with what you might receive if (i) the 
Cypress Lakes property were operated "as is" ($1,327 per $10,000 of Adjusted 
Outstanding Investment), (ii) the Cypress Lakes property was sold in a quick 
sale in three months or less ($1,327 per $10,000 of Adjusted Outstanding 
Investment), or (iii) the Cypress Lakes property was sold at the appraised 
value, net of program debt, used to determine the Cypress Lakes exchange 
value ($2,746 per $10,000 of Adjusted Outstanding Investment).  Based on that 
review, and even acknowledging that, initially, the company's shares included 
in the units issued in the acquisition would likely trade substantially below 
the arbitrary $20 issuance value for the units, National believes that there 
is a higher probability of realizing value from the Cypress Lakes property 
through the acquisition than through the other alternatives.  This belief is 
based on the expectation that some financing opportunities will become 
available based on the form of the entity and the time pressure associated 
with forced sales or liquidation will be relieved.  See "Background and 
Reasons for the Acquisition -- Comparison to Alternatives" and 
"Recommendation of National and Fairness Determination" at pages __ and __ of 
the Prospectus.  

                                       15

<PAGE>
   
     Based on the above factors and comparisons, National concluded that the 
acquisition is fair, both substantively and procedurally.
    

   
     THERE ARE NO MATERIAL DIFFERENCES BETWEEN THE FAIRNESS ANALYSIS FOR THIS 
PROGRAM AND FOR ANY OF THE OTHER NINE PROGRAMS PROPOSED TO BE INCLUDED IN THE 
ACQUISITION.
    

CALCULATION OF EXCHANGE VALUE

     The Exchange Value of the Cypress Lakes Program (as well as each of the 
other Programs) is essentially the consideration at which the Company is 
offering in exchange for the real estate assets, cash reserves, certain 
liabilities and business of the Program.  The value is reflected as a number 
of units of the Company (in the case of the Cypress Lakes Program, 291,246 
units) multiplied by an arbitrary $20 per share unit.

   
     The Exchange Value for the Cypress Lakes Program was calculated as 
follows: appraised value of the Cypress Lakes Program property at March 31, 
1998, plus book value of other Cypress Lakes Program assets at August 31, 1998, 
less Cypress Lakes Program liabilities at August 31, 1998.
    

     The following table summarizes the calculation of the Exchange Value of 
the Cypress Lakes Program and the value assigned on $10,000 of Adjusted 
Outstanding Investment:

<TABLE>
<CAPTION>

                                                          Value Assigned 
      Appraised         Net Other                         to Program per 
      Value of         Assets and         Exchange      $10,000 of Adjusted
   Real Estate(1)  + Liabilities(2)  =     Value       Outstanding Investment
   --------------    --------------       --------     ----------------------
   <S>               <C>               <C>             <C>
   $    6,000,000    $[   (175,072]    $ [5,824,928]       $    [3,062](3)

</TABLE>

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

(1)  Reflects independent appraisal as of March 1998.

   
(2)  The following table quantifies the adjustments to appraised values made in
     determining Cypress Lakes property's Exchange Value as of August 31, 1998.
    

   
<TABLE>
<CAPTION>

           Book Assets             Book Liabilities      Net Other Assets
            (8/31/98)*      -         (8/31/98)*     =    and Liabilities
           -----------             ----------------      ----------------
           <S>                     <C>                   <C>
           $  195,878                $    370,950        $   (175,072)
</TABLE>
    
     *    See balance sheet of the Program in the financial statements
          accompanying the Prospectus for details of book assets and book
          liabilities.  There is no mortgage debt on the Cypress Lakes property.
(3)  Equals [153] Company shares arbitrarily valued at $20 per unit.

ALLOCATION OF SHARES

   
     The [1,403,321] shares of Company common stock being offered to 
Investors in the Acquisition represent over 80% of the Company's shares (___% 
if all the units are sold in the concurrent offering and ___% if all the 
units are sold in the concurrent offering and all warrants in units issued 
in the acquisition are exercised) which will be outstanding upon

                                       16

<PAGE>

completion of the Acquisition.  The remaining shares will be held by 
management and other founders of the Company.  Such shares will be allocated 
among the Programs pro rata in accordance with Exchange Values.  The Cypress 
Lakes Program will be allocated [291,246] shares.
    

     The shares allocated to the Cypress Lakes Program will be allocated 
among Investors in the Program based on their respective pro rata investments 
in the Program (taking into account assessments paid and unpaid, as well as 
interest accrued to each Investor through the date beneficial ownership of 
the Program's Property was taken for the Investors) as adjusted for voluntary 
advances.  An Investor in the Cypress Lakes Program with an adjusted 
investment amount of $10,000 will receive [153] units in the Company 
arbitrarily valued at $20 per unit.

          Neither National nor the Company's founders have any economic 
interest in the Cypress Lakes Program except for National's contractual right 
to asset management fees and the $3,200 of tenancy-in-common interests 
purchased by National at the inception of the Program for which interests 
National will receive units in the Acquisition pro rata with the other 
Cypress Lakes Investors.  National will undertake not to exercise the 
warrants in the units

   
     The following table and its footnotes sets forth the amount owed by the 
original borrower to the Cypress Lakes Program (including accrued but unpaid 
interest) plus the amount of assessments and advances paid by Investors at 
August 31, 1998, appraised real estate value, Exchange Value of the Program, 
the number and percentage of shares allocated to the Program, and the number 
of shares and comparative value of the Company to be held by founders after 
the Acquisition.
    

<TABLE>
<CAPTION>

                                                                                          % of Total
                                                                                         Shares to be
                                                                                         Outstanding
                                                                                          After the
                      Amount       Real Estate                                          Acquisition if
                     Owed plus      Appraised         Exchange        No. of Shares      All Programs
 Name of Program    Assessments       Value           Value(1)       Allocated(1)(2)     Participate
 ---------------   ------------   -------------     ------------     ---------------    --------------
 <S>               <C>            <C>               <C>              <C>                <C>
 Cypress Lakes     $  18,971,767  $  6,000,000      $  [5,824,928]      [291,246]          [16.86]%

</TABLE>

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

   
     (1)  The founders of the Company which include members of Company 
     management, as well as certain employees, former employees of National 
     and consultants to the Company and the Programs, will hold a total of 
     [323,631] Company shares after the Acquisition (18.74% of the 
     outstanding shares post-Acquisition, 17.48% if all the units are sold in 
     the concurrent offering and 5.3% if all the units are sold in the 
     concurrent offering and all warrants in units issued in the acquisition 
     are exercised) which, if valued at $20 per share, would have an 
     aggregate value of $[6,472,620].  The Company was formed, and shares 
     were purchased by the founders for $.01 per share, prior to making the 
     Acquisition proposal.  The shares to be retained by the Company's 
     founders were not determined based only on fees cancelled or to be 
     cancelled by National and its principals.  Overall, National believed 
     that the Company's founders should hold less than 20% of the shares 
     after the Acquisition assuming none of the Units in the concurrent 
     offering are sold and none of the warrants are exercised. See "Dilution" 
     at 

                                       17

<PAGE>

     page __ of the Prospectus.  If the Acquisition is completed, the following 
     table sets forth the fees which National and its principals have cancelled,
     or will cancel:
    

   
<TABLE>
<CAPTION>

                                                    Previously         To Be
            Name of Program                         Cancelled        Cancelled
                                                  -------------     -----------
       <S>                                        <C>                <C>
       Sacramento/Delta Greens                    $    500,000       $      -0-
       Oceanside                                       601,125          261,273
       Yosemite/Ahwahnee I                              72,158              -0-
       Yosemite/Ahwahnee II                          1,157,867          124,250
       Mori Point                                      461,589              -0-
       Cypress Lakes                                   468,000              -0-
       Palmdale (Joshua Ranch)                             -0-              -0-
       Esperanza                                       102,134              -0-
       Stacey Rose A                                    64,293              -0-
       Stacey Rose B                                    17,267              -0-
                                                  ------------       ----------
            TOTAL                                 $  3,444,433       $  385,523
                                                  ------------       ----------
                                                  ------------       ----------

</TABLE>
    

   
     (2)  Had the shares retained by the founders of the Company been 
     allocated to the founders based only on cancelled fees, [16.5]% ([12.8]% 
     if only the seven "Trudy Pat" programs participate) of the total shares 
     to be owned by the Company's founders after the Acquisition ([53,269] 
     shares if all programs participate and [41,538] shares if only the seven 
     "Trudy Pat" programs participate) would have been deemed allocated from 
     this Program.
    

HISTORICAL COMPENSATION TO NATIONAL/EFFECT OF ACQUISITION

     The following table sets forth the compensation accrued by National, as 
well as actually paid to National, during the years ended December 31, 1997, 
1996 and 1995, and for the six months ended June 30, 1998.

<TABLE>
<CAPTION>

                                                                                                        Incurred
                                      Actually     Incurred     Actually                     Actually    for Six 
                      Incurred for    Paid for     for Year     Paid for     Incurred for    Paid for     Months    Actually Paid
                       Year Ended    Year Ended     Ended      Year Ended     Year Ended    Year Ended    Ended     in Six Months
 Name of Program       12/31/95(1)  12/31/95(2)  12/31/96(1)   12/31/96(2)   12/31/97(1)   12/31/97(2)   6/30/98    Ended 6/30/98
 ---------------      ------------  -----------  -----------   -----------   -----------   -----------   --------   -------------
 <S>                  <C>           <C>          <C>           <C>           <C>           <C>           <C>        <C>
 Cypress Lakes         $140,000(2)    $140,000   $140,000(2)    $140,000     $140,000(2)     $140,000    $70,000       $70,000

</TABLE>

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

(1)  These amounts represent accrued asset management fees.
(2)  Approximately $176,080 per year if the Acquisition had been completed
     during the above periods including $91,562 of estimated salaries to be paid
     by the Company to its officers and which were allocated to the Cypress
     Lakes Program based on Exchange Values.  No cash would have been available
     to pay officers' bonuses or dividends to shareholders.

                                       18

<PAGE>

HISTORICAL CASH DISTRIBUTIONS TO INVESTORS/
EFFECT OF THE ACQUISITION

     The following table sets forth the cash distributions made to Investors 
during each of the years ended December 31, 1992, 1993, 1994, 1995, 1996 and 
1997:

<TABLE>
<CAPTION>

                        Prior to       
                          1992          1992          1993          1994        1995        1996         1997              Total
                       ----------     ---------     ----------    ----------  ----------  ----------   -----------     ------------
 <S>                   <C>            <C>           <C>           <C>         <C>         <C>          <C>             <C>
 Cypress Lakes
     Principal         $        0    $         0    $        0    $       0   $      0     $      0    $         0     $          0
     Interest          $  621,198    $ 1,781,251    $1,337,101    $  62,706   $      0     $      0    $         0     $  3,802,256
             

</TABLE>

     There have been no recent distributions to Investors.  The Acquisition 
is not expected to alter this distribution pattern.

FURTHER FINANCIAL INFORMATION

     See the following portions of the Prospectus for further financial 
information about the Cypress Lakes Program, as well as the others:

     -    "Selected Financial Information" at page __.

     -    "Management's Discussion and Analysis of Financial Condition and
Result of Operations" at page __.

     -    "Financial Statements" at page F-1.

                                       19

<PAGE>

               SUPPLEMENT TO CONSENT SOLICITATION STATEMENT/PROSPECTUS
                                         OF
                           AMERICAN FAMILY HOLDINGS, INC.
                                          
                             PREPARED FOR INVESTORS IN
                     PALMDALE/JOSHUA RANCH "TRUDY PAT" PROGRAM
                                          
             CAPITALIZED TERMS USED IN THIS SUPPLEMENT AND NOT DEFINED 
              HEREIN HAVE THE MEANING GIVEN TO THEM IN THE PROSPECTUS. 
                   SEE "GLOSSARY" AT PAGE __ OF THE PROSPECTUS.

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

   

   You must read the entire Consent Solicitation Statement/Prospectus to 
fully understand the Acquisition. This Supplement has been prepared to help 
the Investors in the Palmdale/Joshua Ranch Program to understand how the 
Acquisition described in the accompanying Prospectus will affect them.  If 
completed, the effects of the Acquisition may be different for Investors in 
the other Programs.  A separate supplement has been prepared for each of the 
other Programs, copies of which may be obtained, without charge, by writing 
to National Investors Financial, Inc., 4220 Von Karman Avenue, Suite 110, 
Newport Beach, California 92660, Attention: Vivian Kennedy, or calling 
1-800-590-7772.
    

   
   As described in the accompanying Prospectus, American Family Holdings, 
Inc. (the "Company") is offering units of its securities in exchange for the 
assets (including cash reserves), certain liabilities and business activities 
owned by Investors in seven former "Trudy Pat" programs and three other 
programs managed by National Investors Financial, Inc. ("National").  For 
this proposed Acquisition, the Company will issue an aggregate of 
$[28,066,419] of units arbitrarily valued at $20 per unit.  A unit consists 
of one share of common stock plus warrants to purchase three additional 
shares.  [The shares included in the units will be listed for trading on 
the ___________ under the symbol "___." The warrants will [not] be listed 
for trading.] The purpose of the transaction is to consolidate the operations 
of the programs, improve the ability to sell or obtain financing for 
development of the programs' properties, eliminate the assessment process, 
focus on revenue-generating potential, improve efficiency of operation in 
order to reduce costs and increase profit potential, and provide the 
investors with liquidity for their investments.
    
   
   Of the [1,403,321] units to be issued by the Company in the Acquisition, 
Investors in the Palmdale/Joshua Ranch Program will receive a total of 
[131,094]shares or [72] shares per $10,000 of Adjusted Outstanding 
Investment.  After the costs of an outright sale of the property, and the 
payment of Program liabilities, National does not believe any alternative 
would yield to Investors in the Palmdale/Joshua Ranch Program an amount that 
is higher than the value of the Company units to be received in the 
Acquisition.  You may receive additional units if your program's property is 
sold, and if before December 31, 1999, cash sales proceeds (net of closing 
costs and interest) are received in excess of the property's March 1998 
appraisal value.
    
   
   In each of the Programs, the Investors will vote on whether to approve the 
Acquisition. INVESTORS HOLDING A MAJORITY OF THE AMOUNT INVESTED IN THE SEVEN 
"TRUDY PAT" PROGRAMS MUST VOTE TO APPROVE THE ACQUISITION FOR IT TO TAKE PLACE.
    

   This solicitation commenced on _______, 1998 and  expires at 5:00 p.m., 
Pacific Time, on __________, 1998 unless extended.  Call 1-800-590-7772 with 
questions.

MOST MATERIAL RISKS OF THE ACQUISITION:

- -    If the acquisition is approved, you will no longer have a 
tenancy-in-common interest in your program's property.  Instead, you will 
hold shares in a publicly-traded real estate company and will not receive 
liquidation proceeds when, or if, your program's property is sold.  As an 
investor in a publicly-traded company with many stockholders, you will have 
relatively less voting power.

- -    If the acquisition is approved, your investment will be subject to the 
risks associated with residential development plus new risks associated with 
a business which also operates a golf course and a recreational vehicle park, 
and which plans to pursue the development of timeshare facilities, commercial 
facilities, and a hotel/conference center.

- -    If a trading market develops, the initial trading price for the stock 
will likely be substantially below the arbitrary value of $20 per unit 
assigned for purposes of the acquisition.  Thus, the value of the units you 
receive may be less than you might receive if the property of your program 
were sold.

   
- -    Principal stockholders of National and executive officers of the Company 
will hold approximately (6.23% if all the units are sold in the concurrent 
offering and 4.66% if all the units are sold in the concurrent offering and 
all warrants issued in the acquisition are exercised) for which they paid 
$0.01 per share and will receive annual cash compensation aggregating 
$560,000 as officers and employees.  National will be relieved of its 
servicing and asset management obligations and will no longer earn servicing 
and asset management fees of approximately $885,000 annually. However, the 
Company will still owe National over $1,800,000 of accrued but unpaid fees 
and expenses.
    

- -    No independent advisors represented you in structuring this transaction.

- -    There can be no assurance that the transaction is not a taxable event.  
If so, National believes a tax loss is the probable result for most of you.

   
- -    The Company must have additional cash to fund its proposed operations. 
If it cannot obtain such funding from the sale of certain of its properties, 
the exercise of the warrants included in the units or the sale of additional 
units, it will be no more successful than the programs have been individually 
in completing the development of some or all of the properties.
    

   NATIONAL STRONGLY RECOMMENDS THAT ALL INVESTORS VOTE "YES" ON THE 
ACQUISITION.

<PAGE>

MATERIAL RISKS AND DISADVANTAGES

     A full description of the material risks of the Acquisition may be found 
on pages [__] through [__] of the accompanying Prospectus.  Those risks 
include:

     RISKS OF THE ACQUISITION

   
     THERE WILL BE FUNDAMENTAL CHANGE IN THE NATURE OF YOUR INVESTMENT.  If 
the acquisition is completed, there will be a change in the nature of the 
investment of each investor from holding a tenancy-in-common interest in real 
estate to holding shares (and the right to buy additional shares) in an 
on-going company, the assets of which may be changed from time to time 
without approval of investors.  If the acquisition is completed, investors 
will be able to liquidate their investments only by selling their shares [on 
the _____] or in private transactions, and they will not receive a return of 
their investment in the form of liquidation proceeds through property sales.  
If the acquisition is completed, investors will have an investment in an 
entity that is larger than each of the programs and will thus lose relative 
voting power.  Investors will have an investment in a business which also 
operates a golf course and a recreational vehicle park, and which plans to 
pursue the development of  timeshare facilities and a hotel/conference center.
    

     THE EXCHANGE VALUES OF THE PROGRAMS ARE NOT THE SAME AS THE POTENTIAL 
SALES PRICE.  Investors are subject to the risk that the exchange value of a 
program does not reflect the price a program's assets might bring in a sale.  
If the property of a program were to be sold, the net proceeds of the sale 
and the amount finally distributed to an investor in that program may be more 
or less than the exchange value.  There is no assurance that the future value 
of the shares and warrants received in the acquisition will be greater than 
the most recent appraised value of the property.

     THE TRADING PRICE FOR THE SHARES IS UNCERTAIN.  Initially, shares may 
trade at prices substantially below the arbitrarily determined exchange value 
of $20 per unit or the historical book value of the company's assets.  There 
is no guaranty that a liquid trading market will develop for the shares, or 
be sustained.  If a trading market develops for the shares, the price of 
shares after the acquisition will likely decrease below the exchange value 
per share of $20 due to a potentially large number of shares that investors 
may sell immediately after the acquisition.

   
     THERE WERE CONFLICTS OF INTEREST IN STRUCTURING THE ACQUISITION. The 
founders of the company, and specifically the principal shareholders of 
National, as well as National itself, will be subject to conflicts of 
interest. The principal shareholders and employees of National and the 
company will hold approximately [16.35]% of the company's outstanding stock 
(6.23% if all the units are sold in the concurrent offering and 4.66% if all 
the units are sold in the concurrent offering and all warrants in units 
issued in the acquisition are exercised) for which they paid $0.01 per share. 
Other founders of the company will hold approximately [2.3]% of the company's 
outstanding stock (0.88% if all the units are sold in the concurrent offering 
and 0.66% if all such units are sold and all warrants issued in the acquisition 
are exercised) for which they also paid $0.01 per share.  Thus, the investors' 
total ownership interests in the programs' properties will be diluted by the 
equity interest in the company held by the founders of the company.  The 
principal stockholders of National and other executive officers of the 


<PAGE>

company will receive annual cash compensation aggregating $560,000 as 
officers and employees of the company. National will be relieved of its 
servicing and asset management obligations and will no longer earn asset 
management or servicing related fees.  However, despite the fact that 
National will have forgiven over $3,800,000 of unpaid fees and expenses, the 
company will still owe National over $1,800,000 of accrued but unpaid fees 
and expenses.
    

     The charter documents contain a number of provisions that may have the 
affect of delaying or discouraging a change in management which is not 
favored by the board of directors.  These provisions include a board of 
directors with three classes serving staggered three year terms, the 
inability to remove a particular director before the expiration of his or her 
term without a two-thirds supermajority vote, and the inability to amend the 
anti-takeover provisions of the charter documents without a similar vote.  
Thus, if investors are unhappy with management's performance, it will be more 
difficult to remove directors not favored by the investors.

     NO INDEPENDENT PARTY WAS RETAINED BY NATIONAL TO NEGOTIATE ON BEHALF OF 
THE INVESTORS.  Therefore, terms of the acquisition may be less favorable to 
investors and more favorable to founders of the company which included the 
principal shareholders of National than if the acquisition had been subject 
to arm's-length negotiation.  Had an independent party negotiated on behalf 
of each program, the terms of the acquisition may have been more favorable to 
certain or all of the programs and fewer shares and less favorable employment 
contracts may have been received by the founders of the company.

     THE ACQUISITION MAY NOT BE A TAX-FREE TRANSACTION TO INVESTORS.  Due to 
uncertainties in the facts of this transaction, tax counsel is unable to 
opine conclusively on the tax consequences of the acquisition to investors.  
The acquisition may be taxable, if at all, only with respect to the 
investors' receipt of warrants.  Alternatively, if the acquisition is a fully 
taxable transaction, an investor would recognize gain or loss in 1998 equal 
to the difference between the investor's tax basis in his interest in a 
program property, and the number of shares of the company received valued at 
$20 per unit.  If the acquisition is treated as fully taxable, National 
believes most investors would recognize a tax loss.

     THE COMPANY MAY INCUR SIGNIFICANT ADDITIONAL DEBT.  After the 
acquisition, none of the properties will be subject to any liens other than 
for property taxes.  The board of directors could authorize borrowing by the 
company the debt service for which may adversely affect the company's ability 
to make distributions to shareholders.  The company may incur full recourse 
debt which exposes all of the assets of the company to repayment instead of 
limited recourse debt which generally exposes specific properties for the 
repayment of debt.

     THE BOARD OF DIRECTORS MAY UNILATERALLY CHANGE INVESTMENT, FINANCING AND 
CERTAIN OTHER POLICIES WITHOUT SHAREHOLDER APPROVAL.  Although the board of 
directors of the company intends to implement the business plan set forth 
herein, the board will have the ability to change investment, financing and 
other policies of the company without the consent of shareholders.

     THERE WILL BE NO APPRAISAL OR SIMILAR RIGHTS FOR NONCONSENTING 
INVESTORS. If you vote against the acquisition, and it is approved, you will 
not be able to object to the acquisition and

                                       3

<PAGE>

receive the appraised value of your tenancy-in-common interest in your 
program's assets.  You will have no choice other than to accept units for 
your interests.

     THE COMPANY HAS NO OPERATING HISTORY. The company was formed within the 
past year to take part in the acquisition of your property.  It does not have 
the benefit of operating for a long time.  This means that shares in the 
company are much riskier than ownership of shares of established companies.  
If the company had been operating as if it owned the properties which it 
desires to acquire, it would have experienced losses to date.

   
     THERE WILL BE FUNDAMENTAL CHANGES IN THE BUSINESS PLAN IF THE 
ACQUISITION TAKES PLACE.  Rather than being focused on a single property, the 
company will be an infinite life entity focused on the management of the 
properties of at least seven of the former "Trudy Pat" programs plus the 
properties of other programs which elect to participate in the acquisition.  
The effect of this on investors is two-fold.  First, poor performance of a 
particular property may affect the company's operations as a whole regardless 
of the performance of the other properties.  Second, there will be no 
particular time when an investor can expect that a sale of any of the 
properties will result in cash distributions to him or her.
    

     YOUR VOTING RIGHTS WILL CHANGE.  You will not be able to vote on changes 
or sales of a particular property.  Those decisions will be made by the board 
of directors or management.  In addition, you will have an investment in an 
entity that is larger than each of the programs and, thus, you will lose 
relative voting power.

     CASH DISTRIBUTION POLICIES WILL BE CHANGED.  Despite the expectation of 
investors that they would receive regular principal and interest payments on 
their original investments, because of the borrowers' defaults there have 
been no distributions from any of the programs, other than the Oceanside 
program, in the past three years.  Future cash distributions will be based on 
the company's earnings and the decision of the board of directors to pay 
dividends. Therefore, even if a property in which you formerly held an 
interest were to perform well, there is no assurance that there would be cash 
distributions to you.

   
     THE METHOD OF MANAGEMENT COMPENSATION WILL BE CHANGED. Prior to the 
dates that title to the properties securing the original program loans was 
taken, National was entitled to an annual loan servicing fee equal to one 
percent of the original loan amounts.  When title to the properties was taken 
on behalf of the programs, even though the loans no longer existed, National 
continued to charge the same rate as the servicing fee for the asset 
management services it provided to investors.  The investors in each of the 
programs had become the beneficial tenant-in-common owners of real estate, 
most of which was undeveloped.  While it had no obligation to do so, in order 
to assist the beneficial owners in protecting their real estate assets and 
readying them for sale or development, National assumed the duties of an 
asset manager after title was taken to the properties.  In this capacity, 
National obtained information from investors about their preferences in 
regard to development or sale of the properties, and facilitated the 
assessment of investors to raise funds necessary to pay property taxes, 
insurance and other costs of property ownership.
    

                                       4

<PAGE>

   
     The annual fees payable to National are currently $50,000 for 
Sacramento/Delta Greens; $300,000 for Oceanside; $61,068 for 
Yosemite/Ahwahnee I; $133,646 for Yosemite/Ahwahnee II; $100,000 for Mori 
Point; $140,000 for Cypress Lakes; $150,000 for Palmdale/Joshua Ranch; $5,000 
for Esperanza; $3,153 for Stacey Rose A; and $850 for Stacey Rose B.
    

   
     In addition to the one percent fee, compensation has been earned for 
property management services provided to the Oceanside program ($896,000 
accrued since the date of ownership (November 1993) through June 30, 1998; 
$876,000 actually paid) and Yosemite/Ahwahnee properties ($594,535 accrued 
since the date of ownership (September 1995); $-0- actually paid) by officers 
and employees of National in their capacities as officers and employees  of 
Oceanside Development, Inc. and Ahwahnee Golf Course & Resort, Inc.  Those 
property management services included, without limitation, solicitation, 
engagement, coordination and supervision of:  entitlement and permit 
processing, environmental, engineering, planning, architectural, 
construction, marketing, appraisal, legal, accounting and other experts as 
needed for each project; due diligence on potential service providers; 
assistance in presentations and applications for approvals to governmental 
agencies; packaging and documenting the status of a project for potential 
financing, sale or joint venture; supervising and managing the operational 
activities for construction projects and daily operations for the Oceanside 
and Yosemite/Ahwahnee projects; and contract negotiations and documentation.  
To the extent similar property specific services were provided to the other 
programs, they were provided without extra charge because the necessary 
activities were less regular and less operationally intense.
    

   
     In the future, compensation will be paid to officers of the company in 
the form of salaries (aggregating $560,000 annually plus contractual bonus 
opportunities and salary increases), stock options and other benefits.  See 
"Management Following the Acquisition -- Directors and Executive Officers 
Compensation and Incentives" for details of stock options and other benefits. 
These salaries and other forms of compensation will be payable to management 
of the company even if one or more of the properties acquired in the 
acquisition is subsequently sold.
    

     HOLDERS OF MAJORITY OF TENANCY-IN-COMMON INTERESTS BIND A PROGRAM. 
Approval of the acquisition by investors holding a majority of outstanding 
interests in a program will bind all of that program's investors.

   
     NATIONAL'S JUDGMENT REGARDING THE DIFFERENCES IN YOSEMITE/AHWAHNEE 
APPRAISALS MAY BE INCORRECT WHICH MEANS THAT THE EXCHANGE VALUES FOR THOSE 
PROPERTIES COULD BE TOO LOW OR TOO HIGH. National reviewed the updated March 
1998 appraisal of the Yosemite/Ahwahnee properties which reflected an 
aggregate "as is" appraised value of $20,246,000 and the October 1996 
appraisal which reflected an "as is" aggregate appraised value of $4,000,000. 
The results of those appraisals clearly differed from each other, and, in 
management's judgment, the difference could not be accounted for solely by 
improving market conditions.  Some of the parcels, including the golf course, 
were subsequently sold, on June 5, 1998, to the Oceanside Program investors 
to obtain working capital for the Yosemite/Ahwahnee programs.  Based on its 
review of all appraisals, National concluded that the properties currently 
owned by the

                                       5

<PAGE>

Yosemite/Ahwahnee I and II Programs have values of $5,486,000 ($1,782,950 and 
$3,703,050, respectively), and the parcels currently owned by the Oceanside 
Program have a value of $5,080,000.  National believes its approach is 
reasonable.
    

     GENERAL REAL ESTATE RISKS

   
     THERE ARE SIGNIFICANT DELINQUENT PROPERTY TAXES.  If delinquent property 
taxes are not timely paid, the company could lose one or more of the 
properties to tax sales.  Each of the programs' properties is subject to the 
following delinquent property taxes as of August 31, 1998:  Sacramento/Delta 
Greens -approximately $27,000; Yosemite/Ahwahnee (combined) - approximately 
$500,000; Mori Point - approximately $165,000; Cypress lakes - approximately 
$204,000; Palmdale/Joshua Ranch - approximately $63,000; Esperanza - 
approximately $20,000; and Stacey Rose (combined) - approximately $30,000.  
Annual payments required for all the properties for current taxes (including 
amounts currently due on five-year payment plans) total approximately 
$549,000.  In the case of Sacramento/Delta Greens, Yosemite/Ahwahnee, Mori 
Point, Palmdale/Joshua Ranch and Stacey Rose properties, National has entered 
into statutorily authorized 5-year payment plans with the applicable taxing 
authorities.
    

   
     CERTAIN ASSETS MUST BE SOLD TO RAISE WORKING CAPITAL.  Unless a minimum 
of approximately $[4,565,000] from sale of certain assets of the programs or 
the sale of units in the concurrent offering or the exercise of warrants 
become available, the company will not be able to proceed with its entire 
business plan.  The company will also need financing from other sources to 
complete its plan.  Financing sources are not predictable and interest rates 
or other costs of financing may be prohibitive.  Neither the programs nor the 
company have received any commitment from other sources. In their current 
tenancy-in-common structure, the programs cannot obtain traditional bank 
financing.
    

   
     FEDERAL, STATE AND LOCAL ENVIRONMENTAL AND OTHER LAWS MAY REQUIRE 
EXPENSIVE HAZARDOUS SUBSTANCE CLEAN-UP OR REMOVAL AS WELL AS EXPENSIVE PUBLIC 
IMPROVEMENTS.  We have not conducted any environmental audits on the 
properties. As a result, there may be environmental liability to the company. 
Local governments have required residential developers to pay assessments 
for streets, schools and parks which increase the cost of development.  
Increased costs can have a negative affect on the company's sale of 
residential lots.
    

     IF THERE IS AN UNINSURED LOSS, THE COMPANY COULD LOSE ITS INVESTMENT, 
PROFITS OR CASH FLOW FROM A PROPERTY.  The company will carry customary 
insurance for its properties.  Certain extraordinary losses such as 
earthquakes and floods may be uninsurable or too expensive to insure.  The 
company does not plan to carry earthquake or flood insurance.  If an 
uninsured loss occurs, the company would lose capital as well as revenues, 
and would still owe other debts related to the property affected, if any.

     THE DEVELOPMENT OF ADDITIONAL PROJECTS MAY OCCUR.  We may develop 
additional projects in the future, although we have no immediate plans to do 
so. Real estate development involves more risks than in the ownership and 
operation of established projects.  Financing may not be available on 
favorable terms for development projects; construction may not be completed 
on 

                                       6
<PAGE>

schedule or budget; long-term financing may not be available on completion 
of construction; and sites may not be sold on profitable terms.

   
     THE CALIFORNIA ECONOMY HAS FLUCTUATED BROADLY IN THE PAST FEW YEARS.  
Initially, we will conduct all of our business in California.  Our 
markets have been affected by substantial fluctuations in local economic 
conditions, interest rates, inflation, employment levels and regulations.  
California has also experienced draught conditions, resulting in water 
conservation measures and rationing.  In the past, these conditions have 
caused local governments to restrict residential development.  California's 
climate and geology present risks of natural disaster such as earthquakes and 
floods.
    

   
     WHEN THE ACQUISITION IS COMPLETED, NATIONAL AND ITS PRINCIPALS WILL BE 
OWED $[1,818,684] BY THE COMPANY.  This represents accrued fees and expenses 
from the programs which National  has not cancelled.  This amount is due and 
payable and the company intends to start paying it after the Acquisition, but 
only from operating revenues, proceeds from the sale of assets or the 
exercise of warrants, and not from working capital generated by the proceeds 
of unit sales in the concurrent offering.
    

     REAL ESTATE RISKS OF SACRAMENTO/DELTA GREENS

   
     PERMITS TO DEVELOP THE PROPERTIES NEED TO BE OBTAINED.  Construction of 
the Sacramento/Delta Greens property will require approval of a new tentative 
map, the filing of a final map and obtaining building permits from the city.  
The tentative tract map process for the Sacramento/Delta Greens property 
required that studies be conducted to identify any endangered species' 
habitat on the property. Since some were identified, changes to the tentative 
development plans have been made to reduce or eliminate any damage to the 
habitat. A new tentative map needs to be approved by the City.  The longer 
this process takes, the longer it will be before any of the property is ready 
for any construction, further development activity or sale.
    

     HOLDING AN INVENTORY OF RESIDENTIAL LOTS AT THE SACRAMENTO/DELTA GREENS 
PROPERTY MAY CAUSE THE COMPANY TO INCUR SUBSTANTIAL CARRYING COSTS UNTIL THE 
LOTS CAN BE SOLD.  Changing market conditions may increase the difficulty of 
selling the lots.  If the company chooses to build homes on the lots, delays 
in construction, the lack of reasonably priced construction or mortgage 
financing, and the general California economy could lengthen the holding 
period for the lots.  This would mean a delay in realizing cash from the 
business operations. The average carrying costs, including property taxes, 
management and servicing related fees, for this property has averaged 
approximately $10,000 per month over the past three years.

   
     RISKS OF RESIDENTIAL DEVELOPMENT.  The market for residential real 
estate is cyclical and the residential lot development industry is highly 
competitive. If the demand for new lots does not keep pace with competitive 
supply, our properties may be sold at a loss.  The location of the company's 
lots, the presence of other competition, customer acceptance and pricing are 
all factors affecting success.  Competitors may have better financial, 
managerial and other resources, affecting our ability to successfully compete.
Sacramento/Delta Greens represents over 5% of the assets of the company.
    

                                       7

<PAGE>

   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that adequate funds will not 
be available to pay the engineering costs required to mitigate endangered 
species issues and pay for the planning and design expenses for the city to 
approve a new tentative trace map (estimated by management to cost 
approximately $25,000).  Another risk is whether the lots to be developed 
will appeal to builders and whether home financing will be available. 
Finally, there is a risk that the development and sale of lots or homes will 
be profitable.
    

   
     REAL ESTATE RISKS OF YOSEMITE/AHWAHNEE PROPERTIES (INCLUDING THE GOLF 
COURSE AND SURROUNDING LAND WHICH IS OWNED BY THE OCEANSIDE PROGRAM INVESTORS)
    

   
     PERMITS TO DEVELOP THE CONDOMINIUM-TYPE TIMESHARE ASPECT OF THE RESORT 
HAVE NOT YET BEEN OBTAINED.  The Yosemite/Ahwahnee property has a final map 
on 32 remaining single family estate lots and a use permit for a 600 space 
recreational vehicle park.  Planning and development are underway for 100 
additional recreational vehicle sites, as well as vacation villa timeshare 
units.  Additional planned usage such as traditional, attached timeshare 
units will require extensive county and state approvals.
    

     RISKS AFFECTING OPERATION OF A GOLF COURSE.  Increased competition, 
seasonality, weather and course conditions will affect the operations of the 
company.  While no new golf courses have opened near the Ahwahnee Golf 
Course, new courses could increase the competition and reduce the rounds 
played. Seasonal variations may require the company to supplement revenue at 
the golf course to meet operating expenses.  Weather can negatively affect 
the turf grass and reduce the number of rounds played.  Inflationary costs 
may not be offset by increased dues.  Also, golf's success depends on 
discretionary spending by consumers, which may be vulnerable to regional and 
economic conditions, as well as to pleasure or destination travel preferences 
by visitors and tourists.  All of these factors could reduce the amount of 
money earned by the company.

   
     The Yosemite/Ahwahnee golf course can be an important amenity which may 
attract potential timeshare purchasers in the future.  At this time, the 
project does not rely on the golf course for its revenue.  National estimates 
that the value of the golf course will be less than 20% of the assets of the 
company.
    

     RESORT DEVELOPMENT IS UNPREDICTABLE FOR A VARIETY OF REASONS AND COULD 
RESULT IN LOSSES.  In addition to normal real estate risks, financing is hard 
to obtain, and the lodging industry can be unpredictable, seasonal and very 
competitive.  Without additional financing or capital, the company will not 
be able to develop its resort projects as part of its growth strategy.  
Economic conditions, changes in travel patterns, extreme weather conditions, 
labor and other variable costs can all affect revenues and profits.  For 
example, Spring through Fall at the Yosemite/Ahwahnee property are the 
periods of highest occupancy.  Seasonality can be expected to cause quarterly 
fluctuations in the company's revenues.

   
    

     RISKS RELATING TO TIMESHARE OPERATIONS.  Certain factors affecting 
timeshare operations could result in losses.  Negative press surrounding the 
remarketing of timeshares might negatively impact sales and operations. Also, 
marketing costs are high relative to selling price which can reduce or 
eliminate profits from the sale of timeshare interests.

                                       8

<PAGE>

     In addition, according to the American Resort Development Association, 
there is a tendency for  timeshare owners to default more often on their 
timeshare loans then homebuyers who borrow to buy a home.  If a buyer 
defaults, we would incur costs in remarketing the timeshare.

   
    

     The timeshare industry is extremely competitive and we may not be able 
to secure development financing on acceptable terms.

   
     Since the project is not yet permitted for traditional attached 
timeshare units, there has been no allocation of assets. Should attached 
timeshare be approved, the company anticipates that a significant portion of 
the revenue of the company will be derived from sales of timeshare units.
    

     RISKS RELATING TO RECREATIONAL VEHICLE PARK OPERATIONS.  Risks relating 
to recreational vehicle parks are substantially the same as those described 
above for timeshare projects.

   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that adequate funds will not 
be available to (i) make up for the current cash drain from operations and 
maintenance of the golf course, clubhouse and current recreational vehicle 
facilities (estimated by management at approximately $350,000) annually and 
(ii) complete the construction of additional recreational vehicle sites and 
obtain approvals for and construction of the first group of vacation villa 
timeshare units (estimated by management to cost approximately $3,000,000).  
There are also a risk that the operation of recreational vehicle sites, 
timeshares and golf course activities will not be profitable.
    

     REAL ESTATE RISKS OF MORI POINT PROPERTY

   
     PERMITS TO DEVELOP THE PROPERTY HAVE NOT YET BEEN OBTAINED.  If needed 
permits for development are not obtained or reissued, the business plan for 
the company will have to be revised.  Additionally, the presence of two 
endangered species on the Mori Point property increases the risks that 
necessary approvals may not be received if an acceptable habitat mitigation 
plan cannot be developed.  The permitting process with the California Coastal 
Commission and the City of Pacifica is expensive and time consuming.  Mori 
Point had a specific plan and tentative map approvals to build a 
hotel/conference center which expired in 1991. These approvals must be 
obtained or reinstated prior to construction on the property. Mori Point will 
represent approximately 20% of the assets of the company. 
    

     HOTEL/CONFERENCE CENTER DEVELOPMENT IS UNPREDICTABLE FOR A VARIETY OF 
REASONS AND COULD RESULT IN LOSSES.  In addition to normal real estate risks, 
financing is hard to obtain, and the lodging industry can be unpredictable, 
seasonal and very competitive.  Without additional financing or capital, the 
company will not be able to develop its hotel/conference center project as 
part of its growth strategy.  Economic conditions, changes in travel 
patterns, extreme weather conditions, labor and other variable costs can all 
affect revenues and profits.  Seasonality can be expected to cause quarterly 
fluctuations in the company's revenues.  At the hotel/conference center 
property at Mori Point, we may be competing against well-known chains and 
extended-stay inns.

                                       9

<PAGE>

   
    

   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that the city government 
will not approve the property for its intended use.  Capital to conduct 
engineering and environmental studies in order to apply for and obtain 
approvals for its use from the city is estimated to be approximately 
$500,000.  Capital will also be necessary for roads, utilities and other 
infrastructure costs prior to construction.  Finally, there is a risk that 
the proposed hotel/conference center may not be profitable.
    

     REAL ESTATE RISKS OF CYPRESS LAKES PROPERTY

   
     THE VESTED TENTATIVE MAP WILL EXPIRE IN APRIL 1999 UNLESS RENEWED AND 
THE BUILD OUT OF THE PROPERTY WILL BE EXPENSIVE.  Due to being located in a 
100-year flood plain, the property requires a levee to be constructed around 
its perimeter which is very expensive to construct. Preliminary engineering 
estimates indicate these costs to be more than $9,000,000. It may be 
desirable to change the vesting tentative map if the costs can be reduced 
significantly.  While mere extension of the expiration date of the existing 
vested tentative map is not expected to be controversial, any changes in the 
existing plan could subject the project to public hearings which might result 
in additional costs being placed on the project.  This could further increase 
the high front-end financial requirements.  Additionally, such modifications 
might not be approved.
    

   
     Cypress Lakes is a proposed master-planned community and represents more 
than 20% of the assets of the company.  Joint venture partners would have to 
be brought in by the Company to help with the large capital requirements of 
such a large project in order to develop it.  It may be difficult to find 
substantial builder/developers who have the financial ability to purchase or 
develop the project.  Changing market conditions may increase the difficulty 
in selling lots.
    

   
     Should the company determine to build out the project, delays in 
construction, reasonably priced mortgage and construction financing and the 
local and general California economy could lengthen the holding period for 
the lots.  This would mean delays in realizing cash from the business 
operations.
    

   
     RISKS AFFECTING OPERATION OF A GOLF COURSE.  When, and if, the golf 
course is developed, it will face competition from the 15 golf courses within 
a 25-mile radius.  Seasonality, weather and course conditions will affect the 
operations of the company.  Weather can negatively affect the turf grass and 
reduce the number of rounds played.  Inflationary costs may not be offset by 
increased dues.  Also, golf's success depends on discretionary spending by 
consumers, which may be vulnerable to regional and economic conditions, as 
well as to pleasure or destination travel preferences by visitors and 
tourists.  All of these factors could reduce the amount of money earned by 
the company.
    

   
     RISKS OF RESIDENTIAL DEVELOPMENT.  Totaling 1,330 lots, a large supply 
of lots would be available and, due to the cyclical nature of the housing 
industry, demand may fluctuate differently than supply.  This could result in 
needing to sell lots at a loss.  Due to the size of the project, it could 
take between six and ten years to complete, which would subject it to new 
competitors entering the marketplace during the sales period. An 
environmental impact report

                                       10

<PAGE>

was obtained on the property. Any and all environmental concerns will be 
mitigated as required in the vested tentative map conditions of approval. No 
evidence of endangered species that would limit or preclude development of 
the project have been found.
    

     REAL ESTATE RISKS OF PALMDALE/JOSHUA RANCH PROPERTY

     A FINAL TRACT MAP MUST BE RECORDED.  After several years of effort by 
National, the vested tentative map was approved by the City of Palmdale at a 
hearing before the planning commission in early July 1998.  A final recorded 
map must be secured by National or a buyer in order to build on the property. 
Final engineering, soils, utility and various improvement studies will need 
to be conducted in order to record the final map.

     PERMITS TO DEVELOP THE PROPERTY NEED TO BE OBTAINED.  A final recorded 
map, which could take nine to twelve months after starting the process, will 
be required prior to construction.  Due to the size of this project which 
encompasses some 739.6 acres and is currently planned for 539 lots, 
additional grading studies, soils investigation and utility planning needs to 
be done which could negatively impact the cost of this large-scale 
development.

   
     HOLDING AN INVENTORY OF RESIDENTIAL LOTS MAY CAUSE THE COMPANY TO INCUR 
SUBSTANTIAL CARRYING COSTS UNTIL THE LOTS CAN BE SOLD.  Finding 
builder/developers that have the financial strength to handle this size 
project can be difficult.  Changing market conditions, the lack of 
reasonably-priced construction or mortgage financing and the general or local 
market conditions could lengthen the holding period for lots.  This would 
mean a delay in realizing cash from business operations.  The average 
carrying costs, including property taxes, predevelopment and asset management 
services for this property have averaged approximately $16,300 per month over 
the past three years.
    

   
     RISKS OF RESIDENTIAL DEVELOPMENT.  The market for residential real 
estate is cyclical and the residential lot development industry is highly 
competitive. If the demand for new lots does not keep pace with competitive 
supply, the property may be sold at a loss.  The location of the lots, the 
presence of other competition, customer acceptance and pricing are all 
factors affecting success. Competitors may have better financial, managerial 
and other resources affecting the company's ability to successfully compete.
An environmental impact report was obtained on the property. Any and all 
environmental concerns will be mitigated as required in the vested tentative 
map conditions of approval. No evidence of endangered species that would 
limit or preclude development of the project have been found.
    

     Palmdale/Joshua Ranch is a proposed residential development and 
represents about 10% of the assets of the Company.

   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that adequate funds will not 
be available to pay for or finance (i) engineering, soils and utility studies 
which is estimated to cost approximately $140,000, and (ii) another risk is 
whether the lots to be developed may appeal to project builders. 
Palmdale/Joshua Ranch is a proposed residential development and represents 
about 10% of the assets of the company.
    

                                       11

<PAGE>

     REAL ESTATE RISKS OF ESPERANZA PROPERTY

   
     RISKS OF COMMERCIAL DEVELOPMENT.  The material risks associated with the 
development of the Esperanza Property are (i) as of August 31, 1998, 
approximately $23,000 of property taxes are delinquent and must be brought 
current or a statutory five-year payment plan must be arranged with the 
County of Riverside to avoid loss of the property for delinquent property 
taxes; and (ii) despite a strong economy, rents and values for many retail 
properties are expected to remain soft in 1998.  Pressure on rents brought 
about by over building, weakness in demand for space and store closures 
caused by lagging profits are the forces causing a soft market. No 
environmental or endangered species reports have been prepared for the 
property.
    

     ADDITIONAL SPECIFIC RISKS.  Within the City of Victorville there are 
approximately 3,250 acres zoned for commercial use, of which 60% remains 
available for development.  Victorville is home to the largest enclosed 
regional shopping center between San Bernardino and Las Vegas, which is known 
as The Mall of Victor Valley.  These commercial sites represent significant 
competition to the Esperanza project.  There are more than 5,400 acres within 
the city limits of Victorville zoned for light and heavy industrial use.  
Nearly nine percent of this 5,400 acres of land is vacant and is available in 
parcels ranging in size from one-half to five hundred acres.

     REAL ESTATE RISKS OF STACEY ROSE PROPERTIES

   
     RISKS OF RESIDENTIAL DEVELOPMENT.  The material risks associated with 
the development of the Stacey Rose Properties are (i) as of August 31, 1998, 
approximately $30,000 of property taxes are delinquent and must be brought 
current or a statutory five-year payment plan must be arranged with the 
County of Riverside to avoid loss of the Properties for delinquent property 
taxes; (ii) it is estimated that it may cost about $50,000 to finalize a 
tentative tract map on the parcels; (iii) a substantial, and potentially 
expensive, sales and marketing effort will be necessary to sell homes 
constructed on the properties if a bulk sale of the lots is not made; (iv) 
the properties are located in a lower income residential area; and (v) 
increasing government fees and assessments for streets, schools, parks and 
other infrastructure requirements could increase the cost of lots to the 
company, thereby increasing the sales price of the lots which will delay 
market absorption. No environmental or endangered species reports have been 
prepared for the property.
    

     ADDITIONAL SPECIFIC RISKS.  There is a risk that (i) adequate funds will 
not be available to finalize a tentative tract map on the parcels 
(approximately $50,000); (ii) the project will not appeal to project 
builders; and (iii) home financing at reasonable costs may not be available.  
There is also a risk that the development and sale of lots or home may not be 
profitable

     ANTI-TAKEOVER PROVISIONS

     Certain provisions of the charter documents may restrict changes in 
control of the Company's management.  These provisions may make it more 
difficult or expensive for another party to acquire and exercise control of 
the Company or to change its management, even if that change would be 
beneficial to you.  These provisions include:

                                       12

<PAGE>

     ADDITIONAL CLASSES OF SHARES.  Under the company's certificate of 
incorporation, subject to the receipt of fair value, the Board of Directors 
may issue shares in other classes or series and fix the rights, powers and 
limitations associated with such shares.  Although the Board of Directors has 
no present intention of doing so, it could issue a class or series that 
could, depending on its terms, impede a merger, tender offer or other 
transaction that you might believe is in your best interest or in which you 
might receive a premium for your shares over the then current market price.  
The issuance of such shares could also dilute your voting power.

     STAGGERED BOARD.  The Board of Directors is divided into three classes 
serving staggered three year terms.  This arrangement may affect your ability 
to change control of the company, even if you believe such a change is in 
your best interests.

     RESTRICTIONS ON CERTAIN BUSINESS COMBINATIONS.  The company's 
certificate of incorporation, as well as Delaware law, prohibits certain 
business combinations with owners of more than 15% of the outstanding voting 
stock of the company ("interested stockholders") within the three year period 
immediately prior to the date on which the interested stockholder became an 
interested stockholder.  These restrictions on certain business combinations 
may deter potential purchasers who seek control of the company.

     SUPERMAJORITY VOTES.  Changes to the company's certificate of 
incorporation which cover anti-takeover provisions require the approval of 
two-thirds of the company's voting stock.  This restriction also may deter 
potential purchasers who seek control of the company.

   
     IN ADDITION TO THE ANTI-TAKEOVER PROVISIONS, THE DELAWARE LAW, AS WELL 
AS THE CHARTER DOCUMENTS, LIMIT THE LIABILITY OF DIRECTORS AND OFFICERS TO 
SHAREHOLDERS.  This limitation of liability may exceed the protections 
National enjoys under the programs' servicing agreements and limit 
shareholders' claims against management.
    

FAIRNESS TO INVESTORS IN THE PALMDALE/JOSHUA RANCH PROGRAM

   
     Both procedurally and from a financial point of view, the company and 
National believe the terms of the acquisition are fair as a whole and to the 
investors in each of the programs.  This determination is based on 
consideration of the following positive and negative factors:
    
   
     -    the units offer an opportunity for individual investor liquidity 
while the tenancy-in-common interests do not, however, there is no assurance 
that the shares will have any liquidity, or that any liquid market that 
develops will be sustained;
    
     -    while the number of units to be issued to reflect the exchange 
value of a program is arbitrary, the trading price of the shares included in 
the units initially is likely to be substantially below the $20 value 
arbitrarily assigned to the units.  In our opinion, the exchange values 
offered to investors for their assets allow for an equitable allocation of 
the [1,403,321] units ([1,380,175] units if only the "Trudy Pat" programs 
participate)  among the programs.  The disparity between exchange values and 
appraised values results from adding the value of program cash reserves and 
other assets, if any, to appraised values and deducting program

                                       13

<PAGE>

liabilities (principally accrued property taxes and other fees net of fees to 
be forgiven by National);

   
     -    on completion of the acquisition the investors will hold over 80% 
(over 94.7% if all units are sold in the concurrent offering and all of the 
warrants included in the units to be issued in the Acquisition are exercised) 
of the outstanding stock of the company.  After the acquisition, a total of 
[7.59]% of the outstanding stock of the Company will be held by 
Palmdale/Joshua Ranch investors (7.69% if only the seven "Trudy Pat" programs 
participate).  After the acquisition, founders of the company (principals, 
employees, former employees and consultants of National) will hold less than 
20% (__% if only the seven "Trudy Pat" programs participate).  Founders' 
shares were purchased for $.01 per share.  Among the properties, National and 
its principals will have forgiven over $3,800,000 of expenses and accrued 
fees of which a total of approximately $2,148,000 was earned for asset 
management and property management services after the loans defaulted and 
before the Ownership Dates of the properties.  The balance was earned after 
foreclosure for asset and property management services and expenses.  Of such 
amount, $137,111 is attributable to fees owed by Palmdale/Joshua Ranch 
investors.  National believes that the amount paid for the property 
management services is no greater than the amount that a third party would 
charge;
    

     -    the current appraised value of the Palmdale/Joshua Ranch real 
estate assets ($2,700,000) (as well as the real estate assets of the other 
programs) and the fact that substantial financing is needed to further the 
property's development;

     -    the probability that the transaction will have minimal, if any, 
negative tax affect on investors.  National believes there will likely be no 
out-of-pocket tax cost to all, or the vast majority, of you;

     -    while conflicts of interest exist in the structuring of the 
acquisition, the issuance of shares to the founders of the company and the 
determination of management compensation and while you did not have 
independent representation in the structuring of the acquisition, we believe 
they have been counterbalanced by your opportunity to vote on the transaction 
and the Fairness Opinion;

     -    while the Palmdale/Joshua Ranch Program (as well as the other 
programs) were originally formed to have a two to four year finite life which 
should have ended between 1993 and 1995 and the investors expected to receive 
a return of their investment from the original borrower, the company is an 
infinite life entity which will not return the program investors' original 
investment based on a sale or refinancing of the properties underlying the 
original programs.  However, after the borrowers defaulted on the "Trudy Pat" 
loans, the investors became beneficial owners of the underlying properties 
with the need to complete development, manage or otherwise ready the 
properties for sale.  Those endeavors had no fixed timetable and, thus, the 
finite life aspect of their original investments was significantly changed.  
Therefore, the infinite life aspect of the company is not viewed by National 
to be a material change from the investors' CURRENT situation;

   
     -    the acquisition will cause fundamental changes in the business plan 
of the Palmdale/Joshua Ranch program.  Rather than being focused on the 
development of a single property for residential purposes, the company will 
be focused on the management of at least

                                       14

<PAGE>

seven and as many as ten properties.  Thus, the poor performance of a 
particular property may affect the company's operations as a whole regardless 
of the performance of the Palmdale/Joshua Ranch property.  Further, there 
will be no particular time when an Investor can expect its interest to be 
automatically liquidated;
    

     -    the fact that the Palmdale/Joshua Ranch property has been exposed 
for sale or development without receiving any offers that would approximate a 
return of the original investment;

   
     -    investors will not be able to vote on changes to or dispositions of 
the Palmdale/Joshua Ranch property or borrowing secured by that property.  
Those decisions will be made by the Board of Directors or management of the 
company. Further, as investors in a larger entity, relative voting power will 
be diluted;
    

     -    future cash distributions will be based on the company's earnings 
and the decision of the Board of Directors to pay dividends rather than the 
performance or sale of the Palmdale/Joshua Ranch property;

     -    investors voting against the acquisition will have no alternative 
but to accept shares in the company if the acquisition is approved by holders 
of a majority of the tenancy-in-common interests in each of the programs;

     -    the anti-takeover provisions of the company's charter documents 
contain provisions that may have the effect of delaying or discouraging a 
change in management which is not favored by the Board of Directors of the 
company; and

   
     -    the Fairness Opinion rendered by Houlihan Valuation Advisers, an 
independent valuation firm, which addresses only the allocation of the units 
in the acquisition and not the amount of the consideration paid to program 
investors in the acquisition as a whole.  See "Background and Reasons for the 
Acquisition" at page __ of the Prospectus.
    

     National reviewed the arbitrary value you will receive in connection 
with the acquisition and compared it with what you might receive if (i) the 
Palmdale/Joshua Ranch property were operated "as is" ($627 per $10,000 of 
Adjusted Outstanding Investment), (ii) the Palmdale/Joshua Ranch property was 
sold in a quick sale in three months or less ($627 per $10,000 of Adjusted 
Outstanding Investment), or (iii) the Palmdale/Joshua Ranch property was sold 
at the appraised value, net of program debt, used to determine the 
Palmdale/Joshua Ranch exchange value ($1,297 per $10,000 of Adjusted 
Outstanding Investment). Based on that review, and even acknowledging that, 
initially, the company's shares included in the units issued in the 
acquisition would likely trade substantially below the arbitrary $20 issuance 
value for the units, National believes that there is a higher probability of 
realizing value from the Palmdale/Joshua Ranch property through the 
acquisition than through the other alternatives.  This belief is based on the 
expectation that some financing opportunities will become available based on 
the form of the entity and the time pressure associated with forced sales or 
liquidation will be relieved.  See "Background and Reasons for the 
Acquisition -- Comparison to 

                                       15

<PAGE>

Alternatives" and "Recommendation of National and Fairness Determination" at 
pages __ and __ of the Prospectus.  
   
     Based on the above factors and comparisons, National concluded that the 
acquisition is fair, both substantively and procedurally.
    

   
     THERE ARE NO MATERIAL DIFFERENCES BETWEEN THE FAIRNESS ANALYSIS FOR THIS 
PROGRAM AND FOR ANY OF THE OTHER NINE PROGRAMS PROPOSED TO BE INCLUDED IN THE 
ACQUISITION.
    

CALCULATION OF EXCHANGE VALUE

     The Exchange Value of the Palmdale/Joshua Ranch Program (as well as each 
of the other Programs) is essentially the consideration at which the Company 
is offering in exchange for the real estate assets, cash reserves, certain 
liabilities and business of the Program.  The value is reflected as a number 
of units of the Company (in the case of the Palmdale/Joshua Ranch Program, 
131,094 units) multiplied by an arbitrary $20 per unit value.

   
     The Exchange Value for the Palmdale/Joshua Ranch Program was calculated 
as follows:  appraised value of the Palmdale/Joshua Ranch Program property at 
March 31, 1998, plus book value of other Palmdale/Joshua Ranch Program assets 
at August 31, 1998, less Palmdale/Joshua Ranch Program liabilities at August 
31, 1998.
    

     The following table summarizes the calculation of the Exchange Value of 
the Palmdale/Joshua Ranch Program and the value assigned on $10,000 of 
Adjusted Outstanding Investment:

<TABLE>
<CAPTION>
                                                                    Value Assigned
  Appraised              Net Other                                  to Program per
  Value of        +     Assets and        =       Exchange        $10,000 of Adjusted    
Real Estate(1)         Liabilities(2)              Value          Outstanding Investment 
- --------------        ---------------             --------        ----------------------
<S>                   <C>                         <C>             <C>
 $  2,700,000          $[  (78,118)]           $ [2,621,882]         $    [1,446](3)

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

</TABLE>
   
(1)  Reflects independent appraisal as of March 1998.
(2)  The following table quantifies the adjustments to appraised values 
     made in determining Palmdale/Joshua Ranch property's Exchange Value as
     of August 31, 1998.
    
<TABLE>
<CAPTION>
   
            Book Assets           Book Liabilities          Net Other Assets
             (8/31/98)*    -       (8/31/98)*        =      and Liabilities
            -----------           ------------             -----------------
            <S>                   <C>                       <C>
            $  132,572            $   210,690               $     (78,118)
    
</TABLE>

     *    See balance sheet of the Program in the financial statements 
          accompanying the Prospectus for details of book assets and 
          book liabilities.  There is no mortgage debt on the Palmdale/Joshua
          Ranch property.

(3)  Equals [72] Company shares arbitrarily valued at $20 per unit.

                                       16
<PAGE>

ALLOCATION OF SHARES

   
The [1,403,321] shares of Company common stock being offered to Investors in 
the Acquisition represent over 80% of the Company's shares (92.9% if all the 
units are sold in the concurrent offering and 94.7% if all the units are sold 
in the concurrent offering and all warrants in units issued in the acquisition 
are exercised) which will be outstanding upon completion of the Acquisition.
The remaining shares will be held by management and other founders of the 
Company.  Such shares will be allocated among the Programs pro rata in 
accordance with Exchange Values.  The Palmdale/Joshua Ranch Program will be 
allocated [131,094] shares.
    

     The shares allocated to the Palmdale/Joshua Ranch Program will be 
allocated among Investors in the Program based on their respective pro rata 
investments in the Program (taking into account assessments paid and unpaid, 
as well as interest accrued to each Investor through the date beneficial 
ownership of the Program's Property was taken for the Investors) as adjusted 
for voluntary advances.  An Investor in the Palmdale/Joshua Ranch Program 
with an adjusted investment amount of $10,000 will receive [72] units in the 
Company arbitrarily valued at $20 per unit.

          Neither National nor the Company's founders have any economic 
interest in the Palmdale/Joshua Ranch Program except for National's 
contractual right to asset management fees and the $2,395 of 
tenancy-in-common interests purchased by National at the inception of the 
Program for which interests National will receive units in the Acquisition 
pro rata with the other Palmdale/Joshua Ranch Investors.  National will 
undertake not to exercise the warrants in the units.

   
     The following table and its footnotes sets forth the amount owed by the 
original borrower to the Palmdale/Joshua Ranch Program (including accrued but 
unpaid interest) plus the amount of assessments and advances paid by 
Investors at August 31, 1998, appraised real estate value, Exchange Value of 
the Program, the number and percentage of shares allocated to the Program, 
and the number of shares and comparative value of the Company to be held by 
founders after the Acquisition.
    

<TABLE>
<CAPTION>
                                                                                                               % of Total
                                                                                                             Shares to be 
                                                                                                              Outstanding
                                                                                                               After the
                                  Amount           Real Estate                                               Acquisition if
                                 Owed plus          Appraised           Exchange           No. of Shares      All Programs
 Name of Program                Assessments           Value             Value(1)          Allocated(1)(2)     Participate
 ---------------               -------------      ------------        --------------      ---------------   ---------------
 <S>                           <C>                <C>                 <C>                 <C>               <C>
 Palmdale/Joshua Ranch         $  18,107,814      $  2,700,000        $  [2,621,882]         [131.094]           [7.59]%

</TABLE>

- -------------
   
(1)  The founders of the Company which include members of Company management, as
     well as certain employees, former employees of National and consultants to 
     the Company and the Programs, will hold a total of [323,631] Company shares
     after the Acquisition (18.74% of the outstanding shares post-Acquisition, 
     17.48% if all the units are sold in the concurrent offering and 5.3% 

                                      17
<PAGE>

     if all the units are sold in the concurrent offering and all warrants in 
     units issued in the acquisition are exercised) which, if valued at $20 
     per share, would have an aggregate value of $[6,472,620].  The Company 
     was formed, and shares were purchased by the founders for $.01 per share, 
     prior to making the Acquisition proposal.  The shares to be retained by 
     the Company's founders were not determined based only on fees cancelled 
     or to be cancelled by National and its principals.  Overall, National 
     believed that the Company's founders should hold less than 20% of the 
     shares after the Acquisition assuming none of the Units in the concurrent 
     offering are sold and none of the warrants are exercised. See "Dilution" 
     at page __ of the Prospectus.  If the Acquisition is completed, the 
     following table sets forth the fees which National and its principals 
     have cancelled, or will cancel:
    

   
<TABLE>
<CAPTION>

                                                    Previously           To Be
                Name of Program                     Cancelled          Cancelled
                                                  --------------       ---------
           <S>                                    <C>                  <C>
           Sacramento/Delta Greens                $    500,000          $    -0-
           Oceanside                                   601,125           261,273
           Yosemite/Ahwahnee I                          72,158               -0-
           Yosemite/Ahwahnee II                      1,157,867           124,250
           Mori Point                                  461,589               -0-
           Cypress Lakes                               468,000               -0-
           Palmdale (Joshua Ranch)                         -0-               -0-
           Esperanza                                   102,134               -0-
           Stacey Rose A                                64,293               -0-
           Stacey Rose B                                17,267               -0-
                                                  ------------          --------
                TOTAL                             $  3,444,433          $385,523
                                                  ------------          --------
                                                  ------------          --------
</TABLE>
    

   
    

HISTORICAL COMPENSATION TO NATIONAL/EFFECT OF ACQUISITION

     The following table sets forth the compensation accrued by National, as
well as actually paid to National, during the years ended December 31, 1997,
1996 and 1995, and for the six months ended June 30, 1998.

<TABLE>
<CAPTION>
                                                                                                                          Actually
                                         Actually     Incurred     Actually                    Actually   Incurred for  Paid in Six
                         Incurred for    Paid for     for Year     Paid for    Incurred for    Paid for    Six Months      Months
                          Year Ended    Year Ended     Ended      Year Ended    Year Ended    Year Ended      Ended        Ended
 Name of Program          12/31/95(1)  12/31/95(2)  12/31/96(1)   12/31/96(2)  12/31/97(1)   12/31/97(2)     6/30/98      6/30/98
 ---------------         ------------  -----------  -----------   -----------  -----------   -----------  ------------  -----------
 <S>                     <C>           <C>          <C>           <C>          <C>           <C>          <C>           <C>
 Palmdale/Joshua Ranch    $150,000(2)    $248,750   $150,000(2)    $150,000     $150,000(2)     $150,000    $75,000       $75,000
</TABLE>
- ------------
(1)  These amounts represent accrued asset management fees.

                                      18
<PAGE>

(2)  Approximately $188,658 per year if the Acquisition had been completed
     during the above periods including $98,102 of estimated salaries to be paid
     by the Company to its officers and which were allocated to the
     Palmdale/Joshua Ranch Program based on Exchange Values.  No cash would have
     been available to pay officers' bonuses or dividends to shareholders.

HISTORICAL CASH DISTRIBUTIONS TO INVESTORS/
EFFECT OF THE ACQUISITION

     The following table sets forth the cash distributions made to Investors
during each of the years ended December 31, 1992, 1993, 1994, 1995, 1996 and
1997:

<TABLE>
<CAPTION>
                            Prior to     
                              1992           1992         1993         1994        1995       1996          1997          Total
                          -----------    -----------   ----------   ----------  ----------  ----------  -----------   ------------
 <S>                      <C>            <C>           <C>          <C>         <C>         <C>         <C>           <C>
 Palmdale/Joshua Ranch    
         Principal        $         0    $         0   $        0    $      0     $      0   $      0      $      0    $         0
         Interest         $ 1,523,775    $ 1,885,526   $  478,127    $      0     $      0   $      0      $      0    $ 3,887,428
</TABLE>

     There have been no recent distributions to Investors.  The Acquisition 
is not expected to alter this distribution pattern.

FURTHER FINANCIAL INFORMATION

     See the following portions of the Prospectus for further financial 
information about the Sacramento/Delta Greens Program, as well as the others:

     -    "Selected Financial Information" at page __.

     -    "Management's Discussion and Analysis of Financial Condition and 
Result of Operations" at page __.

     -    "Financial Statements" at page F-1.

                                      19
<PAGE>

               SUPPLEMENT TO CONSENT SOLICITATION STATEMENT/PROSPECTUS
                                         OF
                           AMERICAN FAMILY HOLDINGS, INC.
                                          
                             PREPARED FOR INVESTORS IN
                                 ESPERANZA PROGRAM
                                          
   CAPITALIZED TERMS USED IN THIS SUPPLEMENT AND NOT DEFINED HEREIN HAVE THE 
   MEANING GIVEN TO THEM IN THE PROSPECTUS. SEE "GLOSSARY" AT PAGE __ OF THE 
                                     PROSPECTUS.

                                ---------------------
   
   You must read the entire Consent Solicitation Statement/Prospectus to 
fully understand the Acquisition. This Supplement has been prepared to help 
the Investors in the Esperanza Program to understand how the Acquisition 
described in the accompanying Prospectus will affect them.  If completed, the 
effects of the Acquisition may be different for Investors in the other 
Programs.  A separate supplement has been prepared for each of the other 
Programs, copies of which may be obtained, without charge, by writing to 
National Investors Financial, Inc., 4220 Von Karman Avenue, Suite 110, 
Newport Beach, California 92660, Attention:  Vivian Kennedy, or calling 
1-800-590-7772.
    

   
   As described in the accompanying Prospectus, American Family Holdings, 
Inc. (the "Company") is offering units of its securities in exchange for the 
assets (including cash reserves), certain liabilities and business activities 
owned by Investors in seven former "Trudy Pat" programs and three other 
programs managed by National Investors Financial, Inc. ("National").  For 
this proposed Acquisition, the Company will issue an aggregate of 
$[28,066,419] of units arbitrarily valued at $20 per unit.  A unit consists 
of one share of common stock plus warrants to purchase three additional 
shares. [The shares included in the units will be listed for trading on the 
___________ under the symbol "___." The warrants will [not]  be listed for 
trading.] The purpose of the transaction is to consolidate the operations of 
the programs, improve the ability to sell or obtain financing for development 
of the programs' properties, eliminate the assessment process, focus on 
revenue-generating potential, improve efficiency of operations in order to 
reduce costs and increase profit potential, and provide the investors with 
liquidity for their investments.
    

   
   Of the [1,403,321] units to be issued by the Company in the Acquisition, 
Investors in the Esperanza Program will receive a total of [10,818] shares or 
[185] shares per $10,000 of Adjusted Outstanding Investment.  After the costs 
of an outright sale of the property, and the payment of Program liabilities, 
National does not believe any alternative would yield to Investors in the 
Esperanza Program an amount that is higher than the value of the Company units 
to be received in the Acquisition. You may receive additional units if your 
program's property is sold, and if before December 31, 1999, cash sale proceeds 
(net of closing costs and interest) are received in excess of the property's 
March 1998 appraisal value.
    

   
   In each of the Programs, the Investors will vote on whether to approve the 
Acquisition.  INVESTORS HOLDING A MAJORITY OF THE AMOUNT INVESTED IN THE 
SEVEN "TRUDY PAT" PROGRAMS MUST VOTE TO APPROVE THE ACQUISITION FOR IT TO 
TAKE PLACE.
    

   This solicitation commenced on _______, 1998 and  expires at 5:00 p.m., 
Pacific Time, on __________, 1998 unless extended.  Call 1-800-590-7772 with 
questions.

MOST MATERIAL RISKS OF THE ACQUISITION:

- -    If the acquisition is approved, you will no longer have a 
tenancy-in-common interest in your program's property.  Instead, you will 
hold shares in a publicly-traded real estate company and will not receive 
liquidation proceeds when, or if, your program's property is sold.  As an 
investor in a publicly-traded company with many stockholders, you will have 
relatively less voting power.

- -    If the acquisition is approved, your investment will be subject to the 
risks associated with residential development plus new risks associated with 
a business which also operates a golf course and a recreational vehicle park, 
and which plans to pursue the development of timeshare facilities, commercial 
facilities, and a hotel/conference center.

- -    If a trading market develops, the initial trading price for the stock 
will likely be substantially below the arbitrary value of $20 per unit for 
purposes of the acquisition.  Thus, the value of the units you receive may be 
less than you might receive if the property of your program were sold.

   
- -    Principal stockholders of National and executive officers of the Company 
will hold approximately (6.23% if all the units are sold in the concurrent 
offering and 4.66% if all the units are sold in the concurrent offering and 
all warrants issued in the acquisition are exercised) for which they paid 
$0.01 per share and will receive annual cash compensation aggregating 
$560,000 as officers and employees.  National will be relieved of its 
servicing and asset management obligations and will no longer earn servicing 
and asset management fees of approximately $885,000 annually. However, the 
Company will still owe National over $1,800,000 of accrued but unpaid fees 
and expenses.
    

- -    No independent advisors represented you in structuring this transaction.

- -    There can be no assurance that the transaction is not a taxable event.  
If so, National believes a tax loss is the probable result for most of you.

   
- -    The Company must have additional cash to fund its proposed operations.  
If it cannot obtain such funding from the sale of certain of its properties, 
the exercise of the warrants included in the units or the sale of additional 
units, it will be no more successful than the programs have been individually 
in completing the development of some or all of the properties.
    

   NATIONAL STRONGLY RECOMMENDS THAT ALL INVESTORS VOTE "YES" ON THE 
ACQUISITION.

                                      1
<PAGE>

MATERIAL RISKS AND DISADVANTAGES

     A full description of the material risks of the Acquisition may be found 
on pages [__] through [__] of the accompanying Prospectus.  Those risks 
include:

     RISKS OF THE ACQUISITION

   
     THERE WILL BE FUNDAMENTAL CHANGE IN THE NATURE OF YOUR INVESTMENT.  If 
the acquisition is completed, there will be a change in the nature of the 
investment of each investor from holding a tenancy-in-common interest in real 
estate to holding shares (and the right to buy additional shares) in an 
on-going company, the assets of which may be changed from time to time 
without approval of investors.  If the acquisition is completed, investors 
will be able to liquidate their investments only by selling their shares 
[on the _____] or in private transactions, and they will not receive a return 
of their investment in the form of liquidation proceeds through property 
sales.  If the acquisition is completed, investors will have an investment in 
an entity that is larger than each of the programs and will thus lose 
relative voting power.  Investors will have an investment in a business which 
also operates a golf course and a recreational vehicle park, and which plans 
to pursue the development of  timeshare facilities and a hotel/conference 
center.
    

     THE EXCHANGE VALUES OF THE PROGRAMS ARE NOT THE SAME AS THE POTENTIAL 
SALES PRICE.  Investors are subject to the risk that the exchange value of a 
program does not reflect the price a program's assets might bring in a sale.  
If the property of a program were to be sold, the net proceeds of the sale 
and the amount finally distributed to an investor in that program may be more 
or less than the exchange value.  There is no assurance that the future value 
of the shares and warrants received in the acquisition will be greater than 
the most recent appraised value of the property.

     THE TRADING PRICE FOR THE SHARES IS UNCERTAIN.  Initially, shares may 
trade at prices substantially below the arbitrarily determined exchange value 
of $20 per unit or the historical book value of the company's assets.  There 
is no guaranty that a liquid trading market will develop for the shares, or 
be sustained.  If a trading market develops for the shares, the price of 
shares after the acquisition will likely decrease below the exchange value 
per share of $20 due to a potentially large number of shares that investors 
may sell immediately after the acquisition.

   
     THERE WERE CONFLICTS OF INTEREST IN STRUCTURING THE ACQUISITION. The 
founders of the company, and specifically the principal shareholders of 
National, as well as National itself, will be subject to conflicts of 
interest. The principal shareholders and employees of National and the 
company will hold approximately [16.35]% of the company's outstanding stock 
(6.23% if all the units are sold in concurrent offering and 4.66% if all the 
units are sold in the concurrent offering and all warrants in units issued 
in the acquisition are exercised) for which they paid $0.01 per share.  Other 
founders of the company will hold approximately [2.3]% of the company's 
outstanding stock (0.88% if all the units are sold in the concurrent offering 
and 0.66% if all such units are sold and all warrants issued in the 
acquisition are exercised) for which they also paid $0.01 per share.  Thus, 
the investors' total ownership interests in the programs' properties will be 
diluted by the equity interest in the company held by the founders of the 
company.  The principal stockholders of National and other executive officers 
of the 

                                       2
<PAGE>

company will receive annual cash compensation aggregating $560,000 as 
officers and employees of the company. National will be relieved of its 
servicing and asset management obligations and will no longer earn asset 
management or servicing related fees.  However, despite the fact that 
National will have forgiven over $3,800,000 of unpaid fees and expenses, the 
company will still owe National over $1,800,000 of accrued but unpaid fees 
and expenses.
    

     The charter documents contain a number of provisions that may have the 
affect of delaying or discouraging a change in management which is not 
favored by the board of directors.  These provisions include a board of 
directors with three classes serving staggered three year terms, the 
inability to remove a particular director before the expiration of his or her 
term without a two-thirds supermajority vote, and the inability to amend the 
anti-takeover provisions of the charter documents without a similar vote.  
Thus, if investors are unhappy with management's performance, it will be more 
difficult to remove directors not favored by the investors.

     NO INDEPENDENT PARTY WAS RETAINED BY NATIONAL TO NEGOTIATE ON BEHALF OF 
THE INVESTORS.  Therefore, terms of the acquisition may be less favorable to 
investors and more favorable to founders of the company which included the 
principal shareholders of National than if the acquisition had been subject 
to arm's-length negotiation.  Had an independent party negotiated on behalf 
of each program, the terms of the acquisition may have been more favorable to 
certain or all of the programs and fewer shares and less favorable employment 
contracts may have been received by the founders of the company.

     THE ACQUISITION MAY NOT BE A TAX-FREE TRANSACTION TO INVESTORS.  Due to 
uncertainties in the facts of this transaction, tax counsel is unable to 
opine conclusively on the tax consequences of the acquisition to investors.  
The acquisition may be taxable, if at all, only with respect to the 
investors' receipt of warrants.  Alternatively, if the acquisition is a fully 
taxable transaction, an investor would recognize gain or loss in 1998 equal 
to the difference between the investor's tax basis in his interest in a 
program property, and the number of shares of the company received valued at 
$20 per unit.  If the acquisition is treated as fully taxable, National 
believes most investors would recognize a tax loss.

     THE COMPANY MAY INCUR SIGNIFICANT ADDITIONAL DEBT.  After the 
acquisition, none of the properties will be subject to any liens other than 
for property taxes.  The board of directors could authorize borrowing by the 
company the debt service for which may adversely affect the company's ability 
to make distributions to shareholders.  The company may incur full recourse 
debt which exposes all of the assets of the company to repayment instead of 
limited recourse debt which generally exposes specific properties for the 
repayment of debt.

     THE BOARD OF DIRECTORS MAY UNILATERALLY CHANGE INVESTMENT, FINANCING AND 
CERTAIN OTHER POLICIES WITHOUT SHAREHOLDER APPROVAL.  Although the board of 
directors of the company intends to implement the business plan set forth 
herein, the board will have the ability to change investment, financing and 
other policies of the company without the consent of shareholders.

     THERE WILL BE NO APPRAISAL OR SIMILAR RIGHTS FOR NONCONSENTING 
INVESTORS. If you vote against the acquisition, and it is approved, you will 
not be able to object to the acquisition and 

                                       3
<PAGE>

receive the appraised value of your tenancy-in-common interest in your 
program's assets.  You will have no choice other than to accept units for 
your interests.

   
     THE COMPANY HAS NO OPERATING HISTORY. The company was formed over a year 
ago to take part in the acquisition of your property.  It does not have the 
benefit of operating for a long time.  This means that shares in the company 
are much riskier than ownership of shares of established companies.  If the 
company had been operating as if it owned the properties which it desires to 
acquire, it would have experienced losses to date.
    

   
     THERE WILL BE FUNDAMENTAL CHANGES IN THE BUSINESS PLAN IF THE 
ACQUISITION TAKES PLACE.  Rather than being focused on a single property, the 
company will be an infinite life entity focused on the management of the 
properties of at least seven of the former "Trudy Pat" programs plus the 
properties of other programs which elect to participate in the acquisition.  
The effect of this on investors is two-fold.  First, poor performance of a 
particular property may affect the company's operations as a whole regardless 
of the performance of the other properties.  Second, there will be no 
particular time when an investor can expect that a sale of any of the 
properties will result in cash distributions to him or her.
    

     YOUR VOTING RIGHTS WILL CHANGE.  You will not be able to vote on changes 
or sales of a particular property.  Those decisions will be made by the board 
of directors or management.  In addition, you will have an investment in an 
entity that is larger than each of the programs and, thus, you will lose 
relative voting power.

     CASH DISTRIBUTION POLICIES WILL BE CHANGED.  Despite the expectation of 
investors that they would receive regular principal and interest payments on 
their original investments, because of the borrowers' defaults there have 
been no distributions from any of the programs, other than the Oceanside 
program, in the past three years.  Future cash distributions will be based on 
the company's earnings and the decision of the board of directors to pay 
dividends. Therefore, even if a property in which you formerly held an 
interest were to perform well, there is no assurance that there would be cash 
distributions to you.

   
     THE METHOD OF MANAGEMENT COMPENSATION WILL BE CHANGED. Prior to the 
dates that title to the properties securing the original program loans was 
taken, National was entitled to an annual loan servicing fee equal to one 
percent of the original loan amounts.  When title to the properties was taken 
on behalf of the programs, even though the loans no longer existed, National 
continued to charge the same rate as the servicing fee for the asset 
management services it provided to investors.  The investors in each of the 
programs had become the beneficial tenant-in-common owners of real estate, 
most of which was undeveloped.  While it had no obligation to do so, in order 
to assist the beneficial owners in protecting their real estate assets and 
readying them for sale or development, National assumed the duties of an 
asset manager after title was taken to the properties.  In this capacity, 
National obtained information from investors about their preferences in 
regard to development or sale of the properties, and facilitated the 
assessment of investors to raise funds necessary to pay property taxes, 
insurance and other costs of property ownership.
    

                                       4
<PAGE>

   
     The annual fees payable to National are currently $50,000 for 
Sacramento/Delta Greens; $300,000 for Oceanside; $61,068 for 
Yosemite/Ahwahnee I; $133,646 for Yosemite/Ahwahnee II; $100,000 for Mori 
Point; $140,000 for Cypress Lakes; $150,000 for Palmdale/Joshua Ranch; $5,000 
for Esperanza; $3,153 for Stacey Rose A; and $850 for Stacey Rose B.
    

   
     In addition to the one percent fee, compensation has been earned for 
property management services provided to the Oceanside program ($896,000 
accrued since the date of ownership (November 1993) through June 30, 1998; 
$876,000 actually paid) and Yosemite/Ahwahnee properties ($594,535 accrued 
since the date of ownership (September 1995); $-0- actually paid) by officers 
and employees of National in their capacities as officers and employees  of 
Oceanside Development, Inc. and Ahwahnee Golf Course & Resort, Inc.  Those 
property management services included, without limitation, solicitation, 
engagement, coordination and supervision of:  entitlement and permit 
processing, environmental, engineering, planning, architectural, 
construction, marketing, appraisal, legal, accounting and other experts as 
needed for each project; due diligence on potential service providers; 
assistance in presentations and applications for approvals to governmental 
agencies; packaging and documenting the status of a project for potential 
financing, sale or joint venture; supervising and managing the operational 
activities for construction projects and daily operations for the Oceanside 
and Yosemite/Ahwahnee projects; and contract negotiations and documentation.  
To the extent similar property specific services were provided to the other 
programs, they were provided without extra charge because the necessary 
activities were less regular and less operationally intense.
    

     In the future, compensation will be paid to officers of the company in 
the form of salaries (aggregating $560,000 annually plus contractual bonus 
opportunities and salary increases), stock options and other benefits.  See 
"Management Following the Acquisition -- Directors and Executive Officers 
Compensation and Incentives" for details of stock options and other benefits. 
These salaries and other forms of compensation will be payable to management 
of the company even if one or more of the properties acquired in the 
acquisition is subsequently sold.

     HOLDERS OF MAJORITY OF TENANCY-IN-COMMON INTERESTS BIND A PROGRAM. 
Approval of the acquisition by investors holding a majority of outstanding 
interests in a program will bind all of that program's investors.

   
     NATIONAL'S JUDGMENT REGARDING THE DIFFERENCES IN YOSEMITE/AHWAHNEE 
APPRAISALS MAY BE INCORRECT WHICH MEANS THAT THE EXCHANGE VALUES FOR THOSE 
PROPERTIES COULD BE TOO LOW OR TOO HIGH. National reviewed the updated March 
1998 appraisal of the Yosemite/Ahwahnee properties which reflected an 
aggregate "as is" appraised value of $20,246,000 and the October 1996 
appraisal which reflected an "as is" aggregate appraised value of $4,000,000. 
The results of those appraisals clearly differed from each other, and, in 
management's judgment, the difference could not be accounted for solely by 
improving market conditions.  Some of the parcels, including the golf course, 
were subsequently sold, on June 5, 1998, to the Oceanside Program investors 
to obtain working capital for the Yosemite/Ahwahnee programs.  Based on its 
review of all appraisals, National concluded that the properties currently 
owned by the 

                                       5
<PAGE>

Yosemite/Ahwahnee I and II Programs have values of $5,486,000 ($1,782,950 and 
$3,703,050, respectively), and the parcels currently owned by the Oceanside 
Program have a value of $5,080,000.  National believes its approach is 
reasonable and has received an opinion from Houlihan Valuation Advisors that 
the allocation of the shares among the programs is fair.
    

     GENERAL REAL ESTATE RISKS

   
     THERE ARE SIGNIFICANT DELINQUENT PROPERTY TAXES.  If delinquent property 
taxes are not timely paid, the company could lose one or more of the 
properties to tax sales.  Each of the programs' properties is subject to the 
following delinquent property taxes as of August 31, 1998:  Sacramento/Delta 
Greens -approximately $27,000; Yosemite/Ahwahnee (combined) - approximately 
$500,000; Mori Point - approximately $165,000; Cypress lakes - approximately 
$204,000; Palmdale/Joshua Ranch - approximately $63,000; Esperanza - 
approximately $20,000; and Stacey Rose (combined) - approximately $30,000.  
Annual payments required for all the properties for current taxes (including 
amounts currently due on five-year payment plans) total approximately 
$549,000.  In the case of Sacramento/Delta Greens, Yosemite/Ahwahnee, Mori 
Point, Palmdale/Joshua Ranch and Stacey Rose properties, National has entered 
into statutorily authorized 5-year payment plans with the applicable taxing 
authorities.
    

   
     CERTAIN ASSETS MUST BE SOLD TO RAISE WORKING CAPITAL.  Unless a minimum 
of approximately $[4,565,000] from sale of certain assets of the programs or 
the sale of units in the concurrent offering or the exercise of warrants 
become available, the company will not be able to proceed with its entire 
business plan.  The company will also need financing from other sources to 
complete its plan.  Financing sources are not predictable and interest rates 
or other costs of financing may be prohibitive.  Neither the programs nor the 
company have received any commitment from other sources. In their current 
tenancy-in-common structure, the programs cannot obtain traditional bank 
financing.
    

   
     FEDERAL, STATE AND LOCAL ENVIRONMENTAL AND OTHER LAWS MAY REQUIRE 
EXPENSIVE HAZARDOUS SUBSTANCE CLEAN-UP OR REMOVAL AS WELL AS EXPENSIVE PUBLIC 
IMPROVEMENTS.  We have not conducted any environmental audits on the 
properties. As a result, there may be environmental liability to the company. 
Local governments have required residential developers to pay assessments 
for streets, schools and parks which increase the cost of development.  
Increased costs can have a negative affect on the company's sale of 
residential lots.
    

     IF THERE IS AN UNINSURED LOSS, THE COMPANY COULD LOSE ITS INVESTMENT, 
PROFITS OR CASH FLOW FROM A PROPERTY.  The company will carry customary 
insurance for its properties.  Certain extraordinary losses such as 
earthquakes and floods may be uninsurable or too expensive to insure.  The 
company does not plan to carry earthquake or flood insurance.  If an 
uninsured loss occurs, the company would lose capital as well as revenues, 
and would still owe other debts related to the property affected, if any.

     THE DEVELOPMENT OF ADDITIONAL PROJECTS MAY OCCUR.  We may develop 
additional projects in the future, although we have no immediate plans to do 
so. Real estate development involves more risks than in the ownership and 
operation of established projects.  Financing may not be available on 
favorable terms for development projects; construction may not be completed 
on 

                                       6
<PAGE>

schedule or budget; long-term financing may not be available on completion of 
construction; and sites may not be sold on profitable terms.

   
     THE CALIFORNIA ECONOMY HAS FLUCTUATED BROADLY IN THE PAST FEW YEARS.  
Initially, we will conduct all of our business in California.  Our markets 
have been affected by substantial fluctuations in local economic conditions, 
interest rates, inflation, employment levels and regulations.  California has 
also experienced draught conditions, resulting in water conservation measures 
and rationing.  In the past, these conditions have caused local governments 
to restrict residential development.  California's climate and geology 
present risks of natural disaster such as earthquakes and floods.
    

   
     WHEN THE ACQUISITION IS COMPLETED, NATIONAL AND ITS PRINCIPALS WILL BE 
OWED $[1,818,684] BY THE COMPANY.  This represents accrued fees and expenses 
from the programs which National  has not cancelled.  This amount is due and 
payable and the company intends to start paying it after the Acquisition, but 
only from operating revenues or proceeds from the sale of assets or the 
exercise of warrants, and not from working capital generated by the proceeds 
of unit sales in the concurrent offering.
    

     REAL ESTATE RISKS OF SACRAMENTO/DELTA GREENS

   
     PERMITS TO DEVELOP THE PROPERTIES NEED TO BE OBTAINED.  Construction of 
the Sacramento/Delta Greens property will require approval of a new tentative 
map, the filing of a final map and obtaining building permits from the city.  
The tentative tract map process for the Sacramento/Delta Greens property 
required that studies be conducted to identify any endangered species' 
habitat on the property. Since some were identified, changes to the tentative 
development plans have been made to reduce or eliminate any damage to the 
habitat.  A new tentative map needs to be approved by the City.  The longer 
this process takes, the longer it will be before any of the property is ready 
for any construction, further development activity or sale.
    

     HOLDING AN INVENTORY OF RESIDENTIAL LOTS AT THE SACRAMENTO/DELTA GREENS 
PROPERTY MAY CAUSE THE COMPANY TO INCUR SUBSTANTIAL CARRYING COSTS UNTIL THE 
LOTS CAN BE SOLD.  Changing market conditions may increase the difficulty of 
selling the lots.  If the company chooses to build homes on the lots, delays 
in construction, the lack of reasonably priced construction or mortgage 
financing, and the general California economy could lengthen the holding 
period for the lots.  This would mean a delay in realizing cash from the 
business operations. The average carrying costs, including property taxes, 
management and servicing related fees, for this property has averaged 
approximately $10,000 per month over the past three years.

   
     RISKS OF RESIDENTIAL DEVELOPMENT.  The market for residential real 
estate is cyclical and the residential lot development industry is highly 
competitive. If the demand for new lots does not keep pace with competitive 
supply, our properties may be sold at a loss.  The location of the company's 
lots, the presence of other competition, customer acceptance and pricing are 
all factors affecting success.  Competitors may have better financial, 
managerial and other resources, affecting our ability to successfully compete.
Sacramento/Delta Greens represents over 5% of the assets of the company.
    

                                       7
<PAGE>

   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that adequate funds will not 
be available to pay the engineering costs required to mitigate endangered 
species issues and pay for the planning and design expenses for the city to 
approve a new tentative trace map (estimated by management to cost 
approximately $25,000).  Another risk is whether the lots to be developed 
will appeal to project builders and whether home financing will be available. 
Finally, there is a risk that the development and sale of lots or homes will 
be profitable.
    
   
     REAL ESTATE RISKS OF YOSEMITE/AHWAHNEE PROPERTIES (INCLUDING THE GOLF 
COURSE AND SURROUNDING LAND WHICH IS OWNED BY THE OCEANSIDE PROGRAM INVESTORS)
    
   
     PERMITS TO DEVELOP THE CONDOMINIUM-TYPE TIMESHARE ASPECT OF THE RESORT 
HAVE NOT YET BEEN OBTAINED.  The Yosemite/Ahwahnee property has a final map 
on 32 remaining single family estate lots and a use permit for a 600 space 
recreational vehicle park.  Planning and development are underway for 
100 additional recreational vehicle sites, as well as vacation villa timeshare 
units.  Additional planned usage such as traditional, attached timeshare 
units will require extensive county and state approvals.
    
     RISKS AFFECTING OPERATION OF A GOLF COURSE.  Increased competition, 
seasonality, weather and course conditions will affect the operations of the 
company.  While no new golf courses have opened near the Ahwahnee Golf 
Course, new courses could increase the competition and reduce the rounds 
played. Seasonal variations may require the company to supplement revenue at 
the golf course to meet operating expenses.  Weather can negatively affect 
the turf grass and reduce the number of rounds played.  Inflationary costs 
may not be offset by increased dues.  Also, golf's success depends on 
discretionary spending by consumers, which may be vulnerable to regional and 
economic conditions, as well as to pleasure or destination travel preferences 
by visitors and tourists.  All of these factors could reduce the amount of 
money earned by the company.
   
     The Yosemite/Ahwahnee golf course can be an important amenity which may 
attract potential timeshare purchasers in the future.  At this time, the 
project does not rely on the golf course for its revenue.  National estimates 
that the value of the golf course will be less than 20% of the assets of the 
company.
    
     RESORT DEVELOPMENT IS UNPREDICTABLE FOR A VARIETY OF REASONS AND COULD 
RESULT IN LOSSES.  In addition to normal real estate risks, financing is hard 
to obtain, and the lodging industry can be unpredictable, seasonal and very 
competitive.  Without additional financing or capital, the company will not 
be able to develop its resort projects as part of its growth strategy.  
Economic conditions, changes in travel patterns, extreme weather conditions, 
labor and other variable costs can all affect revenues and profits.  For 
example, Spring through Fall at the Yosemite/Ahwahnee property are the 
periods of highest occupancy.  Seasonality can be expected to cause quarterly 
fluctuations in the company's revenues.
   
     RISKS RELATING TO TIMESHARE OPERATIONS.  Certain factors affecting 
timeshare operations could result in losses.  Negative press surrounding the 
remarketing of timeshares might negatively impact sales and operations. Also, 
marketing costs are high relative to selling price which can reduce or 
eliminate profits from the sale of timeshare interests.
    

                                       8
<PAGE>

     In addition, according to the American Resort Development Association, 
there is a tendency for  timeshare owners to default more often on their 
timeshare loans then homebuyers who borrow to buy a home.  If a buyer 
defaults, we would incur costs in remarketing the timeshare.
   
     The timeshare industry is extremely competitive and we may not be able 
to secure development financing on acceptable terms.
    
   
     Since the project is not yet permitted for traditional attached 
timeshare units, there has been no allocation of assets. Should attached 
timeshare be approved, the company anticipates that a significant portion of 
the revenue of the company will be derived from sales of timeshare units.
    
     RISKS RELATING TO RECREATIONAL VEHICLE PARK OPERATIONS.  Risks relating 
to recreational vehicle parks are substantially the same as those described 
above for timeshare projects.
   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that adequate funds will not 
be available to (i) make up for the current cash drain from operations and 
maintenance of the golf course, clubhouse and current recreational vehicle 
facilities (estimated by management at approximately $350,000) annually and 
(ii) complete the construction of additional recreational vehicle sites and 
obtain approvals for and construction of the first group of vacation villa 
timeshare units (estimated by management to cost approximately $3,000,000).  
There are also a risk that the operation of recreational vehicle sites, 
timeshares and golf course activities will not be profitable.
    
     REAL ESTATE RISKS OF MORI POINT PROPERTY
   
     PERMITS TO DEVELOP THE PROPERTY HAVE NOT YET BEEN OBTAINED.  If needed 
permits for development are not obtained or reissued, the business plan for 
the company will have to be revised or abandoned.  Additionally, the presence 
of two endangered species on the Mori Point property increases the risks that 
necessary approvals may not be received if an acceptable habitat mitigation 
plan cannot be developed.  The permitting process with the California Coastal 
Commission and the City of Pacifica is expensive and time consuming.  Mori 
Point had a specific plan and tentative map approvals to build a 
hotel/conference center which expired in 1991. These approvals must be 
obtained or reinstated prior to construction on the property. Mori Point will 
represent approximately 20% of the assets of the company.
    
     HOTEL/CONFERENCE CENTER DEVELOPMENT IS UNPREDICTABLE FOR A VARIETY OF 
REASONS AND COULD RESULT IN LOSSES.  In addition to normal real estate risks, 
financing is hard to obtain, and the lodging industry can be unpredictable, 
seasonal and very competitive.  Without additional financing or capital, the 
company will not be able to develop its hotel/conference center project as 
part of its growth strategy.  Economic conditions, changes in travel 
patterns, extreme weather conditions, labor and other variable costs can all 
affect revenues and profits.  Seasonality can be expected to cause quarterly 
fluctuations in the company's revenues.  At the hotel/conference center 
property at Mori Point, we may be competing against well-known chains and 
extended-stay inns.

                                       9
<PAGE>

   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that the city government 
will not approve the property for its intended use.  Capital to conduct 
engineering and environmental studies in order to apply for and obtain 
approvals for its use from the city is estimated to be approximately 
$500,000.  Capital will also be necessary for roads, utilities and other 
infrastructure costs prior to construction.  Finally, there is a risk that 
the proposed hotel/conference center may not be profitable.
    
     REAL ESTATE RISKS OF CYPRESS LAKES PROPERTY
   
     THE VESTED TENTATIVE MAP WILL EXPIRE IN APRIL 1999 UNLESS RENEWED AND 
THE BUILD OUT OF THE PROPERTY WILL BE EXPENSIVE.  Due to being located in a 
100-year flood plain, the property requires a levee to be constructed around 
its perimeter which is very expensive to construct.  Preliminary engineering 
estimates indicate these costs to be more than $9,000,000. It may be 
desirable to change the vesting tentative map if the costs can be reduced 
significantly.  While mere extension of the expiration date of the existing 
vested tentative map is not expected to be controversial, any changes in the 
existing plan could subject the project to public hearings which might result 
in additional costs being placed on the project.  This could further increase 
the high front-end financial requirements.  Additionally, such modifications 
might not be approved.
    
   
     Cypress Lakes is a proposed master-planned community and represents more 
than 20% of the assets of the company.  Joint venture partners would have to 
be brought in by the Company to help with the large capital requirements of 
such a large project in order to develop it.  It may be difficult to find 
substantial builder/developers who have the financial ability to purchase or 
develop the project.  Changing market conditions may increase the difficulty 
in selling lots.
    
   
     Should the company determine to build out the project, delays in 
construction, reasonably priced mortgage and construction financing and the 
local and general California economy could lengthen the holding period for 
the lots.  This would mean delays in realizing cash from the business 
operations.
    
   
     RISKS AFFECTING OPERATION OF A GOLF COURSE.  When, and if, the golf 
course is developed, it will face competition from the 15 golf courses within a
25-mile radius.  Seasonality, weather and course conditions will affect the 
operations of the company.  Weather can negatively affect the turf grass and 
reduce the number of rounds played.  Inflationary costs may not be offset by 
increased dues.  Also, golf's success depends on discretionary spending by 
consumers, which may be vulnerable to regional and economic conditions, as 
well as to pleasure or destination travel preferences by visitors and 
tourists.  All of these factors could reduce the amount of money earned by 
the company.
    
   
     RISKS OF RESIDENTIAL DEVELOPMENT.  Totaling 1,330 lots, a large supply 
of lots would be available and, due to the cyclical nature of the housing 
industry, demand may fluctuate differently than supply.  This could result in 
needing to sell lots at a loss.  Due to the size of the project, it 
could take between six and ten years to complete, which would subject it to 
new competitors entering the marketplace during the sales period. An 
environmental impact report
    
                                       10

<PAGE>

   
was obtained on the property. Any and all environmental concerns will be 
mitigated as required in the vested tentative map conditions of approval. No 
evidence of endangered species that would limit or preclude development of 
the project have been found.
    
     REAL ESTATE RISKS OF PALMDALE/JOSHUA RANCH PROPERTY

     A FINAL TRACT MAP MUST BE RECORDED.  After several years of effort by 
National, the vested tentative map was approved by the City of Palmdale at a 
hearing before the planning commission in early July 1998.  A final recorded 
map must be secured by National or a buyer in order to build on the property. 
Final engineering, soils, utility and various improvement studies will need 
to be conducted in order to record the final map.

     PERMITS TO DEVELOP THE PROPERTY NEED TO BE OBTAINED.  A final recorded 
map, which could take nine to twelve months after starting the process, will 
be required prior to construction.  Due to the size of this project which 
encompasses some 739.6 acres and is currently planned for 539 lots, 
additional grading studies, soils investigation and utility planning needs to 
be done which could negatively impact the cost of this large-scale 
development.
   
     HOLDING AN INVENTORY OF RESIDENTIAL LOTS MAY CAUSE THE COMPANY TO INCUR 
SUBSTANTIAL CARRYING COSTS UNTIL THE LOTS CAN BE SOLD.  Finding 
builder/developers that have the financial strength to handle this size 
project can be difficult.  Changing market conditions, the lack of 
reasonably-priced construction or mortgage financing and the general or local 
market conditions could lengthen the holding period for lots.  This would 
mean a delay in realizing cash from business operations.  The average 
carrying costs, including property taxes, predevelopment and asset management 
services for this property have averaged approximately $16,300 per month over 
the past three years.
    
   
     RISKS OF RESIDENTIAL DEVELOPMENT.  The market for residential real 
estate is cyclical and the residential lot development industry is highly 
competitive. If the demand for new lots does not keep pace with competitive 
supply, the property may be sold at a loss.  The location of the lots, the 
presence of other competition, customer acceptance and pricing are all 
factors affecting success. Competitors may have better financial, managerial 
and other resources affecting the company's ability to successfully compete.
An environmental impact report was obtained on the property. Any and all 
environmental concerns will be mitigated as required in the vested tentative 
map conditions of approval. No evidence of endangered species that would 
limit or preclude development of the project have been found.
    
     Palmdale/Joshua Ranch is a proposed residential development and 
represents about 10% of the assets of the Company.
   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that adequate funds will not 
be available to pay for or finance (i) engineering, soils and utility studies 
which is estimated to cost approximately $140,000, and (ii) another risk is 
whether the lots to be developed may appeal to project builders. 
Palmdale/Joshua Ranch is a proposed residential development and represents 
about 10% of the assets of the company.
    

                                       11
<PAGE>

     REAL ESTATE RISKS OF ESPERANZA PROPERTY
   
     RISKS OF COMMERCIAL DEVELOPMENT.  The material risks associated with the 
development of the Esperanza Property are (i) as of August 31, 1998, 
approximately $23,000 of property taxes are delinquent and must be brought 
current or a statutory five-year payment plan must be arranged with the 
County of Riverside to avoid loss of the property for delinquent property 
taxes; and (ii) despite a strong economy, rents and values for many retail 
properties are expected to remain soft in 1998.  Pressure on rents brought 
about by over building, weakness in demand for space and store closures 
caused by lagging profits are the forces causing a soft market. No 
environmental or endangered species reports have been prepared for the 
property.
    
     ADDITIONAL SPECIFIC RISKS.  Within the City of Victorville there are 
approximately 3,250 acres zoned for commercial use, of which 60% remains 
available for development.  Victorville is home to the largest enclosed 
regional shopping center between San Bernardino and Las Vegas, which is known 
as The Mall of Victor Valley.  These commercial sites represent significant 
competition to the Esperanza project.  There are more than 5,400 acres within 
the city limits of Victorville zoned for light and heavy industrial use.  
Nearly nine percent of this 5,400 acres of land is vacant and is available in 
parcels ranging in size from one-half to five hundred acres.

     REAL ESTATE RISKS OF STACEY ROSE PROPERTIES
   
     RISKS OF RESIDENTIAL DEVELOPMENT.  The material risks associated with 
the development of the Stacey Rose Properties are (i) as of August 31, 1998, 
approximately $30,000 of property taxes are delinquent and must be brought 
current or a statutory five-year payment plan must be arranged with the 
County of Riverside to avoid loss of the Properties for delinquent property 
taxes; (ii) it is estimated that it may cost about $50,000 to finalize a 
tentative tract map on the parcels; (iii) a substantial, and potentially 
expensive, sales and marketing effort will be necessary to sell homes 
constructed on the properties if a bulk sale of the lots is not made; (iv) 
the properties are located in a lower income residential area; and (v) 
increasing government fees and assessments for streets, schools, parks and 
other infrastructure requirements could increase the cost of lots to the 
company, thereby increasing the sales price of the lots which will delay 
market absorption. No environmental or endangered species reports have been 
prepared for the property.
    
     ADDITIONAL SPECIFIC RISKS.  There is a risk that (i) adequate funds will 
not be available to finalize a tentative tract map on the parcels 
(approximately $50,000); (ii) the project will not appeal to project 
builders; and (iii) home financing at reasonable costs may not be available.  
There is also a risk that the development and sale of lots or home may not be 
profitable

     ANTI-TAKEOVER PROVISIONS

     Certain provisions of the charter documents may restrict changes in 
control of the Company's management.  These provisions may make it more 
difficult or expensive for another party to acquire and exercise control of 
the Company or to change its management, even if that change would be 
beneficial to you.  These provisions include:

                                       12
<PAGE>

     ADDITIONAL CLASSES OF SHARES.  Under the company's certificate of 
incorporation, subject to the receipt of fair value, the Board of Directors 
may issue shares in other classes or series and fix the rights, powers and 
limitations associated with such shares.  Although the Board of Directors has 
no present intention of doing so, it could issue a class or series that 
could, depending on its terms, impede a merger, tender offer or other 
transaction that you might believe is in your best interest or in which you 
might receive a premium for your shares over the then current market price.  
The issuance of such shares could also dilute your voting power.

     STAGGERED BOARD.  The Board of Directors is divided into three classes 
serving staggered three year terms.  This arrangement may affect your ability 
to change control of the company, even if you believe such a change is in 
your best interests.

     RESTRICTIONS ON CERTAIN BUSINESS COMBINATIONS.  The company's 
certificate of incorporation, as well as Delaware law, prohibits certain 
business combinations with owners of more than 15% of the outstanding voting 
stock of the company ("interested stockholders") within the three year period 
immediately prior to the date on which the interested stockholder became an 
interested stockholder.  These restrictions on certain business combinations 
may deter potential purchasers who seek control of the company.

     SUPERMAJORITY VOTES.  Changes to the company's certificate of 
incorporation which cover anti-takeover provisions require the approval of 
two-thirds of the company's voting stock.  This restriction also may deter 
potential purchasers who seek control of the company.
   
     IN ADDITION TO THE ANTI-TAKEOVER PROVISIONS, THE DELAWARE LAW, AS WELL 
AS THE CHARTER DOCUMENTS, LIMIT THE LIABILITY OF DIRECTORS AND OFFICERS TO 
SHAREHOLDERS.  This limitation of liability may exceed the protections 
National enjoys under the programs' servicing agreements and limit 
shareholders' claims against management.
    
FAIRNESS TO INVESTORS IN THE ESPERANZA PROGRAM
   
     Both procedurally and from a financial point of view, the company and 
National believe the terms of the acquisition are fair as a whole and to the 
investors in each of the programs.  This determination is based on 
consideration of the following positive and negative factors:
    

   
     -    the units offer an opportunity for individual investor liquidity 
while the tenancy-in-common interests do not, however, there is no assurance 
that the shares will have any liquidity, or that any liquid market that 
develops will be sustained;
    
     -    while the number of units to be issued to reflect the exchange 
value of a program is arbitrary, the trading price of the shares included in 
the units initially is likely to be substantially below the $20 value 
arbitrarily assigned to the units.  In our opinion, the exchange values 
offered to investors for their assets allow for an equitable allocation of 
the [1,403,321] units ([1,380,175] units if only the "Trudy Pat" programs 
participate)  among the programs.  The disparity between exchange values and 
appraised values results from adding the value of program cash reserves and 
other assets, if any, to appraised values and deducting program

                                       13
<PAGE>

liabilities (principally accrued property taxes and other fees net of fees to 
be forgiven by National);
   
     -    on completion of the acquisition the investors will hold over 80% 
(over 94.7% if all units are sold in the concurrent offering and all of the 
warrants included in the units to be issued in the Acquisition are exercised) 
of the outstanding stock of the company.  After the acquisition, a total of 
[0.63]% of the outstanding stock of the Company will be held by Esperanza 
investors. After the acquisition, founders of the company (principals, 
employees, former employees and consultants of National) will hold less 20%.
Founders' shares were purchased for $.01 per share.  Among the properties, 
National and its principals will have forgiven over $3,800,000 of expenses and 
accrued fees of which a total of approximately $2,148,000 was earned for asset 
management and property management services after the loans defaulted and 
before the Ownership Dates of the properties.  The balance was earned after 
foreclosure for asset and property management services and expenses.  Of such 
amount, $102,134 is attributable to fees owed by Esperanza investors.  National
believes that the amount paid for the property management services is no 
greater than the amount that a third party would charge;
    
     -    the current appraised value of the Esperanza real estate assets 
($270,000) (as well as the real estate assets of the other programs) and the 
fact that substantial financing is needed to further the property's 
development;

     -    the probability that the transaction will have minimal, if any, 
negative tax affect on investors.  National believes there will likely be no 
out-of-pocket tax cost to all, or the vast majority, of you;

     -    while conflicts of interest exist in the structuring of the 
acquisition, the issuance of shares to the founders of the company and the 
determination of management compensation and while you did not have 
independent representation in the structuring of the acquisition, we believe 
they have been counterbalanced by your opportunity to vote on the transaction 
and the Fairness Opinion;

     -    while the Esperanza Program (as well as the other programs) were 
originally formed to have a two to four year finite life which should have 
ended between 1990 and 1992 and the investors expected to receive a return of 
their investment from the original borrower, the company is an infinite life 
entity which will not return the program investors' original investment based 
on a sale or refinancing of the properties underlying the original programs.  
However, after the borrowers defaulted on the "Trudy Pat" loans, the 
investors became beneficial owners of the underlying properties with the need 
to complete development, manage or otherwise ready the properties for sale.  
Those endeavors had no fixed timetable and, thus, the finite life aspect of 
their original investments was significantly changed.  Therefore, the 
infinite life aspect of the company is not viewed by National to be a 
material change from the investors' CURRENT situation;
   
     -    the acquisition will cause fundamental changes in the business plan 
of the Esperanza program.  Rather than being focused on the development of a 
single property for residential purposes, the company will be focused on the 
management of at least seven and as many as ten properties.  Thus, the poor 
performance of a particular property may affect the company's operations as a 
whole regardless of the performance of the other Esperanza property.
    
                                       14
<PAGE>

Further, there will be no particular time when an Investor can expect its 
interest to be automatically liquidated;

     -    the fact that the Esperanza property has deteriorated in value 
since the original loan was made, no offers have been received to purchase 
the property, and the investors have rejected one purchase offer;
   
     -    investors will not be able to vote on changes to or dispositions of 
the Esperanza property or borrowing secured by that property.  Those 
decisions will be made by the Board of Directors or management of the 
company.  Further, as investors in a larger entity, relative voting power 
will be diluted;
    
     -    future cash distributions will be based on the company's earnings 
and the decision of the Board of Directors to pay dividends rather than the 
performance or sale of the Esperanza property;

     -    investors voting against the acquisition will have no alternative 
but to accept shares in the company if the acquisition is approved by holders 
of a majority of the tenancy-in-common interests in each of the programs;

     -    the anti-takeover provisions of the company's charter documents 
contain provisions that may have the effect of delaying or discouraging a 
change in management which is not favored by the Board of Directors of the 
company; and
   
     -    the Fairness Opinion rendered by Houlihan Valuation Advisers, an 
independent valuation firm, which addresses only the allocation of the units 
in the acquisition and not the amount of the consideration paid to program 
investors in the acquisition as a whole.  See "Background and Reasons for the 
Acquisition" at page __ of the Prospectus.
    
     National reviewed the arbitrary value you will receive in connection 
with the acquisition and compared it with what you might receive if (i) the 
Esperanza property were operated "as is" ($1,161 per $10,000 of Adjusted 
Outstanding Investment), (ii) the Esperanza property was sold in a quick sale 
in three months or less ($1,161 per $10,000 of Adjusted Outstanding 
Investment), or (iii) the Esperanza property was sold at the appraised value, 
net of program debt, used to determine the Esperanza exchange value ($3,239 
per $10,000 of Adjusted Outstanding Investment).  Based on that review, and 
even acknowledging that, initially, the company's shares included in the 
units issued in the acquisition would likely trade substantially below the 
arbitrary $20 issuance value for the units, National believes that there is a 
higher probability of realizing value from the Esperanza property through the 
acquisition than through the other alternatives.  This belief is based on the 
expectation that some financing opportunities will become available based on 
the form of the entity and the time pressure associated with forced sales or 
liquidation will be relieved.  See "Background and Reasons for the 
Acquisition -- Comparison to Alternatives" and "Recommendation of National 
and Fairness Determination" at pages __ and __ of the Prospectus.


                                      15
<PAGE>

   
     Based on the above factors and comparisons, National concluded that the 
acquisition is fair, both substantively and procedurally.
    
   
     THERE ARE NO MATERIAL DIFFERENCES BETWEEN THE FAIRNESS ANALYSIS FOR THIS 
PROGRAM AND FOR ANY OF THE OTHER NINE PROGRAMS PROPOSED TO BE INCLUDED IN THE 
ACQUISITION.
    
CALCULATION OF EXCHANGE VALUE

     The Exchange Value of the Esperanza Program (as well as each of the 
other Programs) is essentially the consideration at which the Company is 
offering in exchange for the real estate assets, cash reserves, certain 
liabilities and business of the Program.  The value is reflected as a number 
of units of the Company (in the case of the Esperanza Program, 10,818 units) 
multiplied by an arbitrary $20 per unit value.
   
     The Exchange Value for the Esperanza Program was calculated as follows: 
appraised value of the Esperanza Program property at March 31, 1998, plus 
book value of other Esperanza Program assets at August 31,1998, less Esperanza 
Program liabilities at August 31, 1998.
    
     The following table summarizes the calculation of the Exchange Value of 
the Esperanza Program and the value assigned on $10,000 of Adjusted 
Outstanding Investment:

<TABLE>
<CAPTION>

                                                                Value Assigned 
     Appraised             Net Other                            to Program per 
     Value of             Assets and           Exchange       $10,000 of Adjusted
  Real Estate(1)    +    Liabilities(2)    =    Value       Outstanding Investment
 ---------------         --------------       ----------   ------------------------
 <S>                     <C>                  <C>          <C>
   $  270,000             $[  (53,644)]      $  [216,356]         $  [3,701](3)

</TABLE>

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

(1)  Reflects independent appraisal as of March 1998.
   
(2)  The following table quantifies the adjustments to appraised values made in
     determining Esperanza property's Exchange Value as of August 31, 1998.
    
   
<TABLE>
<CAPTION>

       Book Assets                 Book Liabilities          Net Other Assets
       (8/31/98)*         -           (8/31/98)*        =    and  Liabilities
       -----------                 ----------------          ----------------
       <S>                         <C>                       <C>
        $  28,523                   $   (81,897)               $   (53,644)

</TABLE>
    
     *    See balance sheet of the Program in the financial statements
          accompanying the Prospectus for details of book assets and book
          liabilities.  There is no mortgage debt on the Esperanza property.

(3)  Equals [185] Company shares arbitrarily valued at $20 per unit.

ALLOCATION OF SHARES
   
     The [1,403,321] shares of Company common stock being offered to 
Investors in the Acquisition represent over 80% of the Company's shares (92.9% 
if all the units are sold in the concurrent offering and 94.7% if all the 
units are sold in the concurrent offering and all warrants in units issued in 
the acquisition are exercised) which will be outstanding upon completion of 
the Acquisition.  The remaining shares will be held by management and other 
    
                                       16
<PAGE>

founders of the Company.  Such shares will be allocated among the Programs 
pro rata in accordance with Exchange Values.  The Esperanza Program will be 
allocated [10,818] shares.

     The shares allocated to the Esperanza Program will be allocated among 
Investors in the Program based on their respective pro rata investments in 
the Program (taking into account assessments paid and unpaid, as well as 
interest accrued to each Investor through the date beneficial ownership of 
the Program's Property was taken for the Investors) as adjusted for voluntary 
advances.  An Investor in the Esperanza Program with an adjusted investment 
amount of $10,000 will receive [185] units in the Company arbitrarily valued 
at $20 per unit.

          Neither National nor the Company's founders have any economic 
interest in the Esperanza Program except for National's contractual right to 
asset management fees.
   
     The following table and its footnotes sets forth the amount owed by the 
original borrower to the Esperanza Program (including accrued but unpaid 
interest) plus the amount of assessments and advances paid by Investors at 
August 31, 1998, appraised real estate value, Exchange Value of the Program, 
the number and percentage of shares allocated to the Program, and the number 
of shares and comparative value of the Company to be held by founders after 
the Acquisition.
    
<TABLE>
<CAPTION>
                                                                                                               % of Total
                                                                                                              Shares to be 
                                                                                                               Outstanding
                                                                                                                After the
                                 Amount           Real Estate                                                 Acquisition if
                                Owed plus         Appraised            Exchange          No. of Shares         All Programs
 Name of Program               Assessments          Value              Value(1)         Allocated(1)(2)        Participate
 ---------------               -----------        -----------        -----------        --------------       ---------------
 <S>                           <C>                <C>                <C>                <C>                  <C>
 Esperanza                      $ 584,653         $ 270,000          $ [216,356]           [10,818]               [0.63]%

</TABLE>
   
(1)  The founders of the Company which include members of Company management, as
     well as certain employees, former employees of National and consultants to 
     the Company and the Programs, will hold a total of [323,631] Company shares
     after the Acquisition (18.74% of the outstanding shares post-Acquisition, 
     17.48% if all the units are sold in the concurrent offering and 5.3% if all
     the units are sold in the concurrent offering and all warrants in units 
     issued in the acquisition are exercised) which, if valued at $20 per 
     share, would have an aggregate value of $[6,472,620].  The Company was 
     formed, and shares were purchased by the founders for $.01 per share, prior
     to making the Acquisition proposal.  The shares to be retained by the 
     Company's founders were not determined based only on fees cancelled or to 
     be cancelled by National and its principals.  Overall, National believed 
     that the Company's founders should hold less than 20% of the shares after 
     the Acquisition assuming none of the Units in the concurrent offering
     are sold and none of the warrants are exercised.  See "Dilution" at 
     page __ of the Prospectus.  If the Acquisition is completed, the 
     following table sets forth the fees which National and its principals 
     have cancelled, or will cancel:
    

                                       17
<PAGE>

   
<TABLE>
<CAPTION>
                                                      Previously            To Be
              Name of Program                          Cancelled          Cancelled
                                                     -------------        ---------
          <S>                                        <C>                  <C>
          Sacramento/Delta Greens                    $    500,000          $    -0-
          Oceanside                                       601,125           261,273
          Yosemite/Ahwahnee I                              72,158               -0-
          Yosemite/Ahwahnee II                          1,157,867           124,250
          Mori Point                                      461,589               -0-
          Cypress Lakes                                   468,000               -0-
          Palmdale (Joshua Ranch)                             -0-               -0-
          Esperanza                                       102,134               -0-
          Stacey Rose A                                    64,293               -0-
          Stacey Rose B                                    17,267               -0-
                                                    -------------          --------
      TOTAL                                          $  3,444,433          $385,523
                                                    -------------          --------
                                                    -------------          --------
</TABLE>
    
   
(2)  Had the shares retained by the founders of the Company been allocated to 
     the founders based only on cancelled fees, [2.7]% of the total shares to 
     be owned by the Company's founders after the Acquisition ([8,630] shares 
     if all programs participate) would have been deemed allocated from this 
     Program.
    
HISTORICAL COMPENSATION TO NATIONAL/EFFECT OF ACQUISITION

     The following table sets forth the compensation accrued by National, as
well as actually paid to National, during the years ended December 31, 1997,
1996 and 1995, and for the six months ended June 30, 1998.

<TABLE>
<CAPTION>
                                                                                                           Incurred     
                                         Actually     Incurred     Actually                     Actually    for Six      
                         Incurred for    Paid for     for Year     Paid for     Incurred for    Paid for     Months    Actually Paid
                          Year Ended    Year Ended     Ended      Year Ended     Year Ended    Year Ended    Ended     in Six Months
 Name of Program          12/31/95(1)  12/31/95(2)  12/31/96(1)   12/31/96(2)   12/31/97(1)   12/31/97(2)   6/30/98    Ended 6/30/98
 -----------------       ------------  -----------  -----------   -----------   -----------   -----------   -------   --------------
 <S>                     <C>           <C>          <C>           <C>            <C>           <C>          <C>         <C>
 Esperanza                 $5,000(2)       $-0-      $5,000(2)       $-0-        $5,000 (2)       $-0-       $2,500         $-0-

</TABLE>

(1)  These amounts represent accrued asset management fees.
(2)  Approximately $6,289 per year if the Acquisition had been completed during
     the above periods including $3,270 of estimated salaries to be paid by the
     Company to its officers and which were allocated to the Esperanza based on
     Exchange Values.  No cash would have been available to pay officers'
     bonuses or dividends to shareholders.

                                      18
<PAGE>

HISTORICAL CASH DISTRIBUTIONS TO INVESTORS/
EFFECT OF THE ACQUISITION

     The following table sets forth the cash distributions made to Investors 
during each of the years ended December 31, 1992, 1993, 1994, 1995, 1996 and 
1997: 

<TABLE>
<CAPTION>

                            Prior to
                              1992        1992          1993        1994         1995        1996          1997         Total
                           ----------   ---------     --------    ---------   ---------    ---------    ----------    ----------
  <S>                      <C>          <C>           <C>         <C>         <C>          <C>          <C>           <C>
  Esperanza
    Principal              $       0    $        0    $       0    $      0    $      0     $      0      $      0    $        0
    Interest               $ 130,000    $        0    $       0    $      0    $      0     $      0      $      0    $  130,000

</TABLE>

     There have been no recent distributions to Investors.  The Acquisition 
is not expected to alter this distribution pattern.

FURTHER FINANCIAL INFORMATION

     See the following portions of the Prospectus for further financial 
information about the Sacramento/Delta Greens Program, as well as the others:

     -    "Selected Financial Information" at page __.

     -    "Management's Discussion and Analysis of Financial Condition and 
Result of Operations" at page __.

     -    "Financial Statements" at page F-1.

                                      19
<PAGE>

               SUPPLEMENT TO CONSENT SOLICITATION STATEMENT/PROSPECTUS
                                         OF
                           AMERICAN FAMILY HOLDINGS, INC.
                                          
                             PREPARED FOR INVESTORS IN
                               STACEY ROSE A PROGRAM
                                          
             CAPITALIZED TERMS USED IN THIS SUPPLEMENT AND NOT DEFINED 
              HEREIN HAVE THE MEANING GIVEN TO THEM IN THE PROSPECTUS.
                     SEE "GLOSSARY" AT PAGE __ OF THE PROSPECTUS.

                               ----------------------
   
   YOU MUST READ THE ENTIRE CONSENT SOLICITATION STATEMENT/PROSPECTUS TO 
FULLY UNDERSTAND THE ACQUISITION. This Supplement has been prepared to help 
the Investors in the Stacey Rose A Program to understand how the Acquisition 
described in the accompanying Prospectus will affect them.  If completed, the 
effects of the Acquisition may be different for Investors in the other 
Programs.  A separate supplement has been prepared for each of the other 
Programs, copies of which may be obtained, without charge, by writing to 
National Investors Financial, Inc., 4220 Von Karman Avenue, Suite 110, 
Newport Beach, California 92660, Attention:  Vivian Kennedy, or calling 
1-800-590-7772.
    
   
   As described in the accompanying Prospectus, American Family Holdings, 
Inc. (the "Company") is offering units of its securities in exchange for the 
assets (including cash reserves), certain liabilities and business activities 
owned by Investors in seven former "Trudy Pat" programs and three other 
programs managed by National Investors Financial, Inc. ("National").  For 
this proposed Acquisition, the Company will issue an aggregate of 
$[28,066,419] of units arbitrarily valued at $20 per unit.  A unit consists 
of one share of common stock plus warrants to purchase three additional 
shares. [THE SHARES INCLUDED IN THE UNITS WILL BE LISTED FOR TRADING ON THE 
___________ UNDER THE SYMBOL "___." THE WARRANTS WILL [NOT] BE LISTED FOR 
TRADING.] The purpose of the transaction is to consolidate the operations of 
the programs, improve the ability to sell or obtain financing for development 
of the programs' properties, eliminate the assessment process, focus on 
revenue-generating potential, improve efficient of operation in order to 
reduce costs and increase profit potential, and provide the investors with 
liquidity for their investments.
    
   
   Of the [1,403,321] units to be issued by the Company in the Acquisition, 
Investors in the Stacey Rose A Program will receive a total of [2,617] shares 
or [229] shares per $10,000 of Adjusted Outstanding Investment.  After the costs
of an outright sale of the property, and the payment of Program liabilities, 
National does not believe any alternative would yield to Investors in the 
Stacey Rose A Program an amount that is higher than the value of the Company 
units to be received in the Acquisition. You may receive additional units if 
your program's property is sold, and if before December 31, 1999, cash sale 
proceeds (net of closing costs and interest) are received in excess of the 
property's March 1998 appraisal value.
    
   
   In each of the Programs, the Investors will vote on whether to approve the 
Acquisition.  INVESTORS HOLDING A MAJORITY OF THE AMOUNT INVESTED IN THE 
SEVEN TRUDY PAT" PROGRAMS MUST VOTE TO APPROVE THE ACQUISITION FOR IT TO TAKE 
PLACE.
    
   This solicitation commenced on _______, 1998 and  expires at 5:00 p.m., 
Pacific Time, on __________, 1998 unless extended.  Call 1-800-590-7772 with 
questions.

MOST MATERIAL RISKS OF THE ACQUISITION:

- -    If the acquisition is approved, you will no longer have a 
tenancy-in-common interest in your program's property.  Instead, you will 
hold shares in a publicly-traded real estate company and will not receive 
liquidation proceeds when, or if, your program's property is sold.  As an 
investor in a publicly-traded company with many stockholders, you will have 
relatively less voting power.

- -    If the acquisition is approved, your investment will be subject to the 
risks associated with residential development plus new risks associated with 
a business which also operates a golf course and a recreational vehicle park, 
and which plans to pursue the development of timeshare facilities, commercial 
facilities, and a hotel/conference center.

- -    If a trading market develops, the initial trading price for the stock 
will likely be substantially below the arbitrary value of $20 per unit for 
purposes of the acquisition.  Thus, the value of the units you receive may be 
less than you might receive if the property of your program were sold.
   
- -    Principal stockholders of National and executive officers of the Company 
will hold approximately (6.23% if all the units are sold in the concurrent 
offering and 4.66% if all the units are sold in the concurrent offering and 
all warrants issued in the acquisition are exercised) for which they paid 
$0.01 per share and will receive annual cash compensation aggregating 
$560,000 as officers and employees.  National will be relieved of its 
servicing and asset management obligations and will no longer earn servicing 
and asset management fees of approximately $885,000 annually. However, the 
Company will still owe National over $1,800,000 of accrued but unpaid fees 
and expenses.
    
- -    No independent advisors represented you in structuring this transaction.

- -    There can be no assurance that the transaction is not a taxable event.  
If so, National believes a tax loss is the probable result for most of you.
   
- -    The Company must have additional cash to fund its proposed operations.  
If it cannot obtain such funding from the sale of certain of its properties, 
the exercise of the warrants included in the units or the sale of additional 
units, it will be no more successful than the programs have been individually 
in completing the development of some or all of the properties.
    

   NATIONAL STRONGLY RECOMMENDS THAT ALL INVESTORS VOTE "YES" ON THE 
ACQUISITION.

<PAGE>

MATERIAL RISKS AND DISADVANTAGES

     A full description of the material risks of the Acquisition may be found 
on pages [__] through [__] of the accompanying Prospectus.  Those risks 
include:

     RISKS OF THE ACQUISITION
   
     THERE WILL BE FUNDAMENTAL CHANGE IN THE NATURE OF YOUR INVESTMENT.  If 
the acquisition is completed, there will be a change in the nature of the 
investment of each investor from holding a tenancy-in-common interest in real 
estate to holding shares (and the right to buy additional shares) in an 
on-going company, the assets of which may be changed from time to time 
without approval of investors.  If the acquisition is completed, investors 
will be able to liquidate their investments only by selling their shares 
[on the _____] or in private transactions, and they will not receive a return 
of their investment in the form of liquidation proceeds through property 
sales.  If the acquisition is completed, investors will have an investment in 
an entity that is larger than each of the programs and will thus lose 
relative voting power.  Investors will have an investment in a business which 
also operates a golf course and a recreational vehicle park, and which plans 
to pursue the development of  timeshare facilities and a hotel/conference 
center.
    
     THE EXCHANGE VALUES OF THE PROGRAMS ARE NOT THE SAME AS THE POTENTIAL 
SALES PRICE.  Investors are subject to the risk that the exchange value of a 
program does not reflect the price a program's assets might bring in a sale.  
If the property of a program were to be sold, the net proceeds of the sale 
and the amount finally distributed to an investor in that program may be more 
or less than the exchange value.  There is no assurance that the future value 
of the shares and warrants received in the acquisition will be greater than 
the most recent appraised value of the property.

     THE TRADING PRICE FOR THE SHARES IS UNCERTAIN.  Initially, shares may 
trade at prices substantially below the arbitrarily determined exchange value 
of $20 per unit or the historical book value of the company's assets.  There 
is no guaranty that a liquid trading market will develop for the shares, or 
be sustained.  If a trading market develops for the shares, the price of 
shares after the acquisition will likely decrease below the exchange value 
per share of $20 due to a potentially large number of shares that investors 
may sell immediately after the acquisition.
   
     THERE WERE CONFLICTS OF INTEREST IN STRUCTURING THE ACQUISITION. The 
founders of the company, and specifically the principal shareholders of 
National, as well as National itself, will be subject to conflicts of 
interest. The principal shareholders and employees of National and the 
company will hold approximately [16.35]% of the company's outstanding stock 
(6.23% if all the units are sold in the concurrent offering and 4.66% if all 
the units are sold in the concurrent offering and all warrants in units 
issued in the acquisition are exercised) for which they paid $0.01 per 
share.  Other founders of the company will hold approximately [2.3]% of the 
company's outstanding stock (0.88% if all the units are sold in the 
concurrent offering and 0.66% if all such units are sold and all warrants 
issued in the acquisition are exercised) for which they also paid $0.01 per 
share.  Thus, the investors' total ownership interests in the programs' 
properties will be diluted by the equity interest in the company held by the 
founders of the company.  The principal stockholders of National and other 
executive officers of the 


                                       2
<PAGE>

company will receive annual cash compensation aggregating $560,000 as 
officers and employees of the company. National will be relieved of its 
servicing and asset management obligations and will no longer earn asset 
management or servicing related fees.  However, despite the fact that 
National will have forgiven over $3,800,000 of unpaid fees and expenses, the 
company will still owe National over $1,800,000 of accrued but unpaid fees 
and expenses.
    
     The charter documents contain a number of provisions that may have the 
affect of delaying or discouraging a change in management which is not 
favored by the board of directors.  These provisions include a board of 
directors with three classes serving staggered three year terms, the 
inability to remove a particular director before the expiration of his or her 
term without a two-thirds supermajority vote, and the inability to amend the 
anti-takeover provisions of the charter documents without a similar vote.  
Thus, if investors are unhappy with management's performance, it will be more 
difficult to remove directors not favored by the investors.

     NO INDEPENDENT PARTY WAS RETAINED BY NATIONAL TO NEGOTIATE ON BEHALF OF 
THE INVESTORS.  Therefore, terms of the acquisition may be less favorable to 
investors and more favorable to founders of the company which included the 
principal shareholders of National than if the acquisition had been subject 
to arm's-length negotiation.  Had an independent party negotiated on behalf 
of each program, the terms of the acquisition may have been more favorable to 
certain or all of the programs and fewer shares and less favorable employment 
contracts may have been received by the founders of the company.

     THE ACQUISITION MAY NOT BE A TAX-FREE TRANSACTION TO INVESTORS.  Due to 
uncertainties in the facts of this transaction, tax counsel is unable to 
opine conclusively on the tax consequences of the acquisition to investors.  
The acquisition may be taxable, if at all, only with respect to the 
investors' receipt of warrants.  Alternatively, if the acquisition is a fully 
taxable transaction, an investor would recognize gain or loss in 1998 equal 
to the difference between the investor's tax basis in his interest in a 
program property, and the number of shares of the company received valued at 
$20 per unit.  If the acquisition is treated as fully taxable, National 
believes most investors would recognize a tax loss.

     THE COMPANY MAY INCUR SIGNIFICANT ADDITIONAL DEBT.  After the 
acquisition, none of the properties will be subject to any liens other than 
for property taxes.  The board of directors could authorize borrowing by the 
company the debt service for which may adversely affect the company's ability 
to make distributions to shareholders.  The company may incur full recourse 
debt which exposes all of the assets of the company to repayment instead of 
limited recourse debt which generally exposes specific properties for the 
repayment of debt.

     THE BOARD OF DIRECTORS MAY UNILATERALLY CHANGE INVESTMENT, FINANCING AND 
CERTAIN OTHER POLICIES WITHOUT SHAREHOLDER APPROVAL.  Although the board of 
directors of the company intends to implement the business plan set forth 
herein, the board will have the ability to change investment, financing and 
other policies of the company without the consent of shareholders.

     THERE WILL BE NO APPRAISAL OR SIMILAR RIGHTS FOR NONCONSENTING 
INVESTORS. If you vote against the acquisition, and it is approved, you will 
not be able to object to the acquisition and 

                                       3
<PAGE>

receive the appraised value of your tenancy-in-common interest in your 
program's assets.  You will have no choice other than to accept units for 
your interests.
   
     THE COMPANY HAS NO OPERATING HISTORY. The company was formed over a year 
ago to take part in the acquisition of your property.  It does not have the 
benefit of operating for a long time.  This means that shares in the company 
are much riskier than ownership of shares of established companies.  If the 
company had been operating as if it owned the properties which it desires to 
acquire, it would have experienced losses to date.
    
   
     THERE WILL BE FUNDAMENTAL CHANGES IN THE BUSINESS PLAN IF THE 
ACQUISITION TAKES PLACE.  Rather than being focused on a single property, the 
company will be an infinite life entity focused on the management of the 
properties of at least seven of the former "Trudy Pat" programs plus the 
properties of other programs which elect to participate in the acquisition.  
The effect of this on investors is two-fold.  First, poor performance of a 
particular property may affect the company's operations as a whole regardless 
of the performance of the other properties.  Second, there will be no 
particular time when an investor can expect that a sale of any of the 
properties will result in cash distributions to him or her.
    
     YOUR VOTING RIGHTS WILL CHANGE.  You will not be able to vote on changes 
or sales of a particular property.  Those decisions will be made by the board 
of directors or management.  In addition, you will have an investment in an 
entity that is larger than each of the programs and, thus, you will lose 
relative voting power.

     CASH DISTRIBUTION POLICIES WILL BE CHANGED.  Despite the expectation of 
investors that they would receive regular principal and interest payments on 
their original investments, because of the borrowers' defaults there have 
been no distributions from any of the programs, other than the Oceanside 
program, in the past three years.  Future cash distributions will be based on 
the company's earnings and the decision of the board of directors to pay 
dividends. Therefore, even if a property in which you formerly held an 
interest were to perform well, there is no assurance that there would be cash 
distributions to you.
   
     THE METHOD OF MANAGEMENT COMPENSATION WILL BE CHANGED. Prior to the 
dates that title to the properties securing the original program loans was 
taken, National was entitled to an annual loan servicing fee equal to one 
percent of the original loan amounts.  When title to the properties was taken 
on behalf of the programs, even though the loans no longer existed, National 
continued to charge the same rate as the servicing fee for the asset 
management services it provided to investors.  The investors in each of the 
programs had become the beneficial tenant-in-common owners of real estate, 
most of which was undeveloped.  While it had no obligation to do so, in order 
to assist the beneficial owners in protecting their real estate assets and 
readying them for sale or development, National assumed the duties of an 
asset manager after title was taken to the properties.  In this capacity, 
National obtained information from investors about their preferences in 
regard to development or sale of the properties, and facilitated the 
assessment of investors to raise funds necessary to pay property taxes, 
insurance and other costs of property ownership.
    

                                       4
<PAGE>
   
     The annual fees payable to National are currently $50,000 for 
Sacramento/Delta Greens; $300,000 for Oceanside; $61,068 for 
Yosemite/Ahwahnee I; $133,646 for Yosemite/Ahwahnee II; $100,000 for Mori 
Point; $140,000 for Cypress Lakes; $150,000 for Palmdale/Joshua Ranch; $5,000 
for Esperanza; $3,153 for Stacey Rose A; and $850 for Stacey Rose B.
    
   
     In addition to the one percent fee, compensation has been earned for 
property management services provided to the Oceanside program ($896,000 
accrued since the date of ownership (November 1993) through June 30, 1998; 
$876,000 actually paid) and Yosemite/Ahwahnee properties ($594,535 accrued 
since the date of ownership (September 1995); $-0- actually paid) by officers 
and employees of National in their capacities as officers and employees  of 
Oceanside Development, Inc. and Ahwahnee Golf Course & Resort, Inc.  Those 
property management services included, without limitation, solicitation, 
engagement, coordination and supervision of:  entitlement and permit 
processing, environmental, engineering, planning, architectural, 
construction, marketing, appraisal, legal, accounting and other experts as 
needed for each project; due diligence on potential service providers; 
assistance in presentations and applications for approvals to governmental 
agencies; packaging and documenting the status of a project for potential 
financing, sale or joint venture; supervising and managing the operational 
activities for construction projects and daily operations for the Oceanside 
and Yosemite/Ahwahnee projects; and contract negotiations and documentation.  
To the extent similar property specific services were provided to the other 
programs, they were provided without extra charge because the necessary 
activities were less regular and less operationally intense.
    
     In the future, compensation will be paid to officers of the company in 
the form of salaries (aggregating $560,000 annually plus contractual bonus 
opportunities and salary increases), stock options and other benefits.  See 
"Management Following the Acquisition -- Directors and Executive Officers 
Compensation and Incentives" for details of stock options and other benefits. 
These salaries and other forms of compensation will be payable to management 
of the company even if one or more of the properties acquired in the 
acquisition is subsequently sold.

     HOLDERS OF MAJORITY OF TENANCY-IN-COMMON INTERESTS BIND A PROGRAM. 
Approval of the acquisition by investors holding a majority of outstanding 
interests in a program will bind all of that program's investors.
   
     NATIONAL'S JUDGMENT REGARDING THE DIFFERENCES IN YOSEMITE/AHWAHNEE 
APPRAISALS MAY BE INCORRECT WHICH MEANS THAT THE EXCHANGE VALUES FOR THOSE 
PROPERTIES COULD BE TOO LOW OR TOO HIGH. National reviewed the updated March 
1998 appraisal of the Yosemite/Ahwahnee properties which reflected an 
aggregate "as is" appraised value of $20,246,000 and the October 1996 
appraisal which reflected an "as is" aggregate appraised value of $4,000,000. 
The results of those appraisals clearly differed from each other, and, in 
management's judgment, the difference could not be accounted for solely by 
improving market conditions.  Some of the parcels, including the golf course, 
were subsequently sold, on June 5, 1998, to the Oceanside Program investors 
to obtain working capital for the Yosemite/Ahwahnee programs.  Based on its 
review of all appraisals, National concluded that the properties currently 
owned by the 

                                       5
<PAGE>

Yosemite/Ahwahnee I and II Programs have values of $5,486,000 ($1,782,950 and 
$3,703,050, respectively), and the parcels currently owned by the Oceanside 
Program have a value of $5,080,000.  National believes its approach is 
reasonable.
    
     GENERAL REAL ESTATE RISKS
   
     THERE ARE SIGNIFICANT DELINQUENT PROPERTY TAXES.  If delinquent property 
taxes are not timely paid, the company could lose one or more of the 
properties to tax sales.  Each of the programs' properties is subject to the 
following delinquent property taxes as of August 31, 1998:  Sacramento/Delta 
Greens - approximately $27,000; Yosemite/Ahwahnee (combined) - approximately 
$500,000; Mori Point - approximately $165,000; Cypress lakes - approximately 
$204,000; Palmdale/Joshua Ranch - approximately $63,000; Esperanza - 
approximately $20,000; and Stacey Rose (combined) - approximately $30,000.  
Annual payments required for all the properties for current taxes (including 
amounts currently due on five-year payment plans) total approximately 
$549,000.  In the case of Sacramento/Delta Greens, Yosemite/Ahwahnee, Mori 
Point, Palmdale/Joshua Ranch and Stacey Rose properties, National has entered 
into statutorily authorized 5-year payment plans with the applicable taxing 
authorities.
    
   
     CERTAIN ASSETS MUST BE SOLD TO RAISE WORKING CAPITAL.  Unless a minimum 
of approximately $[4,565,000] from sale of certain assets of the programs or 
the sale of units in the concurrent offering or the exercise of warrants 
become available, the company will not be able to proceed with its entire 
business plan.  The company will also need financing from other sources to 
complete its plan.  Financing sources are not predictable and interest rates 
or other costs of financing may be prohibitive.  Neither the programs nor the 
company have received any commitment from other sources. In their current 
tenancy-in-common structure, the programs cannot obtain traditional bank 
financing.
    
   
     FEDERAL, STATE AND LOCAL ENVIRONMENTAL AND OTHER LAWS MAY REQUIRE 
EXPENSIVE HAZARDOUS SUBSTANCE CLEAN-UP OR REMOVAL AS WELL AS EXPENSIVE PUBLIC 
IMPROVEMENTS.  We have not conducted any environmental audits on the 
properties. As a result, there may be environmental liability to the company. 
Local governments have required residential developers to pay assessments 
for streets, schools and parks which increase the cost of development.  
Increased costs can have a negative affect on the company's sale of 
residential lots.
    
     IF THERE IS AN UNINSURED LOSS, THE COMPANY COULD LOSE ITS INVESTMENT, 
PROFITS OR CASH FLOW FROM A PROPERTY.  The company will carry customary 
insurance for its properties.  Certain extraordinary losses such as 
earthquakes and floods may be uninsurable or too expensive to insure.  The 
company does not plan to carry earthquake or flood insurance.  If an 
uninsured loss occurs, the company would lose capital as well as revenues, 
and would still owe other debts related to the property affected, if any.

     THE DEVELOPMENT OF ADDITIONAL PROJECTS MAY OCCUR.  We may develop 
additional projects in the future, although we have no immediate plans to do 
so. Real estate development involves more risks than in the ownership and 
operation of established projects.  Financing may not be available on 
favorable terms for development projects; construction may not be completed 
on 

                                       6
<PAGE>

schedule or budget; long-term financing may not be available on completion 
of construction; and sites may not be sold on profitable terms.
   
     THE CALIFORNIA ECONOMY HAS FLUCTUATED BROADLY IN THE PAST FEW YEARS.  
Initially, we will conduct all of our business in California.  Our markets 
have been affected by substantial fluctuations in local economic conditions, 
interest rates, inflation, employment levels and regulations.  California has 
also experienced draught conditions, resulting in water conservation measures 
and rationing.  In the past, these conditions have caused local governments 
to restrict residential development.  California's climate and geology 
present risks of natural disaster such as earthquakes and floods.
    
   
     WHEN THE ACQUISITION IS COMPLETED, NATIONAL AND ITS PRINCIPALS WILL BE 
OWED $[1,818,684] BY THE COMPANY.  This represents accrued fees and expenses 
from the programs which National  has not cancelled.  This amount is due and 
payable and the company intends to start paying it after the Acquisition, but 
only from operating revenues, proceeds from the sale of assets or the 
exercise of warrants, and not from working capital generated by the proceeds 
of unit sales in the concurrent offering.
    
     REAL ESTATE RISKS OF SACRAMENTO/DELTA GREENS
   
     PERMITS TO DEVELOP THE PROPERTIES NEED TO BE OBTAINED.  Construction of 
the Sacramento/Delta Greens property will require approval of a new tentative 
map, the filing of a final map and obtaining building permits from the city.  
The tentative tract map process for the Sacramento/Delta Greens property 
required that studies be conducted to identify any endangered species' 
habitat on the property. Since some were identified, changes to the tentative 
development plans have been made to reduce or eliminate any damage to the 
habitat.  A new tentative map needs to be approved by the City.  The longer 
this process takes, the longer it will be before any of the property is ready 
for any construction, further development activity or sale.
    
     HOLDING AN INVENTORY OF RESIDENTIAL LOTS AT THE SACRAMENTO/DELTA GREENS 
PROPERTY MAY CAUSE THE COMPANY TO INCUR SUBSTANTIAL CARRYING COSTS UNTIL THE 
LOTS CAN BE SOLD.  Changing market conditions may increase the difficulty of 
selling the lots.  If the company chooses to build homes on the lots, delays 
in construction, the lack of reasonably priced construction or mortgage 
financing, and the general California economy could lengthen the holding 
period for the lots.  This would mean a delay in realizing cash from the 
business operations. The average carrying costs, including property taxes, 
management and servicing related fees, for this property has averaged 
approximately $10,000 per month over the past three years.
   
     RISKS OF RESIDENTIAL DEVELOPMENT.  The market for residential real 
estate is cyclical and the residential lot development industry is highly 
competitive. If the demand for new lots does not keep pace with competitive 
supply, our properties may be sold at a loss.  The location of the company's 
lots, the presence of other competition, customer acceptance and pricing are 
all factors affecting success.  Competitors may have better financial, 
managerial and other resources, affecting our ability to successfully 
compete. Sacramento/Delta Greens represents over 5% of the assets of the 
company.
    

                                       7
<PAGE>
   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that adequate funds will not 
be available to pay the engineering costs required to mitigate endangered 
species issues and pay for the planning and design expenses for the city to 
approve a new tentative trace map (estimated by management to cost 
approximately $25,000).  Another risk is whether the lots to be developed 
will appeal to builders and whether home financing will be available.  
Finally, there is a risk that the development and sale of lots or homes will 
be profitable.
    
   
     Real Estate Risks of Yosemite/Ahwahnee Properties (including the golf 
course and surrounding land which is owned by the Oceanside program investors).
    
   
     PERMITS TO DEVELOP THE CONDOMINIUM-TYPE TIMESHARE ASPECT OF THE RESORT 
HAVE NOT YET BEEN OBTAINED.  The Yosemite/Ahwahnee property has a final map 
on 32 remaining single family estate lots and a use permit for a 600 space 
recreational vehicle park.  Planning and development are underway for 100 
additional recreational vehicle sites, as well as vacation villa timeshare 
units.  Additional planned usage such as traditional, attached timeshare 
units will require extensive county and state approvals.
    
     RISKS AFFECTING OPERATION OF A GOLF COURSE.  Increased competition, 
seasonality, weather and course conditions will affect the operations of the 
company.  While no new golf courses have opened near the Ahwahnee Golf 
Course, new courses could increase the competition and reduce the rounds 
played. Seasonal variations may require the company to supplement revenue at 
the golf course to meet operating expenses.  Weather can negatively affect 
the turf grass and reduce the number of rounds played.  Inflationary costs 
may not be offset by increased dues.  Also, golf's success depends on 
discretionary spending by consumers, which may be vulnerable to regional and 
economic conditions, as well as to pleasure or destination travel preferences 
by visitors and tourists.  All of these factors could reduce the amount of 
money earned by the company.
   
     The Yosemite/Ahwahnee golf course can be an important amenity which may 
attract potential timeshare purchasers in the future.  At this time, the 
project does not rely on the golf course for its revenue.  National estimates 
that the value of the golf course will be less than 20% of the assets of the 
company.
    
     RESORT DEVELOPMENT IS UNPREDICTABLE FOR A VARIETY OF REASONS AND COULD 
RESULT IN LOSSES.  In addition to normal real estate risks, financing is hard 
to obtain, and the lodging industry can be unpredictable, seasonal and very 
competitive.  Without additional financing or capital, the company will not 
be able to develop its resort projects as part of its growth strategy.  
Economic conditions, changes in travel patterns, extreme weather conditions, 
labor and other variable costs can all affect revenues and profits.  For 
example, Spring through Fall at the Yosemite/Ahwahnee property are the 
periods of highest occupancy.  Seasonality can be expected to cause quarterly 
fluctuations in the company's revenues.
   
     RISKS RELATING TO TIMESHARE OPERATIONS.  Certain factors affecting 
timeshare operations could result in losses.  Negative press surrounding the 
remarketing of timeshares might negatively impact sales and operations. Also, 
marketing costs are high relative to selling price which can reduce or 
eliminate profits from the sale of timeshare interests.
    

                                       8
<PAGE>

     In addition, according to the American Resort Development Association, 
there is a tendency for timeshare owners to default more often on their 
timeshare loans then homebuyers who borrow to buy a home.  If a buyer 
defaults, we would incur costs in remarketing the timeshare.

   
     The timeshare industry is extremely competitive and we may not be able 
to secure development financing on acceptable terms.
    

   
     Since the project is not yet permitted for traditional attached timeshare 
units, there has been no allocation of assets. Should attached timeshare be 
approved, the company anticipates that a significant portion of the revenue 
of the company will be derived from sales of timeshare units.
    

     RISKS RELATING TO RECREATIONAL VEHICLE PARK OPERATIONS.  Risks relating 
to recreational vehicle parks are substantially the same as those described 
above for timeshare projects.

   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that adequate funds will 
not be available to (i) make up for the current cash drain from operations 
and maintenance of the golf course, clubhouse and current recreational 
vehicle facilities (estimated by management at approximately $350,000) 
annually and (ii) complete the construction of additional recreational 
vehicle sites and obtain approvals for and construction of the first group of 
vacation villa timeshare units (estimated by management to cost approximately 
$3,000,000).  There are also a risk that the operation of recreational 
vehicle sites, timeshares and golf course activities will not be profitable. 
    

     REAL ESTATE RISKS OF MORI POINT PROPERTY 
   
     PERMITS TO DEVELOP THE PROPERTY HAVE NOT YET BEEN OBTAINED.  If needed 
permits for development are not obtained or reissued, the business plan for 
the company will have to be revised.  Additionally, the presence of two 
endangered species on the Mori Point property increases the risks that 
necessary approvals may not be received if an acceptable habitat mitigation 
plan cannot be developed.  The permitting process with the California Coastal 
Commission and the City of Pacifica is expensive and time consuming.  Mori 
Point had a specific plan and tentative map approvals to build a 
hotel/conference center which expired in 1991. These approvals must be 
obtained or reinstated prior to construction on the property. Mori Point will 
represent approximately 20% of the assets of the company. 
    

     HOTEL/CONFERENCE CENTER DEVELOPMENT IS UNPREDICTABLE FOR A VARIETY OF 
REASONS AND COULD RESULT IN LOSSES.  In addition to normal real estate risks, 
financing is hard to obtain, and the lodging industry can be unpredictable, 
seasonal and very competitive.  Without additional financing or capital, the 
company will not be able to develop its hotel/conference center project as 
part of its growth strategy.  Economic conditions, changes in travel 
patterns, extreme weather conditions, labor and other variable costs can all 
affect revenues and profits.  Seasonality can be expected to cause quarterly 
fluctuations in the company's revenues.  At the hotel/conference center 
property at Mori Point, we may be competing against well-known chains and 
extended-stay inns.

                                       9
<PAGE>

   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that the city government 
will not approve the property for its intended use.  Capital to conduct 
engineering and environmental studies in order to apply for and obtain 
approvals for its use from the city is estimated to be approximately 
$500,000.  Capital will also be necessary for roads, utilities and other 
infrastructure costs prior to construction.  Finally, there is a risk that 
the proposed hotel/conference center may not be profitable.
    

     REAL ESTATE RISKS OF CYPRESS LAKES PROPERTY

   
     THE VESTED TENTATIVE MAP WILL EXPIRE IN APRIL 1999 UNLESS RENEWED AND 
THE BUILD OUT OF THE PROPERTY WILL BE EXPENSIVE.  Due to being located in a 
100-year flood plain, the property requires a levee to be constructed around 
its perimeter which is very expensive to construct.  Preliminary engineering 
estimates indicate these costs to be more than $9,000,000. It may be 
desirable to change the vesting tentative map if the costs can be reduced 
significantly.  While mere extension of the expiration date of the existing 
vested tentative map is not expected to be controversial, any changes in the 
existing plan could subject the project to public hearings which might result 
in additional costs being placed on the project.  This could further increase 
the high front-end financial requirements.  Additionally, such modifications 
might not be approved.
    

   
     Cypress Lakes is a proposed master-planned community and represents more 
than 20% of the assets of the company.  Joint venture partners would have to 
be brought in by the Company to help with the large capital requirements of 
such a large project in order to develop it.  It may be difficult to find 
substantial builder/developers who have the financial ability to purchase or 
develop the project.  Changing market conditions may increase the difficulty 
in selling lots.
    

   
     Should the company determine to build out the project, delays in 
construction, reasonably priced mortgage and construction financing and the 
local and general California economy could lengthen the holding period for 
the lots.  This would mean delays in realizing cash from the business 
operations.
    

   
     RISKS AFFECTING OPERATION OF A GOLF COURSE.  When, and if, the golf 
course is developed, it will face competition from the 15 golf courses within a 
25-mile radius.  Seasonality, weather and course conditions will affect the 
operations of the company.  Weather can negatively affect the turf grass and 
reduce the number of rounds played.  Inflationary costs may not be offset by 
increased dues.  Also, golf's success depends on discretionary spending by 
consumers, which may be vulnerable to regional and economic conditions, as 
well as to pleasure or destination travel preferences by visitors and 
tourists.  All of these factors could reduce the amount of money earned by 
the company.
    

   
     RISKS OF RESIDENTIAL DEVELOPMENT.  Totaling 1,330 lots, a large supply 
of lots would be available and, due to the cyclical nature of the housing 
industry, demand may fluctuate differently than supply.  This could result in 
needing to sell lots at a loss.  Due to the size of the project, it could 
take between six and ten years to complete, which would subject it to new 
competitors entering the marketplace during the sales period. An 
environmental impact report 

                                       10
<PAGE>

was obtained on the property. Any and all environmental concerns will be 
mitigated as required in the vested tentative map conditions of approval. No 
evidence of endangered species that would limit or preclude development of 
the project have been found.
    

     REAL ESTATE RISKS OF PALMDALE/JOSHUA RANCH PROPERTY

     A FINAL TRACT MAP MUST BE RECORDED.  After several years of effort by 
National, the vested tentative map was approved by the City of Palmdale at a 
hearing before the planning commission in early July 1998.  A final recorded 
map must be secured by National or a buyer in order to build on the property. 
Final engineering, soils, utility and various improvement studies will need 
to be conducted in order to record the final map.

     PERMITS TO DEVELOP THE PROPERTY NEED TO BE OBTAINED.  A final recorded 
map, which could take nine to twelve months after starting the process, will 
be required prior to construction.  Due to the size of this project which 
encompasses some 739.6 acres and is currently planned for 539 lots, 
additional grading studies, soils investigation and utility planning needs to 
be done which could negatively impact the cost of this large-scale 
development.

   
     HOLDING AN INVENTORY OF RESIDENTIAL LOTS MAY CAUSE THE COMPANY TO INCUR 
SUBSTANTIAL CARRYING COSTS UNTIL THE LOTS CAN BE SOLD.  Finding 
builder/developers that have the financial strength to handle this size 
project can be difficult.  Changing market conditions, the lack of 
reasonably-priced construction or mortgage financing and the general or local 
market conditions could lengthen the holding period for lots.  This would 
mean a delay in realizing cash from business operations.  The average 
carrying costs, including property taxes, predevelopment and asset management 
services for this property have averaged approximately $16,300 per month over 
the past three years.
    

   
     RISKS OF RESIDENTIAL DEVELOPMENT.  The market for residential real 
estate is cyclical and the residential lot development industry is highly 
competitive. If the demand for new lots does not keep pace with competitive 
supply, the property may be sold at a loss.  The location of the lots, the 
presence of other competition, customer acceptance and pricing are all 
factors affecting success. Competitors may have better financial, managerial 
and other resources affecting the company's ability to successfully compete. 
An environmental impact report was obtained on the property. Any and all 
environmental concerns will be mitigated as required in the vested tentative 
map conditions of approval. No evidence of endangered species that would 
limit or preclude development of the project have been found.
    

     Palmdale/Joshua Ranch is a proposed residential development and 
represents about 10% of the assets of the Company.

   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that adequate funds will not 
be available to pay for or finance (i) engineering, soils and utility studies 
which is estimated to cost approximately $140,000, and (ii) another risk is 
whether the lots to be developed may appeal to project builders. 
Palmdale/Joshua Ranch is a proposed residential development and represents 
about 10% of the assets of the company.
    

                                       11
<PAGE>

     REAL ESTATE RISKS OF ESPERANZA PROPERTY

   
     RISKS OF COMMERCIAL DEVELOPMENT.  The material risks associated with the 
development of the Esperanza Property are (i) as of August 31, 1998, 
approximately $23,000 of property taxes are delinquent and must be brought 
current or a statutory five-year payment plan must be arranged with the 
County of Riverside to avoid loss of the property for delinquent property 
taxes; and (ii) despite a strong economy, rents and values for many retail 
properties are expected to remain soft in 1998.  Pressure on rents brought 
about by over building, weakness in demand for space and store closures 
caused by lagging profits are the forces causing a soft market. No 
environmental or endangered species reports have been prepared for the 
property.
    

     ADDITIONAL SPECIFIC RISKS.  Within the City of Victorville there are 
approximately 3,250 acres zoned for commercial use, of which 60% remains 
available for development.  Victorville is home to the largest enclosed 
regional shopping center between San Bernardino and Las Vegas, which is known 
as The Mall of Victor Valley.  These commercial sites represent significant 
competition to the Esperanza project.  There are more than 5,400 acres within 
the city limits of Victorville zoned for light and heavy industrial use.  
Nearly nine percent of this 5,400 acres of land is vacant and is available in 
parcels ranging in size from one-half to five hundred acres.

     REAL ESTATE RISKS OF STACEY ROSE PROPERTIES

   
     RISKS OF RESIDENTIAL DEVELOPMENT.  The material risks associated with 
the development of the Stacey Rose Properties are (i) as of August 31, 1998, 
approximately $30,000 of property taxes are delinquent and must be brought 
current or a statutory five-year payment plan must be arranged with the 
County of Riverside to avoid loss of the Properties for delinquent property 
taxes; (ii) it is estimated that it may cost about $50,000 to finalize a 
tentative tract map on the parcels; (iii) a substantial, and potentially 
expensive, sales and marketing effort will be necessary to sell homes 
constructed on the properties if a bulk sale of the lots is not made; (iv) 
the properties are located in a lower income residential area; and (v) 
increasing government fees and assessments for streets, schools, parks and 
other infrastructure requirements could increase the cost of lots to the 
company, thereby increasing the sales price of the lots which will delay 
market absorption. No environmental or endangered species reports have been 
prepared for the property.
    

     ADDITIONAL SPECIFIC RISKS.  There is a risk that (i) adequate funds will 
not be available to finalize a tentative tract map on the parcels 
(approximately $50,000); (ii) the project will not appeal to project 
builders; and (iii) home financing at reasonable costs may not be available.  
There is also a risk that the development and sale of lots or home may not be 
profitable

     ANTI-TAKEOVER PROVISIONS

     Certain provisions of the charter documents may restrict changes in 
control of the Company's management.  These provisions may make it more 
difficult or expensive for another party to acquire and exercise control of 
the Company or to change its management, even if that change would be 
beneficial to you.  These provisions include:

                                       12
<PAGE>

     ADDITIONAL CLASSES OF SHARES.  Under the company's certificate of 
incorporation, subject to the receipt of fair value, the Board of Directors 
may issue shares in other classes or series and fix the rights, powers and 
limitations associated with such shares.  Although the Board of Directors has 
no present intention of doing so, it could issue a class or series that 
could, depending on its terms, impede a merger, tender offer or other 
transaction that you might believe is in your best interest or in which you 
might receive a premium for your shares over the then current market price.  
The issuance of such shares could also dilute your voting power.

     STAGGERED BOARD.  The Board of Directors is divided into three classes 
serving staggered three year terms.  This arrangement may affect your ability 
to change control of the company, even if you believe such a change is in 
your best interests.

     RESTRICTIONS ON CERTAIN BUSINESS COMBINATIONS.  The company's 
certificate of incorporation, as well as Delaware law, prohibits certain 
business combinations with owners of more than 15% of the outstanding voting 
stock of the company ("interested stockholders") within the three year period 
immediately prior to the date on which the interested stockholder became an 
interested stockholder.  These restrictions on certain business combinations 
may deter potential purchasers who seek control of the company.

     SUPERMAJORITY VOTES.  Changes to the company's certificate of 
incorporation which cover anti-takeover provisions require the approval of 
two-thirds of the company's voting stock.  This restriction also may deter 
potential purchasers who seek control of the company.

   
     IN ADDITION TO THE ANTI-TAKEOVER PROVISIONS, THE DELAWARE LAW, AS WELL 
AS THE CHARTER DOCUMENTS, LIMIT THE LIABILITY OF DIRECTORS AND OFFICERS TO 
SHAREHOLDERS.  This limitation of liability may exceed the protections 
National enjoys under the programs' servicing agreements and limit 
shareholders' claims against management.
    

FAIRNESS TO INVESTORS IN THE STACEY ROSE A PROGRAM

   
     Both procedurally and from a financial point of view, the company and 
National believe the terms of the acquisition are fair as a whole and to the 
investors in each of the programs.  This determination is based on 
consideration of the following positive and negative factors:
    
   
     -    the units offer an opportunity for individual investor liquidity 
while the tenancy-in-common interests do not, however, there is no assurance 
that the shares will have any liquidity, or that any liquid market that 
develops will be sustained;
    
     -    while the number of units to be issued to reflect the exchange 
value of a program is arbitrary, the trading price of the shares included in 
the units initially is likely to be substantially below the $20 value 
arbitrarily assigned to the units.  In our opinion, the exchange values 
offered to investors for their assets allow for an equitable allocation of 
the [1,403,321] units ([1,380,175] units if only the "Trudy Pat" programs 
participate)  among the programs.  The disparity between exchange values and 
appraised values results from adding the value of program cash reserves and 
other assets, if any, to appraised values and deducting program 

                                       13
<PAGE>

liabilities (principally accrued property taxes and other fees net of fees to 
be forgiven by National);

   
     -    on completion of the acquisition the investors will hold over 80% 
(over 94.7% if all units are sold in the concurrent offering and all of the 
warrants included in the units to be issued in the Acquisition are exercised)
of the outstanding stock of the company.  After the acquisition, a total of 
[0.15]% of the outstanding stock of the Company will be held by Stacey Rose A 
investors. After the acquisition, founders of the company (principals, 
employees, former employees and consultants of National) will hold less than 
20%.  Founders' shares were purchased for $.01 per share.  Among the 
properties, National and its principals will have forgiven over $3,800,000 of 
expenses and accrued fees of which a total of approximately $2,148,000 was 
earned for asset management and property management services after the loans 
defaulted and before the Ownership Dates of the properties.  The balance was 
earned after foreclosure for asset and property management services and 
expenses.  Of such amount, $64,293 is attributable to fees owed by Stacey 
Rose A investors.  National believes that the amount paid for the property 
management services is no greater than the amount that a third party would 
charge;
    

     -    the current appraised value of the Stacey Rose A real estate assets 
($67,936) (as well as the real estate assets of the other programs) and the 
fact that financing is needed to further the property's development;

     -    the probability that the transaction will have minimal, if any, 
negative tax affect on investors.  National believes there will likely be no 
out-of-pocket tax cost to all, or the vast majority, of you;

     -    while conflicts of interest exist in the structuring of the 
acquisition, the issuance of shares to the founders of the company and the 
determination of management compensation and while you did not have 
independent representation in the structuring of the acquisition, we believe 
they have been counterbalanced by your opportunity to vote on the transaction 
and the Fairness Opinion;

     -    while the Stacey Rose A Program (as well as the other programs) 
were originally formed to have a two to four year finite life which should 
have ended between 1990 and 1992 and the investors expected to receive a 
return of their investment from the original borrower, the company is an 
infinite life entity which will not return the program investors' original 
investment based on a sale or refinancing of the properties underlying the 
original programs.  However, after the borrowers defaulted on the "Trudy Pat" 
loans, the investors became beneficial owners of the underlying properties 
with the need to complete development, manage or otherwise ready the 
properties for sale.  Those endeavors had no fixed timetable and, thus, the 
finite life aspect of their original investments was significantly changed.  
Therefore, the infinite life aspect of the company is not viewed by National 
to be a material change from the investors' CURRENT situation;

   
     -    the acquisition will cause fundamental changes in the business plan 
of the Stacey Rose A Program.  Rather than being focused on the development 
of a single property for residential purposes, the company will be focused on 
the management of at least seven and as many as ten properties.  Thus, the 
poor performance of a particular property may affect the company's operations 
as a whole regardless of the performance of the Stacey Rose A property.  

                                       14
<PAGE>

Further, there will be no particular time when an Investor can expect its 
interest to be automatically liquidated;
    
     -    the fact that the Victorville market is not yet attractive to 
residential home builders;

   
     -    investors will not be able to vote on changes to or dispositions of 
the Stacey Rose A property or borrowing secured by that property.  Those 
decisions will be made by the Board of Directors or management of the 
company. Further, as investors in a larger entity, relative voting power will 
be diluted;
    

     -    future cash distributions will be based on the company's earnings 
and the decision of the Board of Directors to pay dividends rather than the 
performance or sale of the Stacey Rose A property;

     -    investors voting against the acquisition will have no alternative 
but to accept shares in the company if the acquisition is approved by holders 
of a majority of the tenancy-in-common interests in each of the programs;

     -    the anti-takeover provisions of the company's charter documents 
contain provisions that may have the effect of delaying or discouraging a 
change in management which is not favored by the Board of Directors of the 
company; and

   
     -    the Fairness Opinion rendered by Houlihan Valuation Advisers, an 
independent valuation firm, which addresses only the allocation of the units 
in the acquisition and not the amount of the consideration paid to program 
investors in the acquisition as a whole.  See "Background and Reasons for the 
Acquisition" at page __ of the Prospectus.
    

     National reviewed the arbitrary value you will receive in connection 
with the acquisition and compared it with what you might receive if (i) the 
Stacey Rose A property were operated "as is" ($1,313 per $10,000 of Adjusted 
Outstanding Investment), (ii) the Stacey Rose A property was sold in a quick 
sale in three months or less ($1,313 per $10,000 of Adjusted Outstanding 
Investment), or (iii) the Stacey Rose A property was sold at the appraised 
value, net of program debt, used to determine the Stacey Rose A exchange 
value ($3,993 per $10,000 of Adjusted Outstanding Investment).  Based on that 
review, and even acknowledging that, initially, the company's shares included 
in the units issued in the acquisition would likely trade substantially below 
the arbitrary $20 issuance value for the units, National believes that there 
is a higher probability of realizing value from the Stacey Rose A property 
through the acquisition than through the other alternatives.  This belief is 
based on the expectation that some financing opportunities will become 
available based on the form of the entity and the time pressure associated 
with forced sales or liquidation will be relieved.  See "Background and 
Reasons for the Acquisition -- Comparison to Alternatives" and 
"Recommendation of National and Fairness Determination" at pages __ and __ of 
the Prospectus.  

   
     Based on the above factors and comparisons, National concluded that the 
acquisition is fair, both substantively and procedurally.
    

                                       15
<PAGE>

   
     THERE ARE NO MATERIAL DIFFERENCES BETWEEN THE FAIRNESS ANALYSIS FOR THIS 
PROGRAM AND FOR ANY OF THE OTHER NINE PROGRAMS PROPOSED TO BE INCLUDED IN THE 
ACQUISITION.
    

CALCULATION OF EXCHANGE VALUE

     The Exchange Value of the Stacey Rose A Program (as well as each of the 
other Programs) is essentially the consideration at which the Company is 
offering in exchange for the real estate assets, cash reserves, certain 
liabilities and business of the Program.  The value is reflected as a number 
of units of the Company (in the case of the Stacey Rose A Program, 2,671 
units) multiplied by an arbitrary $20 per unit value.

   
     The Exchange Value for the Stacey Rose A Program was calculated as 
follows: appraised value of the Stacey Rose A Program property at March 31, 
1998, plus book value of other Stacey Rose A Program assets at August 31, 1998, 
less Stacey Rose A Program liabilities at August 31, 1998.
    

     The following table summarizes the calculation of the Exchange Value of 
the Stacey Rose A Program and the value assigned on $10,000 of Adjusted 
Outstanding Investment:


<TABLE>
<CAPTION>

                                                                    Value Assigned 
    Appraised              Net Other                                 to Program per 
    Value of               Assets and            Exchange          $10,000 of Adjusted
  Real Estate(1)    +     Liabilities(2)    =     Value          Outstanding Investment
  --------------          --------------        ----------       ----------------------
  <S>                     <C>                   <C>              <C>
    $  67,936              $[ (15,591)]         $ [52,345]           $  [4,589](3)

</TABLE>

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

(1)  Reflects independent appraisal as of March 1998.
   
(2)  The following table quantifies the adjustments to appraised values made in
     determining Stacey Rose A property's Exchange Value as of August 31, 1998.
    

   
<TABLE>
<CAPTION>

       Book Assets              Book Liabilities             Net Other Assets
       (8/31/98)*         -        (8/31/98)*        =       and Liabilities
       -----------              ----------------             ----------------
       <S>                      <C>                          <C>
        $   5,804                   $  (21,395)                 $   (15,591)

</TABLE>
    

     *    See balance sheet of the Program in the financial statements
          accompanying the Prospectus for details of book assets and book
          liabilities.  There is no mortgage debt on the Stacey Rose A property.

(3)  Equals [229] Company shares arbitrarily valued at $20 per unit.

ALLOCATION OF SHARES

   
     The [1,403,321] shares of Company common stock being offered to 
Investors in the Acquisition represent over 80% of the Company's shares (92.9% 
if all the units are sold in the concurrent offering and 94.7% if all the units
are sold in the concurrent offering and all warrants in units issued in the 
acquisition are exercised) which will be outstanding upon completion of the 
Acquisition.  The remaining shares will be held by management and other 
founders of the Company.  Such shares will be allocated among the Programs 
pro rata in accordance with Exchange Values.  The Stacey Rose A Program will 
be allocated [2,617] shares.
    

                                       16
<PAGE>

     The shares allocated to the Stacey Rose A Program will be allocated 
among Investors in the Program based on their respective pro rata investments 
in the Program (taking into account assessments paid and unpaid, as well as 
interest accrued to each Investor through the date beneficial ownership of 
the Program's Property was taken for the Investors) as adjusted for voluntary 
advances.  An Investor in the Stacey Rose A Program with an adjusted 
investment amount of $10,000 will receive [229] units in the Company 
arbitrarily valued at $20 per unit.

          Neither National nor the Company's founders have any economic 
interest in the Stacey Rose A Program except for National's contractual right 
to asset management fees and the $4,247 of tenancy-in-common interests 
purchased by National at the inception of the Program for which interests 
National will receive units in the Acquisition pro rata with the other Stacey 
Rose Investors. National will undertake not to exercise the warrants in the 
units.

   
     The following table and its footnotes sets forth the amount owed by the 
original borrower to the Stacey Rose A Program (including accrued but unpaid 
interest) plus the amount of assessments and advances paid by Investors at 
August 31, 1998, appraised real estate value, Exchange Value of the Program, 
the number and percentage of shares allocated to the Program, and the number of 
shares and comparative value of the Company to be held by founders after the 
Acquisition. 
    

<TABLE>
<CAPTION>

                                                                                                                     % of Total
                                                                                                                    to be Shares
                                                                                                                     Outstanding
                                                                                                                      After the
                                         Amount           Real Estate                                              Acquisition if
                                        Owed plus          Appraised          Exchange           No. of Shares      All Programs
 Name of Program                       Assessments           Value             Value(1)         Allocated(1)(2)      Participate
 ---------------                       -----------        -----------        ------------       ---------------    --------------
 <S>                                   <C>                <C>                <C>                <C>                <C>
 Stacey Rose A                         $   114,098        $   67,949         $   [52,345]           [2,617]            [0.15]%

</TABLE>

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

   
(1)  The founders of the Company which include members of Company 
     management, as well as certain employees, former employees of National 
     and consultants to the Company and the Programs, will hold a total of 
     [323,631] Company shares after the Acquisition, (18.74% of the outstanding 
     shares post-Acquisition, 17.48% if all the units are sold in the concurrent
     offering and 5.3% if all the units are sold in the concurrent offering and 
     all warrants in units issued in the acquisition are exercised) which, if 
     valued at $20 per share, would have an aggregate value of $[6,472,620].
     The Company was formed, and shares were purchased by the founders for $.01 
     per share, prior to making the Acquisition proposal.  The shares to be 
     retained by the Company's founders were not determined based only on fees 
     cancelled or to be cancelled by National and its principals.  Overall, 
     National believed that the Company's founders should hold less than 20% of 
     the shares after the Acquisition assuming none of the Units in the 
     concurrent offering are sold and none of the warrants are exercised. See 
     "Dilution" at page __ of the Prospectus.  If the Acquisition is completed, 
     the following table sets forth the fees which National and its principals 
     have cancelled, or will cancel:
    

                                       17
<PAGE>

   
<TABLE>
<CAPTION>

                                         Previously           To Be
     Name of Program                     Cancelled          Cancelled  
                                       -------------      -------------
   <S>                                 <C>                <C>          
   Sacramento/Delta Greens             $    500,000       $        -0-
   Oceanside                                601,125            261,273
   Yosemite/Ahwahnee I                       72,158                -0-
   Yosemite/Ahwahnee II                   1,157,867            124,250
   Mori Point                               461,589                -0-
   Cypress Lakes                            468,000                -0-
   Palmdale (Joshua Ranch)                      -0-                -0- 
   Esperanza                                102,134                -0-
   Stacey Rose A                             64,293                -0-
   Stacey Rose B                             17,267                -0-
                                       ------------       ------------ 
        TOTAL                          $  3,444,433       $    385,523 
                                       ------------       ------------ 
                                       ------------       ------------ 
</TABLE>
    

   
(2)  Had the shares retained by the founders of the Company been allocated to
     the founders based only on cancelled fees, [1.7]% of the total shares to
     be owned by the Company's founders after the Acquisition ([5,433] shares
     if all programs participate) would have been deemed allocated from this 
     Program.
    

HISTORICAL COMPENSATION TO NATIONAL/EFFECT OF ACQUISITION

     The following table sets forth the compensation accrued by National, as
well as actually paid to National, during the years ended December 31, 1997,
1996 and 1995, and for the six months ended June 30, 1998.

<TABLE>
<CAPTION>

                                                                                                          Incurred     
                                       Actually      Incurred     Actually                     Actually    for Six      
                      Incurred for     Paid for      for Year     Paid for     Incurred for    Paid for     Months    Actually Paid
                       Year Ended     Year Ended      Ended      Year Ended     Year Ended    Year Ended    Ended     in Six Months
 Name of Program       12/31/95(1)   12/31/95(2)   12/31/96(1)   12/31/96(2)   12/31/97(1)   12/31/97(2)   6/30/98    Ended 6/30/98
 ---------------      ------------   -----------   -----------   -----------   -----------   -----------   -------    -------------
 <S>                  <C>            <C>           <C>           <C>           <C>           <C>           <C>        <C>
 Stacey Rose A           $850(2)         $-0-        $850(2)        $-0-         $850(2)         $-0-        $426          $-0-

</TABLE>

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

(1)  These amounts represent accrued asset management fees.
(2)  Approximately $1,069 per year if the Acquisition had been completed during
     the above periods including $556 of estimated salaries to be paid by the
     Company to its officers and which were allocated to the Stacey Rose A
     Program based on Exchange Values.  No cash would have been available to pay
     officers' bonuses or dividends to shareholders.

                                       18
<PAGE>

HISTORICAL CASH DISTRIBUTIONS TO INVESTORS/
EFFECT OF THE ACQUISITION

     The following table sets forth the cash distributions made to Investors 
during each of the years ended December 31, 1992, 1993, 1994, 1995, 1996 and 
1997: 

<TABLE>
<CAPTION>
                            Prior to
                              1992        1992          1993       1994         1995        1996         1997            Total
                          -----------  ----------    ---------   ---------    ---------   ---------    ---------      ----------
 <S>                      <C>          <C>           <C>         <C>          <C>         <C>          <C>            <C>
 Stacey Rose A
      Principal           $        0   $        0    $       0   $       0    $       0   $      0     $      0        $       0
      Interest            $   19,338   $        0    $       0   $       0    $       0   $      0     $      0        $  19,338


</TABLE>

     There have been no recent distributions to Investors.  The Acquisition 
is not expected to alter this distribution pattern.

FURTHER FINANCIAL INFORMATION

     See the following portions of the Prospectus for further financial 
information about the Sacramento/Delta Greens Program, as well as the others:

     -    "Selected Financial Information" at page __.

     -    "Management's Discussion and Analysis of Financial Condition and 
Result of Operations" at page __.

     -    "Financial Statements" at page F-1.


                                       19

<PAGE>

               SUPPLEMENT TO CONSENT SOLICITATION STATEMENT/PROSPECTUS
                                         OF
                           AMERICAN FAMILY HOLDINGS, INC.
                                          
                             PREPARED FOR INVESTORS IN
                               STACEY ROSE B PROGRAM
                                          
              CAPITALIZED TERMS USED IN THIS SUPPLEMENT AND NOT DEFINED 
               HEREIN HAVE THE MEANING GIVEN TO THEM IN THE PROSPECTUS.
                     SEE "GLOSSARY" AT PAGE __ OF THE PROSPECTUS.

                             --------------------------
   
   YOU MUST READ THE ENTIRE CONSENT SOLICITATION STATEMENT/PROSPECTUS TO 
FULLY UNDERSTAND THE ACQUISITION. This Supplement has been prepared to help 
the Investors in the Stacey Rose B Program to understand how the Acquisition 
described in the accompanying Prospectus will affect them.  If completed, the 
effects of the Acquisition may be different for Investors in the other 
Programs.  A separate supplement has been prepared for each of the other 
Programs, copies of which may be obtained, without charge, by writing to 
National Investors Financial, Inc., 4220 Von Karman Avenue, Suite 110, 
Newport Beach, California 92660, Attention:  Vivian Kennedy, or calling 
1-800-590-7772.
    

   
   As described in the accompanying Prospectus, American Family Holdings, 
Inc. (the "Company") is offering units of its securities in exchange for the 
assets (including cash reserves), certain liabilities and business activities 
owned by Investors in seven former "Trudy Pat" programs and three other 
programs managed by National Investors Financial, Inc. ("National").  For 
this proposed Acquisition, the Company will issue an aggregate of 
$[28,066,419] of units arbitrarily valued at $20 per unit.  A unit consists 
of one share of common stock plus warrants to purchase three additional 
shares. [The shares included in the units will be listed for trading on the 
___________ under the symbol "___." The warrants will [not] be listed for 
trading.] The purpose of the transaction is to consolidate the operations of 
the programs, improve the ability to sell or obtain financing for development 
of the programs' properties, eliminate the assessment process, focus on 
revenue-generating potential, improve efficient of operations in order to 
reduce costs and increase profit potential, and provide the investors with 
liquidity for their investments.
    
   
   Of the [1,403,321] units to be issued by the Company in the Acquisition, 
Investors in the Stacey Rose B Program will receive a total of [9,711] shares 
or [228] shares per $10,000 of Adjusted Outstanding Investment.  After the costs
of an outright sale of the property, and the payment of Program liabilities,
National does not believe any alternative would yield to Investors in the 
Stacey Rose B Program an amount that is higher than the value of the Company 
units to be received in the Acquisition.  You may receive additional units if 
your program's property is sold, and if before December 31, 1999, cash sale 
proceeds (net of closing costs and interest) are received in excess of the 
property's March 1998 appraisal value.
    
   In each of the Programs, the Investors will vote on whether to approve the 
Acquisition. INVESTORS HOLDING A MAJORITY OF THE AMOUNT INVESTED IN THE SEVEN 
TRUDY PAT" PROGRAMS MUST VOTE TO APPROVE THE ACQUISITION FOR IT TO TAKE PLACE.

  This solicitation commenced on _______, 1998 and expires at 5:00 p.m., 
Pacific Time, on __________, 1998 unless extended.  Call 1-800-590-7772 with 
questions.

MOST MATERIAL RISKS OF THE ACQUISITION:

- -    If the acquisition is approved, you will no longer have a 
tenancy-in-common interest in your program's property.  Instead, you will 
hold shares in a publicly-traded real estate company and will not receive 
liquidation proceeds when, or if, your program's property is sold.  As an 
investor in a publicly-traded company with many stockholders, you will have 
relatively less voting power.

- -    If the acquisition is approved, your investment will be subject to the 
risks associated with residential development plus new risks associated with 
a business which also operates a golf course and a recreational vehicle park, 
and which plans to pursue the development of timeshare facilities, commercial 
facilities, and a hotel/conference center.

- -    If a trading market develops, the initial trading price for the stock 
will likely be substantially below the arbitrary value of $20 per unit for 
purposes of the acquisition.  Thus, the value of the units you receive may be 
less than you might receive if the property of your program were sold.

   
- -    Principal stockholders of National and executive officers of the Company 
will hold approximately (6.23% if all the units are sold in the concurrent 
offering and 4.66% if all the units are sold in the concurrent offering and 
all warrants issued in the acquisition are exercised) for which they paid 
$0.01 per share and will receive annual cash compensation aggregating 
$560,000 as officers and employees.  National will be relieved of its 
servicing and asset management obligations and will no longer earn servicing 
and asset management fees of approximately $885,000 annually. However, the 
Company will still owe National over $1,800,000 of accrued but unpaid fees 
and expenses.
    

- -    No independent advisors represented you in structuring this transaction.

- -    There can be no assurance that the transaction is not a taxable event.  
If so, National believes a tax loss is the probable result for most of you.

   
- -    The Company must have additional cash to fund its proposed 
operations.  If it cannot obtain such funding from the sale of certain of its 
properties, the exercise of the warrants included in the units or the sale of 
additional units, it will be no more successful than the programs have been 
individually in completing the development of some or all of the properties. 
    

  NATIONAL STRONGLY RECOMMENDS THAT ALL INVESTORS VOTE "YES" ON THE 
ACQUISITION.


                                      1
<PAGE>

MATERIAL RISKS AND DISADVANTAGES

     A full description of the material risks of the Acquisition may be found 
on pages [__] through [__] of the accompanying Prospectus.  Those risks 
include:

     RISKS OF THE ACQUISITION
   
     THERE WILL BE FUNDAMENTAL CHANGE IN THE NATURE OF YOUR INVESTMENT.  If 
the acquisition is completed, there will be a change in the nature of the 
investment of each investor from holding a tenancy-in-common interest in real 
estate to holding shares (and the right to buy additional shares) in an 
on-going company, the assets of which may be changed from time to time 
without approval of investors.  If the acquisition is completed, investors 
will be able to liquidate their investments only by selling their shares 
[on the _____] or in private transactions, and they will not receive a return 
of their investment in the form of liquidation proceeds through property 
sales.  If the acquisition is completed, investors will have an investment in 
an entity that is larger than each of the programs and will thus lose 
relative voting power.  Investors will have an investment in a business which 
also operates a golf course and a recreational vehicle park, and which plans 
to pursue the development of timeshare facilities and a hotel/conference 
center.
    

     THE EXCHANGE VALUES OF THE PROGRAMS ARE NOT THE SAME AS THE POTENTIAL 
SALES PRICE.  Investors are subject to the risk that the exchange value of a 
program does not reflect the price a program's assets might bring in a sale.  
If the property of a program were to be sold, the net proceeds of the sale 
and the amount finally distributed to an investor in that program may be more 
or less than the exchange value.  There is no assurance that the future value 
of the shares and warrants received in the acquisition will be greater than 
the most recent appraised value of the property.

     THE TRADING PRICE FOR THE SHARES IS UNCERTAIN.  Initially, shares may 
trade at prices substantially below the arbitrarily determined exchange value 
of $20 per unit or the historical book value of the company's assets.  There 
is no guaranty that a liquid trading market will develop for the shares, or 
be sustained.  If a trading market develops for the shares, the price of 
shares after the acquisition will likely decrease below the exchange value 
per share of $20 due to a potentially large number of shares that investors 
may sell immediately after the acquisition.

   
     THERE WERE CONFLICTS OF INTEREST IN STRUCTURING THE ACQUISITION. The 
founders of the company, and specifically the principal shareholders of 
National, as well as National itself, will be subject to conflicts of 
interest. The principal shareholders and employees of National and the 
company will hold approximately [16.35]% of the company's outstanding stock 
(6.23% if all the units are sold in the concurrent offering and 0.66% if all 
the units are sold in the concurrent offering and all warrants in units 
issued in the acquisition are exercised) for which they paid $0.01 per share. 
Other founders of the company will hold approximately [2.3]% of the 
company's outstanding stock (0.88% if all the units are sold in the 
concurrent offering and 0.66% if all such units are sold and all warrants 
issued in the acquisition are exercised) for which they also paid $0.01 per 
share.  Thus, the investors' total ownership interests in the programs' 
properties will be diluted by the equity interest in the company held by the 
founders of the company.  The principal stockholders of National and other 
executive officers of the


                                       2
<PAGE>

company will receive annual cash compensation aggregating $560,000 as 
officers and employees of the company. National will be relieved of its 
servicing and asset management obligations and will no longer earn asset 
management or servicing related fees.  However, despite the fact that 
National will have forgiven over $3,800,000 of unpaid fees and expenses, the 
company will still owe National over $1,800,000 of accrued but unpaid fees 
and expenses.
    

     The charter documents contain a number of provisions that may have the 
affect of delaying or discouraging a change in management which is not 
favored by the board of directors.  These provisions include a board of 
directors with three classes serving staggered three year terms, the 
inability to remove a particular director before the expiration of his or her 
term without a two-thirds supermajority vote, and the inability to amend the 
anti-takeover provisions of the charter documents without a similar vote.  
Thus, if investors are unhappy with management's performance, it will be more 
difficult to remove directors not favored by the investors.

     NO INDEPENDENT PARTY WAS RETAINED BY NATIONAL TO NEGOTIATE ON BEHALF OF 
THE INVESTORS.  Therefore, terms of the acquisition may be less favorable to 
investors and more favorable to founders of the company which included the 
principal shareholders of National than if the acquisition had been subject 
to arm's-length negotiation.  Had an independent party negotiated on behalf 
of each program, the terms of the acquisition may have been more favorable to 
certain or all of the programs and fewer shares and less favorable employment 
contracts may have been received by the founders of the company.

     THE ACQUISITION MAY NOT BE A TAX-FREE TRANSACTION TO INVESTORS.  Due to 
uncertainties in the facts of this transaction, tax counsel is unable to 
opine conclusively on the tax consequences of the acquisition to investors.  
The acquisition may be taxable, if at all, only with respect to the 
investors' receipt of warrants.  Alternatively, if the acquisition is a fully 
taxable transaction, an investor would recognize gain or loss in 1998 equal 
to the difference between the investor's tax basis in his interest in a 
program property, and the number of shares of the company received valued at 
$20 per unit.  If the acquisition is treated as fully taxable, National 
believes most investors would recognize a tax loss.

     THE COMPANY MAY INCUR SIGNIFICANT ADDITIONAL DEBT.  After the 
acquisition, none of the properties will be subject to any liens other than 
for property taxes.  The board of directors could authorize borrowing by the 
company the debt service for which may adversely affect the company's ability 
to make distributions to shareholders.  The company may incur full recourse 
debt which exposes all of the assets of the company to repayment instead of 
limited recourse debt which generally exposes specific properties for the 
repayment of debt.

     THE BOARD OF DIRECTORS MAY UNILATERALLY CHANGE INVESTMENT, FINANCING AND 
CERTAIN OTHER POLICIES WITHOUT SHAREHOLDER APPROVAL.  Although the board of 
directors of the company intends to implement the business plan set forth 
herein, the board will have the ability to change investment, financing and 
other policies of the company without the consent of shareholders.

     THERE WILL BE NO APPRAISAL OR SIMILAR RIGHTS FOR NONCONSENTING 
INVESTORS. If you vote against the acquisition, and it is approved, you will 
not be able to object to the acquisition and


                                       3
<PAGE>

receive the appraised value of your tenancy-in-common interest in your 
program's assets.  You will have no choice other than to accept units for 
your interests.
   
     THE COMPANY HAS NO OPERATING HISTORY. The company was formed over a year 
ago to take part in the acquisition of your property.  It does not have the 
benefit of operating for a long time.  This means that shares in the company 
are much riskier than ownership of shares of established companies.  If the 
company had been operating as if it owned the properties which it desires to 
acquire, it would have experienced losses to date.
    
   
     THERE WILL BE FUNDAMENTAL CHANGES IN THE BUSINESS PLAN IF THE 
ACQUISITION TAKES PLACE.  Rather than being focused on a single property, the 
company will be an infinite life entity focused on the management of the 
properties of at least seven of the former "Trudy Pat" programs plus the 
properties of other programs which elect to participate in the acquisition.  
The effect of this on investors is two-fold.  First, poor performance of a 
particular property may affect the company's operations as a whole regardless 
of the performance of the other properties.  Second, there will be no 
particular time when an investor can expect that a sale of any of the 
properties will result in cash distributions to him or her.
    

     YOUR VOTING RIGHTS WILL CHANGE.  You will not be able to vote on changes 
or sales of a particular property.  Those decisions will be made by the board 
of directors or management.  In addition, you will have an investment in an 
entity that is larger than each of the programs and, thus, you will lose 
relative voting power.

     CASH DISTRIBUTION POLICIES WILL BE CHANGED.  Despite the expectation of 
investors that they would receive regular principal and interest payments on 
their original investments, because of the borrowers' defaults there have 
been no distributions from any of the programs, other than the Oceanside 
program, in the past three years.  Future cash distributions will be based on 
the company's earnings and the decision of the board of directors to pay 
dividends. Therefore, even if a property in which you formerly held an 
interest were to perform well, there is no assurance that there would be cash 
distributions to you.

   
     THE METHOD OF MANAGEMENT COMPENSATION WILL BE CHANGED. Prior to the 
dates that title to the properties securing the original program loans was 
taken, National was entitled to an annual loan servicing fee equal to one 
percent of the original loan amounts.  When title to the properties was taken 
on behalf of the programs, even though the loans no longer existed, National 
continued to charge the same rate as the servicing fee for the asset 
management services it provided to investors.  The investors in each of the 
programs had become the beneficial tenant-in-common owners of real estate, 
most of which was undeveloped.  While it had no obligation to do so, in order 
to assist the beneficial owners in protecting their real estate assets and 
readying them for sale or development, National assumed the duties of an 
asset manager after title was taken to the properties.  In this capacity, 
National obtained information from investors about their preferences in 
regard to development or sale of the properties, and facilitated the 
assessment of investors to raise funds necessary to pay property taxes, 
insurance and other costs of property ownership.
    


                                       4
<PAGE>

   
     The annual fees payable to National are currently $50,000 for 
Sacramento/Delta Greens; $300,000 for Oceanside; $61,068 for 
Yosemite/Ahwahnee I; $133,646 for Yosemite/Ahwahnee II; $100,000 for Mori 
Point; $140,000 for Cypress Lakes; $150,000 for Palmdale/Joshua Ranch; $5,000
for Esperanza; $3,153 for Stacey Rose A; and $850 for Stacey Rose B.
    

   
     In addition to the one percent fee, compensation has been earned for 
property management services provided to the Oceanside program ($896,000 
accrued since the date of ownership (November 1993) through June 30, 1998; 
$876,000 actually paid) and Yosemite/Ahwahnee properties ($594,535 accrued 
since the date of ownership (September 1995); $-0- actually paid) by officers 
and employees of National in their capacities as officers and employees of 
Oceanside Development, Inc. and Ahwahnee Golf Course & Resort, Inc.  Those 
property management services included, without limitation, solicitation, 
engagement, coordination and supervision of:  entitlement and permit 
processing, environmental, engineering, planning, architectural, 
construction, marketing, appraisal, legal, accounting and other experts as 
needed for each project; due diligence on potential service providers; 
assistance in presentations and applications for approvals to governmental 
agencies; packaging and documenting the status of a project for potential 
financing, sale or joint venture; supervising and managing the operational 
activities for construction projects and daily operations for the Oceanside 
and Yosemite/Ahwahnee projects; and contract negotiations and documentation.  
To the extent similar property specific services were provided to the other 
programs, they were provided without extra charge because the necessary 
activities were less regular and less operationally intense.
    

     In the future, compensation will be paid to officers of the company in 
the form of salaries (aggregating $560,000 annually plus contractual bonus 
opportunities and salary increases), stock options and other benefits.  See 
"Management Following the Acquisition -- Directors and Executive Officers 
Compensation and Incentives" for details of stock options and other benefits. 
These salaries and other forms of compensation will be payable to management 
of the company even if one or more of the properties acquired in the 
acquisition is subsequently sold.

     HOLDERS OF MAJORITY OF TENANCY-IN-COMMON INTERESTS BIND A PROGRAM. 
Approval of the acquisition by investors holding a majority of outstanding 
interests in a program will bind all of that program's investors.

   
     NATIONAL'S JUDGMENT REGARDING THE DIFFERENCES IN YOSEMITE/AHWAHNEE 
APPRAISALS MAY BE INCORRECT WHICH MEANS THAT THE EXCHANGE VALUES FOR THOSE 
PROPERTIES COULD BE TOO LOW OR TOO HIGH. National reviewed the updated March 
1998 appraisal of the Yosemite/Ahwahnee properties which reflected an 
aggregate "as is" appraised value of $20,246,000 and the October 1996 
appraisal which reflected an "as is" aggregate appraised value of $4,000,000. 
The results of those appraisals clearly differed from each other, and, in 
management's judgment, the difference could not be accounted for solely by 
improving market conditions.  Some of the parcels, including the golf course, 
were subsequently sold, on June 5, 1998, to the Oceanside Program investors 
to obtain working capital for the Yosemite/Ahwahnee programs.  Based on its 
review of all appraisals, National concluded that the properties currently 
owned by the


                                       5
<PAGE>


Yosemite/Ahwahnee I and II Programs have values of $5,486,000 ($1,782,950 and 
$3,703,050, respectively), and the parcels currently owned by the Oceanside 
Program have a value of $5,080,000.  National believes its approach is 
reasonable.
    

     GENERAL REAL ESTATE RISKS
   
     THERE ARE SIGNIFICANT DELINQUENT PROPERTY TAXES.  If delinquent property 
taxes are not timely paid, the company could lose one or more of the 
properties to tax sales.  Each of the programs' properties is subject to the 
following delinquent property taxes as of August 31, 1998:  Sacramento/Delta 
Greens - approximately $27,000; Yosemite/Ahwahnee (combined) - approximately 
$500,000; Mori Point - approximately $165,000; Cypress lakes - approximately 
$204,000; Palmdale/Joshua Ranch - approximately $63,000; Esperanza - 
approximately $20,000; and Stacey Rose (combined) - approximately $30,000.  
Annual payments required for all the properties for current taxes (including 
amounts currently due on five-year payment plans) total approximately 
$549,000.  In the case of Sacramento/Delta Greens, Yosemite/Ahwahnee, Mori 
Point, Palmdale/Joshua Ranch and Stacey Rose properties, National has entered 
into statutorily authorized 5-year payment plans with the applicable taxing 
authorities.
    

   
     CERTAIN ASSETS MUST BE SOLD TO RAISE WORKING CAPITAL.  Unless a minimum 
of approximately $[4,565,000] from sale of certain assets of the programs or 
the sale of units in the concurrent offering or the exercise of warrants 
become available, the company will not be able to proceed with its entire 
business plan.  The company will also need financing from other sources to 
complete its plan.  Financing sources are not predictable and interest rates 
or other costs of financing may be prohibitive.  Neither the programs nor the 
company have received any commitment from other sources. In their current 
tenancy-in-common structure, the programs cannot obtain traditional bank 
financing.
    

   
     FEDERAL, STATE AND LOCAL ENVIRONMENTAL AND OTHER LAWS MAY REQUIRE 
EXPENSIVE HAZARDOUS SUBSTANCE CLEAN-UP OR REMOVAL AS WELL AS EXPENSIVE PUBLIC 
IMPROVEMENTS.  We have not conducted any environmental audits on the 
properties. As a result, there may be environmental liability to the company. 
Local governments have required residential developers to pay assessments 
for streets, schools and parks which increase the cost of development.  
Increased costs can have a negative affect on the company's sale of 
residential lots.
    

     IF THERE IS AN UNINSURED LOSS, THE COMPANY COULD LOSE ITS INVESTMENT, 
PROFITS OR CASH FLOW FROM A PROPERTY.  The company will carry customary 
insurance for its properties.  Certain extraordinary losses such as 
earthquakes and floods may be uninsurable or too expensive to insure.  The 
company does not plan to carry earthquake or flood insurance.  If an 
uninsured loss occurs, the company would lose capital as well as revenues, 
and would still owe other debts related to the property affected, if any.

     THE DEVELOPMENT OF ADDITIONAL PROJECTS MAY OCCUR.  We may develop 
additional projects in the future, although we have no immediate plans to do 
so. Real estate development involves more risks than in the ownership and 
operation of established projects.  Financing may not be available on 
favorable terms for development projects; construction may not be completed 
on


                                       6
<PAGE>

schedule or budget; long-term financing may not be available on completion of 
construction; and sites may not be sold on profitable terms.

   
     THE CALIFORNIA ECONOMY HAS FLUCTUATED BROADLY IN THE PAST FEW YEARS.  
Initially, we will conduct all of our business in California.  Our markets 
have been affected by substantial fluctuations in local economic conditions, 
interest rates, inflation, employment levels and regulations.  California has 
also experienced draught conditions, resulting in water conservation measures 
and rationing.  In the past, these conditions have caused local governments 
to restrict residential development.  California's climate and geology 
present risks of natural disaster such as earthquakes and floods.
    

   
     WHEN THE ACQUISITION IS COMPLETED, NATIONAL AND ITS PRINCIPALS WILL BE 
OWED $[1,818,684] BY THE COMPANY.  This represents accrued fees and expenses 
from the programs which National has not cancelled.  This amount is due and 
payable and the company intends to start paying it after the Acquisition, but 
only from operating revenues, proceeds from the sale of assets or the 
exercise of warrants, and not from working capital generated by the proceeds 
of unit sales in the concurrent offering.
    

     REAL ESTATE RISKS OF SACRAMENTO/DELTA GREENS
   
     PERMITS TO DEVELOP THE PROPERTIES NEED TO BE OBTAINED.  Construction of 
the Sacramento/Delta Greens property will require approval of a new tentative 
map, the filing of a final map and obtaining building permits from the city. 
The tentative tract map process for the Sacramento/Delta Greens property 
required that studies be conducted to identify any endangered species' 
habitat on the property. Since some were identified, changes to the tentative 
development plans have been made to reduce or eliminate any damage to the 
habitat.  A new tentative map needs to be approved by the City.  The longer 
this process takes, the longer it will be before any of the property is ready 
for any construction, further development activity or sale.
    

     HOLDING AN INVENTORY OF RESIDENTIAL LOTS AT THE SACRAMENTO/DELTA GREENS 
PROPERTY MAY CAUSE THE COMPANY TO INCUR SUBSTANTIAL CARRYING COSTS UNTIL THE 
LOTS CAN BE SOLD.  Changing market conditions may increase the difficulty of 
selling the lots.  If the company chooses to build homes on the lots, delays 
in construction, the lack of reasonably priced construction or mortgage 
financing, and the general California economy could lengthen the holding 
period for the lots.  This would mean a delay in realizing cash from the 
business operations. The average carrying costs, including property taxes, 
management and servicing related fees, for this property has averaged 
approximately $10,000 per month over the past three years.

   
     RISKS OF RESIDENTIAL DEVELOPMENT.  The market for residential real 
estate is cyclical and the residential lot development industry is highly 
competitive. If the demand for new lots does not keep pace with competitive 
supply, our properties may be sold at a loss.  The location of the company's 
lots, the presence of other competition, customer acceptance and pricing are 
all factors affecting success.  Competitors may have better financial, 
managerial and other resources, affecting our ability to successfully 
compete. Sacramento/Delta Greens represents over 5% of the assets of the 
company.
    

                                       7
<PAGE>

   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that adequate funds will not 
be available to pay the engineering costs required to mitigate endangered 
species issues and pay for the planning and design expenses for the city to 
approve a new tentative trace map (estimated by management to cost 
approximately $25,000).  Another risk is whether the lots to be developed 
will appeal to builders and whether home financing will be available. 
Finally, there is a risk that the development and sale of lots or homes will 
be profitable.
    
   
     REAL ESTATE RISKS OF YOSEMITE/AHWAHNEE PROPERTIES (INCLUDING THE GOLF 
COURSE AND SURROUNDING LAND WHICH IS OWNED BY THE OCEANSIDE PROGRAM INVESTORS)
    
   
     PERMITS TO DEVELOP THE CONDOMINIUM-TYPE TIMESHARE ASPECT OF THE RESORT 
HAVE NOT YET BEEN OBTAINED.  The Yosemite/Ahwahnee property has a final map 
on 32 remaining single family estate lots and a use permit for a 600 space 
recreational vehicle park.  Planning and development are underway for 100 
additional recreational vehicle sites, as well as vacation villa timeshare 
units.  Additional planned usage such as traditional, attached timeshare 
units will require extensive county and state approvals.
    
     RISKS AFFECTING OPERATION OF A GOLF COURSE.  Increased competition, 
seasonality, weather and course conditions will affect the operations of the 
company.  While no new golf courses have opened near the Ahwahnee Golf 
Course, new courses could increase the competition and reduce the rounds 
played. Seasonal variations may require the company to supplement revenue at 
the golf course to meet operating expenses.  Weather can negatively affect 
the turf grass and reduce the number of rounds played.  Inflationary costs 
may not be offset by increased dues.  Also, golf's success depends on 
discretionary spending by consumers, which may be vulnerable to regional and 
economic conditions, as well as to pleasure or destination travel preferences 
by visitors and tourists.  All of these factors could reduce the amount of 
money earned by the company.
   
     The Yosemite/Ahwahnee golf course can be an important amenity which may 
attract potential timeshare purchasers in the future.  At this time, the 
project does not rely on the golf course for its revenue.  National estimates 
that the value of the golf course will be less than 20% of the assets of the 
company.
    
     RESORT DEVELOPMENT IS UNPREDICTABLE FOR A VARIETY OF REASONS AND COULD 
RESULT IN LOSSES.  In addition to normal real estate risks, financing is hard 
to obtain, and the lodging industry can be unpredictable, seasonal and very 
competitive.  Without additional financing or capital, the company will not 
be able to develop its resort projects as part of its growth strategy.  
Economic conditions, changes in travel patterns, extreme weather conditions, 
labor and other variable costs can all affect revenues and profits.  For 
example, Spring through Fall at the Yosemite/Ahwahnee property are the 
periods of highest occupancy.  Seasonality can be expected to cause quarterly 
fluctuations in the company's revenues.
   
    
     RISKS RELATING TO TIMESHARE OPERATIONS.  Certain factors affecting 
timeshare operations could result in losses.  Negative press surrounding the 
remarketing of timeshares might negatively impact sales and operations. Also, 
marketing costs are high relative to selling price which can reduce or 
eliminate profits from the sale of timeshare interests.

                                     8

<PAGE>

     In addition, according to the American Resort Development Association, 
there is a tendency for  timeshare owners to default more often on their 
timeshare loans then homebuyers who borrow to buy a home.  If a buyer 
defaults, we would incur costs in remarketing the timeshare.
   
    
     The timeshare industry is extremely competitive and we may not be able 
to secure development financing on acceptable terms.

   
    

   
     Since the project is not yet permitted for traditional attached 
timeshare units, there has been no allocation of assets. Should attached 
timeshare be approved, the company anticipates that a significant portion of 
the revenue of the company will be derived from sales of timeshare units.
    
     RISKS RELATING TO RECREATIONAL VEHICLE PARK OPERATIONS.  Risks relating 
to recreational vehicle parks are substantially the same as those described 
above for timeshare projects.
   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that adequate funds will not 
be available to (i) make up for the current cash drain from operations and 
maintenance of the golf course, clubhouse and current recreational vehicle 
facilities (estimated by management at approximately $350,000) annually and 
(ii) complete the construction of additional recreational vehicle sites and 
obtain approvals for and construction of the first group of vacation villa 
timeshare units (estimated by management to cost approximately $3,000,000).  
There are also a risk that the operation of recreational vehicle sites, 
timeshares and golf course activities will not be profitable.
    
     REAL ESTATE RISKS OF MORI POINT PROPERTY
   
     PERMITS TO DEVELOP THE PROPERTY HAVE NOT YET BEEN OBTAINED.  If needed 
permits for development are not obtained or reissued, the business plan for 
the company will have to be revised.  Additionally, the presence 
of two endangered species on the Mori Point property increases the risks that 
necessary approvals may not be received if an acceptable habitat mitigation 
plan cannot be developed.  The permitting process with the California Coastal 
Commission and the City of Pacifica is expensive and time consuming.  Mori 
Point had a specific plan and tentative map approvals to build a 
hotel/conference center which expired in 1991. These approvals must be 
obtained or reinstated prior to construction on the property. Mori Point will 
represent approximately 20% of the assets of the company.
    
     HOTEL/CONFERENCE CENTER DEVELOPMENT IS UNPREDICTABLE FOR A VARIETY OF 
REASONS AND COULD RESULT IN LOSSES.  In addition to normal real estate risks, 
financing is hard to obtain, and the lodging industry can be unpredictable, 
seasonal and very competitive.  Without additional financing or capital, the 
company will not be able to develop its hotel/conference center project as 
part of its growth strategy.  Economic conditions, changes in travel 
patterns, extreme weather conditions, labor and other variable costs can all 
affect revenues and profits.  Seasonality can be expected to cause quarterly 
fluctuations in the company's revenues.  At the hotel/conference center 
property at Mori Point, we may be competing against well-known chains and 
extended-stay inns.

                                      9

<PAGE>

   
    
   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that the city government 
will not approve the property for its intended use.  Capital to conduct 
engineering and environmental studies in order to apply for and obtain 
approvals for its use from the city is estimated to be approximately 
$500,000.  Capital will also be necessary for roads, utilities and other 
infrastructure costs prior to construction.  Finally, there is a risk that 
the proposed hotel/conference center may not be profitable.
    
     REAL ESTATE RISKS OF CYPRESS LAKES PROPERTY
   
     THE VESTED TENTATIVE MAP WILL EXPIRE IN APRIL 1999 UNLESS RENEWED AND 
THE BUILD OUT OF THE PROPERTY WILL BE EXPENSIVE.  Due to being located in a 
100-year flood plain, the property requires a levee to be constructed around 
its perimeter which is very expensive to construct. Preliminary engineering 
estimates indicate these costs to be more than $9,000,000.  It may be desirable 
to change the vesting tentative map if the costs can be reduced 
significantly.  While mere extension of the expiration date of the existing 
vested tentative map is not expected to be controversial, any changes in the 
existing plan could subject the project to public hearings which might result 
in additional costs being placed on the project.  This could further increase 
the high front-end financial requirements.  Additionally, such modifications 
might not be approved.
    
   
     Cypress Lakes is a proposed master-planned community and represents more 
than 20% of the assets of the company.  Joint venture partners would have to 
be brought in by the Company to help with the large capital requirements of 
such a large project in order to develop it.  It may be difficult to find 
substantial builder/developers who have the financial ability to purchase or 
develop the project.  Changing market conditions may increase the difficulty 
in selling lots.
    
   
     Should the company determine to build out the project, delays in 
construction, reasonably priced mortgage and construction financing and the 
local and general California economy could lengthen the holding period for 
the lots.  This would mean delays in realizing cash from the business 
operations.
    
   
     RISKS AFFECTING OPERATION OF A GOLF COURSE.  When, and if, the golf 
course is developed, it will face competition from the 15 golf courses within 
a 25-mile radius.  Seasonality, weather and course conditions will affect 
the operations of the company.  Weather can negatively affect the turf grass 
and reduce the number of rounds played.  Inflationary costs may not be offset 
by increased dues.  Also, golf's success depends on discretionary spending by 
consumers, which may be vulnerable to regional and economic conditions, as 
well as to pleasure or destination travel preferences by visitors and 
tourists.  All of these factors could reduce the amount of money earned by 
the company.
    
   
     RISKS OF RESIDENTIAL DEVELOPMENT.  Totaling 1,330 lots, a large supply 
of lots would be available and, due to the cyclical nature of the housing 
industry, demand may fluctuate differently than supply.  This could result in 
needing to sell lots at a loss.  Due to the size of the project, it could 
take between six and ten years to complete, which would subject it to new 
competitors entering the marketplace during the sales period.  An 
environmental impact report

                                    10

<PAGE>

was obtained on the property. Any and all environmental concerns will be 
mitigated as required in the vested tentative map conditions of approval. No 
evidence of endangered species that would limit or preclude development of 
the project have been found.
    
     REAL ESTATE RISKS OF PALMDALE/JOSHUA RANCH PROPERTY

     A FINAL TRACT MAP MUST BE RECORDED.  After several years of effort by 
National, the vested tentative map was approved by the City of Palmdale at a 
hearing before the planning commission in early July 1998.  A final recorded 
map must be secured by National or a buyer in order to build on the property. 
Final engineering, soils, utility and various improvement studies will need 
to be conducted in order to record the final map.

     PERMITS TO DEVELOP THE PROPERTY NEED TO BE OBTAINED.  A final recorded 
map, which could take nine to twelve months after starting the process, will 
be required prior to construction.  Due to the size of this project which 
encompasses some 739.6 acres and is currently planned for 539 lots, 
additional grading studies, soils investigation and utility planning needs to 
be done which could negatively impact the cost of this large-scale 
development.
   
     HOLDING AN INVENTORY OF RESIDENTIAL LOTS MAY CAUSE THE COMPANY TO INCUR 
SUBSTANTIAL CARRYING COSTS UNTIL THE LOTS CAN BE SOLD.  Finding 
builder/developers that have the financial strength to handle this size 
project can be difficult.  Changing market conditions, the lack of 
reasonably-priced construction or mortgage financing and the general or local 
market conditions could lengthen the holding period for lots.  This would 
mean a delay in realizing cash from business operations.  The average 
carrying costs, including property taxes, predevelopment and asset management 
services for this property have averaged approximately $16,300 per month over 
the past three years.
    
   
     RISKS OF RESIDENTIAL DEVELOPMENT.  The market for residential real 
estate is cyclical and the residential lot development industry is highly 
competitive. If the demand for new lots does not keep pace with competitive 
supply, the property may be sold at a loss.  The location of the lots, the 
presence of other competition, customer acceptance and pricing are all 
factors affecting success. Competitors may have better financial, managerial 
and other resources affecting the company's ability to successfully compete.
An environmental impact report was obtained on the property. Any and all 
environmental concerns will be mitigated as required in the vested tentative 
map conditions of approval. No evidence of endangered species that would 
limit or preclude development of the project have been found.
    
     Palmdale/Joshua Ranch is a proposed residential development and 
represents about 10% of the assets of the Company.
   
     ADDITIONAL SPECIFIC RISKS.  There is a risk that adequate funds will not 
be available to pay for or finance (i) engineering, soils and utility studies 
which is estimated to cost approximately $140,000, and (ii) another risk is 
whether the lots to be developed may appeal to project builders. 
Palmdale/Joshua Ranch is a proposed residential development and represents 
about 10% of the assets of the company.
    

                                       11

<PAGE>

     REAL ESTATE RISKS OF ESPERANZA PROPERTY
   
     RISKS OF COMMERCIAL DEVELOPMENT.  The material risks associated with the 
development of the Esperanza Property are (i) as of August 31, 1998, 
approximately $23,000 of property taxes are delinquent and must be brought 
current or a statutory five-year payment plan must be arranged with the 
County of Riverside to avoid loss of the property for delinquent property 
taxes; and (ii) despite a strong economy, rents and values for many retail 
properties are expected to remain soft in 1998.  Pressure on rents brought 
about by over building, weakness in demand for space and store closures 
caused by lagging profits are the forces causing a soft market. No 
environmental or endangered species reports have been prepared for the 
property.
    
     ADDITIONAL SPECIFIC RISKS.  Within the City of Victorville there are 
approximately 3,250 acres zoned for commercial use, of which 60% remains 
available for development.  Victorville is home to the largest enclosed 
regional shopping center between San Bernardino and Las Vegas, which is known 
as The Mall of Victor Valley.  These commercial sites represent significant 
competition to the Esperanza project.  There are more than 5,400 acres within 
the city limits of Victorville zoned for light and heavy industrial use.  
Nearly nine percent of this 5,400 acres of land is vacant and is available in 
parcels ranging in size from one-half to five hundred acres.

     REAL ESTATE RISKS OF STACEY ROSE PROPERTIES
   
     RISKS OF RESIDENTIAL DEVELOPMENT.  The material risks associated with 
the development of the Stacey Rose Properties are (i) as of August 31, 1998, 
approximately $30,000 of property taxes are delinquent and must be brought 
current or a statutory five-year payment plan must be arranged with the 
County of Riverside to avoid loss of the Properties for delinquent property 
taxes; (ii) it is estimated that it may cost about $50,000 to finalize a 
tentative tract map on the parcels; (iii) a substantial, and potentially 
expensive, sales and marketing effort will be necessary to sell homes 
constructed on the properties if a bulk sale of the lots is not made; (iv) 
the properties are located in a lower income residential area; and (v) 
increasing government fees and assessments for streets, schools, parks and 
other infrastructure requirements could increase the cost of lots to the 
company, thereby increasing the sales price of the lots which will delay 
market absorption. No environmental or endangered species reports have been 
prepared for the property.
    
     ADDITIONAL SPECIFIC RISKS.  There is a risk that (i) adequate funds will 
not be available to finalize a tentative tract map on the parcels 
(approximately $50,000); (ii) the project will not appeal to project 
builders; and (iii) home financing at reasonable costs may not be available.  
There is also a risk that the development and sale of lots or home may not be 
profitable

     ANTI-TAKEOVER PROVISIONS

     Certain provisions of the charter documents may restrict changes in 
control of the Company's management.  These provisions may make it more 
difficult or expensive for another party to acquire and exercise control of 
the Company or to change its management, even if that change would be 
beneficial to you.  These provisions include:

                                    12

<PAGE>

     ADDITIONAL CLASSES OF SHARES.  Under the company's certificate of 
incorporation, subject to the receipt of fair value, the Board of Directors 
may issue shares in other classes or series and fix the rights, powers and 
limitations associated with such shares.  Although the Board of Directors has 
no present intention of doing so, it could issue a class or series that 
could, depending on its terms, impede a merger, tender offer or other 
transaction that you might believe is in your best interest or in which you 
might receive a premium for your shares over the then current market price.  
The issuance of such shares could also dilute your voting power.

     STAGGERED BOARD.  The Board of Directors is divided into three classes 
serving staggered three year terms.  This arrangement may affect your ability 
to change control of the company, even if you believe such a change is in 
your best interests.

     RESTRICTIONS ON CERTAIN BUSINESS COMBINATIONS.  The company's 
certificate of incorporation, as well as Delaware law, prohibits certain 
business combinations with owners of more than 15% of the outstanding voting 
stock of the company ("interested stockholders") within the three year period 
immediately prior to the date on which the interested stockholder became an 
interested stockholder.  These restrictions on certain business combinations 
may deter potential purchasers who seek control of the company.

     SUPERMAJORITY VOTES.  Changes to the company's certificate of 
incorporation which cover anti-takeover provisions require the approval of 
two-thirds of the company's voting stock.  This restriction also may deter 
potential purchasers who seek control of the company.
   
     In addition to the anti-takeover provisions, the Delaware law, as well 
as the charter documents, limit the liability of directors and officers to 
shareholders.  This limitation of liability may exceed the protections 
National enjoys under the programs' servicing agreements and limit 
shareholders' claims against management.
    
FAIRNESS TO INVESTORS IN THE STACEY ROSE B PROGRAM
   
     Both procedurally and from a financial point of view, the company and 
National believe the terms of the acquisition are fair as a whole and to the 
investors in each of the programs.  This determination is based on 
consideration of the following positive and negative factors:
    
   
     -    the units offer an opportunity for individual investor liquidity 
while the tenancy-in-common interests do not, however, there is no assurance 
that the shares will have any liquidity, or that any liquid market that 
develops will be sustained;
    
     -    while the number of units to be issued to reflect the exchange 
value of a program is arbitrary, the trading price of the shares included in 
the units initially is likely to be substantially below the $20 value 
arbitrarily assigned to the units.  In our opinion, the exchange values 
offered to investors for their assets allow for an equitable allocation of 
the [1,403,321] units ([1,380,175] units if only the "Trudy Pat" programs 
participate)  among the programs.  The disparity between exchange values and 
appraised values results from adding the value of program cash reserves and 
other assets, if any, to appraised values and deducting program

                                     13

<PAGE>

liabilities (principally accrued property taxes and other fees net of fees to 
be forgiven by National);
   
     -    on completion of the acquisition the investors will hold over 80% 
(over 94.7% if all units are sold in the concurrent offering and all of the 
warrants included in the warrants to be issued in the Acquisition are 
exercised) of the outstanding stock of the company.  After the acquisition, a 
total of [0.56]% of the outstanding stock of the Company will be held by 
Stacey Rose B investors. After the acquisition, founders of the company 
(principals, employees, former employees and consultants of National) will 
hold less than 20%.  Founders' shares were purchased for $.01 per share.  
Among the properties, National and its principals will have forgiven over 
$3,800,000 of expenses and accrued fees of which a total of approximately 
$2,148,000 was earned for asset management and property management services 
after the loans defaulted and before the Ownership Dates for the properties.  
The balance was earned after foreclosure for asset and property management 
services and expenses.  Of such amount, $17,267 is attributable to fees owed 
by Stacey Rose B investors.  National believes that the amount paid for the 
property management services is no greater than the amount that a third party 
would charge;
    
     -    the current appraised value of the Stacey Rose B real estate assets 
($252,064) (as well as the real estate assets of the other programs) and the 
fact that financing is needed to further the property's development;

     -    the probability that the transaction will have minimal, if any, 
negative tax affect on investors.  National believes there will likely be no 
out-of-pocket tax cost to all, or the vast majority, of you;

     -    while conflicts of interest exist in the structuring of the 
acquisition, the issuance of shares to the founders of the company and the 
determination of management compensation and while you did not have 
independent representation in the structuring of the acquisition, we believe 
they have been counterbalanced by your opportunity to vote on the transaction 
and the Fairness Opinion;

     -    while the Stacey Rose B Program (as well as the other programs) 
were originally formed to have a two to four year finite life which should 
have ended between 1990 and 1992 and the investors expected to receive a 
return of their investment from the original borrower, the company is an 
infinite life entity which will not return the program investors' original 
investment based on a sale or refinancing of the properties underlying the 
original programs.  However, after the borrowers defaulted on the "Trudy Pat" 
loans, the investors became beneficial owners of the underlying properties 
with the need to complete development, manage or otherwise ready the 
properties for sale.  Those endeavors had no fixed timetable and, thus, the 
finite life aspect of their original investments was significantly changed.  
Therefore, the infinite life aspect of the company is not viewed by National 
to be a material change from the investors' CURRENT situation;
   
     -    the acquisition will cause fundamental changes in the business plan 
of the Stacey Rose B Program.  Rather than being focused on the development 
of a single property for residential purposes, the company will be focused on 
the management of at least seven and as many as ten properties.  Thus, the 
poor performance of a particular property may affect the company's operations 
as a whole regardless of the performance of the Stacey Rose B property.

                                     14

<PAGE>

Further, there will be no particular time when an Investor can expect its 
interest to be automatically liquidated;
    
     -    the fact that the Victorville market is not yet attractive to 
residential home builders;
   
     -    investors will not be able to vote on changes to or dispositions of 
the Stacey Rose B property or borrowing secured by that property.  Those 
decisions will be made by the Board of Directors or management of the 
company. Further, as investors in a larger entity, relative voting power will 
be diluted;
    
     -    future cash distributions will be based on the company's earnings 
and the decision of the Board of Directors to pay dividends rather than the 
performance or sale of the Stacey Rose B property;

     -    investors voting against the acquisition will have no alternative 
but to accept shares in the company if the acquisition is approved by holders 
of a majority of the tenancy-in-common interests in each of the programs;

     -    the anti-takeover provisions of the company's charter documents 
contain provisions that may have the effect of delaying or discouraging a 
change in management which is not favored by the Board of Directors of the 
company; and
   
     -    the Fairness Opinion rendered by Houlihan Valuation Advisers, an 
independent valuation firm, which addresses only the allocation of the units 
in the acquisition and not the amount of the consideration paid to program 
investors in the acquisition as a whole.  See "Background and Reasons for the 
Acquisition" at page __ of the Prospectus.
    
     National reviewed the arbitrary value you will receive in connection 
with the acquisition and compared it with what you might receive if (i) the 
Stacey Rose B property were operated "as is" ($1,307 per $10,000 of Adjusted 
Outstanding Investment), (ii) the Stacey Rose B property was sold in a quick 
sale in three months or less ($1,307 per $10,000 of Adjusted Outstanding 
Investment), or (iii) the Stacey Rose B property was sold at the appraised 
value used to determine the Stacey Rose B exchange value ($3,975 per $10,000 
of Adjusted Outstanding Investment).  Based on that review, and even 
acknowledging that, initially, the company's shares included in the units 
issued in the acquisition would likely trade substantially below the 
arbitrary $20 issuance value for the units, National believes that there is a 
higher probability of realizing value from the Stacey Rose property through 
the acquisition than through the other alternatives.  This belief is based on 
the expectation that some financing opportunities will become available based 
on the form of the entity and the time pressure associated with forced sales 
or liquidation will be relieved.  See "Background and Reasons for the 
Acquisition -- Comparison to Alternatives" and "Recommendation of National 
and Fairness Determination" at pages __ and __ of the Prospectus.
   
     Based on the above factors and comparisons, National concluded that the 
acquisition is fair, both substantively and procedurally.
    

                                     15

<PAGE>

   
     THERE ARE NO MATERIAL DIFFERENCES BETWEEN THE FAIRNESS ANALYSIS FOR THIS 
PROGRAM AND FOR ANY OF THE OTHER NINE PROGRAMS PROPOSED TO BE INCLUDED IN THE 
ACQUISITION.
    
CALCULATION OF EXCHANGE VALUE

     The Exchange Value of the Stacey Rose B Program (as well as each of the 
other Programs) is essentially the consideration at which the Company is 
offering in exchange for the real estate assets, cash reserves, certain 
liabilities and business of the Program.  The value is reflected as a number 
of units of the Company (in the case of the Stacey Rose B Program, 9,711 
units) multiplied by an arbitrary $20 per unit value.
   
     The Exchange Value for the Stacey Rose B Program was calculated as 
follows: appraised value of the Stacey Rose B Program property at March 31, 
1998, plus book value of other Stacey Rose B Program assets at August 31, 1998, 
less Stacey Rose B Program liabilities at August 31, 1998.
    
     The following table summarizes the calculation of the Exchange Value of 
the Stacey Rose B Program and the value assigned on $10,000 of Adjusted 
Outstanding Investment:

<TABLE>
<CAPTION>

                                                                    Value Assigned 
     Appraised            Net Other                                 to Program per 
     Value of             Assets and              Exchange       $10,000 of Adjusted
  Real Estate(1)    +    Liabilities(2)    =       Value        Outstanding Investment
  --------------         --------------         ------------    ----------------------
  <S>                    <C>                    <C>             <C>
    $  252,064            $[ (57,847)]          $  [194,217]       $    [4,568](3)

</TABLE>

- ------------
(1)  Reflects independent appraisal as of March 1998.
   
(2)  The following table quantifies the adjustments to appraised values made in
     determining Stacey Rose B property's Exchange Value as of August 31,1998.
    
   
<TABLE>
<CAPTION>

       Book Assets       -      Book Liabilities     =      Net Other Assets
       (8/31/98)*                  (8/31/98)*               and Liabilities
      ------------              ----------------            ----------------
      <S>                       <C>                         <C>
      $   21,535                 $  (79,382)                  $  (57,847)

</TABLE>
    
     *    See balance sheet of the Program in the financial statements
          accompanying the Prospectus for details of book assets and book
          liabilities.  There is no mortgage debt on the Stacey Rose B property.
(3)  Equals [228] Company shares arbitrarily valued at $20 per unit.

ALLOCATION OF SHARES
   
     The [1,403,321] shares of Company common stock being offered to 
Investors in the Acquisition represent over 80% of the Company's shares (92.9% 
if all the units are sold in the concurrent offering and 94.7% if all the units 
are sold in the concurrent offering and all warrants in units issued in the 
acquisition are exercised) which will be outstanding upon completion of 
the Acquisition.  The remaining shares will be held by management and other 
founders of the Company.  Such shares will be allocated among the Programs 
pro rata in accordance with Exchange Values.  The Stacey Rose B Program will 
be allocated [9,711] shares.
    

                                     16

<PAGE>

     The shares allocated to the Stacey Rose B Program will be allocated 
among Investors in the Program based on their respective pro rata investments 
in the Program (taking into account assessments paid and unpaid, as well as 
interest accrued to each Investor through the date beneficial ownership of 
the Program's Property was taken for the Investors) as adjusted for voluntary 
advances.  An Investor in the Stacey Rose B Program with an adjusted 
investment amount of $10,000 will receive [228] units in the Company 
arbitrarily valued at $20 per unit.

          Neither National nor the Company's founders have any economic 
interest in the Stacey Rose B Program except for National's contractual right 
to asset management fees and the $15,753 of tenancy-in-common interests 
purchased by National at the inception of the Program for which interests 
National will receive units in the Acquisition pro rata with the other Stacey 
Rose Investors. National will undertake not to exercise the warrants in the 
units.
   
     The following table and its footnotes sets forth the amount owed by the 
original borrower to the Stacey Rose B Program (including accrued but unpaid 
interest) plus the amount of assessments and advances paid by Investors at 
August 31, 1998, appraised real estate value, Exchange Value of the Program, 
the number and percentage of shares allocated to the Program, and the number 
of shares and comparative value of the Company to be held by founders after 
the Acquisition.
    

<TABLE>
<CAPTION>

                                                                                                               % of Total
                                                                                                              Shares to be
                                                                                                              Outstanding
                                                                                                               After the
                                  Amount           Real Estate                                               Acquisition if
                                 Owed plus         Appraised           Exchange           No. of Shares       All Programs
 Name of Program                Assessments          Value             Value(1)          Allocated(1)(2)      Participate
 ---------------                -----------        -----------        ------------       ---------------    ---------------
 <S>                            <C>                <C>                <C>                <C>                <C>
 Stacey Rose B                  $  425,188         $  252,064         $  [194,217]           [9,711]             [0.56]%

</TABLE>

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

     (1)  The founders of the Company which include members of Company 
     management, as well as certain employees, former employees of National 
     and consultants to the Company and the Programs, will hold a total of 
     [323,631] Company shares after the Acquisition (18.74% of the 
     outstanding shares post-Acquisition, 17.48% if all the units are sold in 
     the concurrent offering and 5.3% if all the units are sold in the 
     concurrent offering and all warrants in units issued in the acquisition 
     are exercised) which, if valued at $20 per share, would have an 
     aggregate value of $[6,472,620].  The Company was formed, and shares 
     were purchased by the founders for $.01 per share, prior to making the 
     Acquisition proposal.  The shares to be retained by the Company's 
     founders were not determined based only on fees cancelled or to be 
     cancelled by National and its principals.  Overall, National believed 
     that the Company's founders should hold less than 20% of the shares 
     after the Acquisition assuming none of the Units in the concurrent 
     offering are sold and none of the warrants are exercised.  See 
     "Dilution" at page __ of the Prospectus.  If the Acquisition is 
     completed, the following table sets forth the fees which National and 
     its principals have cancelled, or will cancel:

    
                                      17

<PAGE>

   
<TABLE>
<CAPTION>

                                                             Previously       To Be
                   Name of Program                            Cancelled     Cancelled
                                                            ------------    ---------
                <S>                                         <C>             <C>
                Sacramento/Delta Greens                     $   500,000     $     -0-
                Oceanside                                       601,125       261,273
                Yosemite/Ahwahnee I                              72,158           -0-
                Yosemite/Ahwahnee II                          1,157,867       124,250
                Mori Point                                      461,589           -0-
                Cypress Lakes                                   468,000           -0-
                Palmdale (Joshua Ranch)                             -0-           -0-
                Esperanza                                       102,134           -0-
                Stacey Rose A                                    64,293           -0-
                Stacey Rose B                                    17,267           -0-
                                                            -----------     ---------
                     TOTAL                                  $ 3,444,433     $ 385,523
                                                            -----------     ---------
                                                            -----------     ---------
</TABLE>
    
   
     (2)  Had the shares retained by the founders of the Company been 
     allocated to the founders based only on cancelled fees, [.45]% of the 
     total shares to be owned by the Company's founders after the Acquisition 
     ([5,433] shares if all programs participate) would have been deemed 
     allocated from this Program.
    
HISTORICAL COMPENSATION TO NATIONAL/EFFECT OF ACQUISITION

     The following table sets forth the compensation accrued by National, as 
well as actually paid to National, during the years ended December 31, 1997, 
1996 and 1995, and for the six months ended June 30, 1998.

<TABLE>
<CAPTION>

                                                                                                           Incurred
                                      Actually     Incurred      Actually                     Actually     for Six
                      Incurred for    Paid for     for Year      Paid for     Incurred for    Paid for     Months     Actually Paid
                       Year Ended    Year Ended     Ended       Year Ended     Year Ended    Year Ended     Ended     in Six Months
 Name of Program       12/31/95(1)  12/31/95(2)   12/31/96(1)   12/31/96(2)    12/31/97(1)   12/31/97(2)   6/30/98    Ended 6/30/98
 ---------------      ------------  -----------   -----------   -----------   ------------   -----------  ---------   -------------
 <S>                  <C>           <C>           <C>           <C>           <C>            <C>          <C>
 Stacey Rose B          $3,153(2)        $-0-       $3,153(2)        $-0-        $3,153(2)        $-0-       $1,576         $-0-

</TABLE>

                                      18

<PAGE>

- -------------
(1)  These amounts represent accrued asset management fees.
(2)  Approximately $3,953 per year if the Acquisition had been completed during
     the above periods including $2,056 of estimated salaries to be paid by the
     Company to its officers and which were allocated to the Sacramento/Delta
     Greens Program based on Exchange Values.  No cash would have been available
     to pay officers' bonuses or dividends to shareholders.

HISTORICAL CASH DISTRIBUTIONS TO INVESTORS/
EFFECT OF THE ACQUISITION

     The following table sets forth the cash distributions made to Investors 
during each of the years ended December 31, 1992, 1993, 1994, 1995, 1996 and 
1997:

<TABLE>
<CAPTION>

                            Prior to
                              1992          1992          1993         1994        1995        1996        1997          Total
                            ---------      ---------    ---------    ---------   ---------   ---------   --------      --------
 <S>                        <C>            <C>          <C>          <C>         <C>         <C>         <C>           <C>
 Stacey Rose B
      Principal             $       0      $       0    $       0    $       0   $       0   $       0   $      0      $      0
      Interest              $  64,899      $       0    $       0    $       0   $       0   $       0   $      0      $ 64,899

</TABLE>

     There have been no recent distributions to Investors.  The Acquisition 
is not expected to alter this distribution pattern.

FURTHER FINANCIAL INFORMATION

     See the following portions of the Prospectus for further financial 
information about the Sacramento/Delta Greens Program, as well as the others:

     -    "Selected Financial Information" at page __.

     -    "Management's Discussion and Analysis of Financial Condition and 
Result of Operations" at page __.

     -    "Financial Statements" at page F-1.

                                     19

<PAGE>

                            OFFICIAL INVESTOR BALLOT

  [attach mailing label here           The Primary Investor named on this
  for each distinct investor]          label is listed as a participant in one
                                       or more of the Programs involved in the
                                       Acquisition and is eligible to vote and
                                       subscribe.

                THE SOLICITATION OF VOTES EXPIRES AT 11:59 PM, 
PACIFIC TIME, ON ___________, 1998, UNLESS EXTENDED (THE "EXPIRATION TIME").
   
Pursuant to the Prospectus dated _________, 1998 (the "Prospectus"), which 
accompanied the original mailing of this Official Investor Ballot, American 
Family Holdings, Inc. (the "Company") is proposing to acquire the assets, 
(including, without limitation, real estate and cash reserves), certain 
liabilities and business activities of the Programs (the "Acquisition") in 
exchange for units of the Company's (the "Units").  The Acquisition requires 
the approval of Investors holding a majority beneficial economic interest in 
each of the Trudy Pat Programs.  If a majority of Investors in any one of the 
Trudy Pat Programs does not approve the Acquisition prior to the Expiration 
Time, then the Acquisition will not occur.  If the Acquisition is approved, 
all Investors in each of the Programs approving the Acquisition are bound by 
the vote of the majority that granted approval.  Capitalized terms in this 
Official Investor Ballot shall have the same meaning as in the accompanying 
Prospectus.
    
                       NATIONAL RECOMMENDS A "YES" VOTE.

                 VOTING BALLOT (PLEASE INDICATE ONE CHOICE ONLY)
   
_____     YES!      I vote to approve the Acquisition described in the
                    Prospectus, and, as part of that Acquisition, to receive
                    Units in the Company in exchange for my Adjusted
                    Outstanding Investment in the Program.  I authorize
                    and instruct National to reconvey and extinguish on my
                    behalf all encumbrances against the Program's real estate in
                    which I have an interest.
    
_____     NO.       I vote against the Acquisition.  I have read and understand
                    the portions of the Prospectus which describe the
                    consequences to my investment in the Program if the
                    Acquisition does not occur.

_____     ABSTAIN.  I abstain from voting.  I understand that my abstention will
                    be counted as a vote AGAINST the Acquisition.
   
I represent and warrant that I (1) have received and reviewed the Prospectus 
and the applicable Supplement, (2) understand that if the Acquisition is 
completed, I will become a shareholder in the Company, (3) have full power 
and authority to vote as an Investor pursuant to the Program's 
tenancy-in-common agreement, (4) understand that if a voting selection is not 
indicated, but this ballot is signed and delivered, I will be deemed to have 
voted in favor of the Acquisition, and (5) that to the best of my knowledge, 
when and if my interests in the property sold are transferred to the Company 
in exchange for units, the Company will acquire good, marketable and 
unencumbered title to them, free and clear of all liens, restrictions and 
encumbrances, and that the interests in the property sold will not be subject 
to any adverse claim other than property taxes.  By voting in favor of the 
Acquisition, I confirm that I am concurrently voting to terminate the 
tenancy-in-common agreement and the servicing agreement which govern the 
Program and I understand that the provisions of such agreement states that 
such termination, if it occurs, will result in National being relieved from 
any and all liabilities or responsibilities connected with the Program, and 
that all amounts owing to National under the servicing agreement (less 
amounts forgiven by National) shall remain owing to National and be assumed 
by the Company.  This vote, and all authority conferred herein, shall survive 
my death or incapacity, and any of my obligations in connection with this 
vote and subscription shall be binding upon my heirs, successors and assigns.
    

- -------------------------------------           ------------------------------
Signature of Primary Investor                   Date


- -------------------------------------
Print Name

Daytime Telephone                               Tax I.D. No. 
                  -------------------                        -----------------
<PAGE>

   INSTRUCTIONS TO INVESTORS ON HOW TO COMPLETE THE OFFICIAL INVESTOR BALLOT

STEPS TO COMPLETE THE INVESTOR BALLOT

     1.   Indicate your voting selection in the space provided on the ballot. 
          Select one choice only.
     2.   Sign the ballot, indicate the date, and print your name and the 
          taxpayer identification number associated with your investment.  Also,
          make sure to include your daytime phone number in case someone needs 
          to contact you.

SIGNATURES

     The signature on the ballot must correspond with the name shown on the 
label attached to the ballot and must match the signature on file with the 
Program.  Pursuant to the tenancy-in-common agreements governing the 
Programs, if two or more persons jointly hold title to a beneficial interest 
in a Program, then only the Primary Investor is entitled to sign the ballot 
and cast votes for that interest.  If the Investor signing the ballot is the 
Primary Investor in more than one of the Programs involved in the 
Acquisition, his/her vote will be recorded for all of the interests which 
they are entitled to cast votes, unless the Investor acts in a fiduciary or 
representative capacity for the separate interests, in which case separate 
ballots bearing different labels will be required and provided to the 
Investor.

     If the ballot is being signed by a trustee, an executor, an 
administrator, a guardian, an attorney-in-fact, an officer of a corporation, 
an agent or another person acting in a fiduciary or representative capacity, 
such person should so indicate when signing, and must submit proper evidence 
of their authority to so act, unless such evidence is already on file with 
the Program.

     Official Forms may be signed by a legal representative of a deceased or 
legally disabled Investor, provided the legal representative has obtained the 
necessary court authorizations and has furnished National with appropriate 
copies of such authorizations, either prior to executing the Official Forms 
or by enclosing them with the Forms.

SPECIAL ISSUANCE AND DELIVERY INSTRUCTIONS
   
     If the Shares are to be issued in a name other than that shown on the 
label affixed to the ballot, or if the Shares are to be sent to someone or 
someplace other than what is shown on the label affixed to the ballot, 
contact the Investor Services department at National Investors Financial, 
Inc. at 1-800-590-7772 for a special issuance letter.  All special issuance 
and delivery requests are subject to acceptance.
    
DELIVERY OF THE INVESTOR BALLOT

     In order for a vote to be counted towards approval of the Acquisition, a 
properly completed and duly executed ballot, along with any other documents 
required pursuant to the ballot, these instructions, or the agreements 
governing the Programs, must be received by National prior to the Expiration 
Time.  The method of delivering the ballot and related documents to 
National's offices is at the Investor's election and risk, but delivery will 
only be deemed to have been made when actually received by National.  If an 
Investor decides to use delivery by U.S. mail or by another common carrier, 
it is recommended that the materials be sent a sufficient amount of time 
prior to the Expiration Time to ensure timely delivery.

<PAGE>

REVOCATION OF A VOTE

     If you have cast a vote and want to change it at any time prior to the 
Expiration Time, you may revoke your previous vote by delivering a substitute 
ballot to National along with a letter stating that the prior vote is revoked 
and that the substitute ballot supersedes it.  After the Expiration Time, 
votes will no longer be revocable unless the Acquisition does not occur, in 
which case all votes will be revoked automatically.  Any notice of 
revocation, to be effective, must indicate the beneficial interests to which 
it relates and must be executed in the same manner as the ballot that 
contained the vote which is subject to revocation.

TRANSFER OF INTERESTS

     If you transfer your beneficial interests in a Program after the date 
the solicitation begins but before the Expiration Time, then if time permits, 
the Prospectus will be sent to the successor holder(s) of the interests.  
Such a transfer will terminate your right to vote on the Acquisition or to 
participate in the Offering, and any votes concerning the transferred 
interests must be cast by the successor holder(s).

WHERE TO SEND YOUR INVESTOR BALLOT

     Send your completed and duly executed ballot, along with any related 
documents, to National Investors Financial, Inc., 4220 Von Karman Avenue, 
Suite 110, Newport Beach, CA 92660.  After determining that subscriptions are 
valid, checks will be forwarded immediately to the Escrow Agent.

QUESTIONS OR ADDITIONAL MATERIALS:

     Contact National at the above address or by calling 1-800-590-7772.

<PAGE>

                                      PART II

                              INFORMATION NOT REQUIRED
                                   IN PROSPECTUS

Item 20   Indemnification of Directors and Officers

     Pursuant to the Registrant's Certificate of Incorporation and By-Laws and
pursuant to Section 145 of the Delaware General Corporation Law, directors,
officers and agents of the Registrant are entitled to indemnification for their
actions in respect of the Registrant to the fullest extent permitted by Delaware
law.

     Insofar as indemnification for liabilities arising under the Securities Act
may be permitted to officers, directors and controlling persons of the
Registrant pursuant to such provisions, or otherwise, the Registrant has been
advised that, in the opinion of the Securities and Exchange Commission, such
indemnification is against public policy as expressed in the Securities Act and
is, therefore, unenforceable.

   
<TABLE>

Item 21   Exhibits and Financial Statement Schedules
<S>       <C>
          2.1    Form of Agreement of Purchase and Sale and Joint Escrow
                 Instructions for Mori Point Property*
          2.2    Form of Agreement of Purchase and Sale and Joint Escrow
                 Instructions for Oceanside Property*
          2.3    Form of Agreement of Purchase and Sale and Joint Escrow
                 Instructions for Yosemite/Ahwahnee I and II Property*
          2.4    Form of Agreement of Purchase and Sale and Joint Escrow
                 Instructions for Delta Greens Property*
          2.5    Form of Agreement of Purchase and Sale and Joint Escrow
                 Instructions for Cypress Lakes Property*
          2.6    Form of Agreement of Purchase and Sale and Joint Escrow
                 Instructions for Esperanza Property*
          2.7    Form of Agreement of Purchase and Sale and Joint Escrow
                 Instructions for Stacey Rose at Victorville Property*
          2.8    Form of Agreement of Purchase and Sale and Joint Escrow
                 Instructions for Joshua Ranch Property.*
          2.9    Form of Agreement of Purchase and Sale and Joint Escrow
                 Instructions for Mori Point Property (Revised)
          2.10   Form of Agreement of Purchase and Sale and Joint Escrow
                 Instructions for Yosemite/Ahwahnee I and II Property
                 (Revised)
          2.11   Form of Agreement of Purchase and Sale and Joint Escrow
                 Instructions for Delta Greens Property (Revised)
          2.12   Form of Agreement of Purchase and Sale and Joint Escrow
                 Instructions for Cypress Lakes Property (Revised)

                                       II-1
<PAGE>

          2.13   Form of Agreement of Purchase and Sale and Joint Escrow
                 Instructions for Esperanza Property (Revised)
          2.14   Form of Agreement of Purchase and Sale and Joint Escrow
                 Instructions for Stacey Rose at Victorville Property
                 (Revised)
          2.15   Form of Agreement of Purchase and Sale and Joint Escrow
                 Instructions for Joshua Ranch Property (Revised)
          2.16   Form of Agreement of Purchase and Sale and Joint Escrow
                 Instructions for Ahwahnee Golf Course and Country Club
                 Facilities
          3.1    Certificate of Incorporation of American Family Holdings,
                 Inc.*
          3.2    Certificate of Amendment of Certificate of Incorporation
                 before the Issuance of Stock*
          3.3    By-Laws of American Family Holdings, Inc.*
          4.1    Pages 1 through 4 of the Certificate of Incorporation of the
                 Company Filed as Exhibit 3.1 above defining the rights of
                 security holders are incorporated herein by this reference*
          4.2    American Family Holdings, Inc. Warrant to Purchase Shares of
                 Common Stock
          5.1    Opinion of Arter & Hadden LLP regarding legality of Shares*
          5.2    Opinion of Arter & Hadden LLP regarding legality of Units
          8.1    Form of Arter & Hadden LLP tax opinion*
          8.2    Revised form of Arter & Hadden LLP tax opinion*
          10.1   Signed Employment Agreement of David Lasker*
          10.2   Signed Employment Agreement of James Orth*
          10.3   Signed Employment Agreement of L.C. "Bob" Albertson, Jr.*
          10.4   1997 Stock Option and Incentive Plan for Officers, Independent
                 Directors and Employees of American Family Holdings, Inc. and
                 Affiliates*
          10.5   Form of Employment Agreement of Mark Kawanami*
          21.1   Subsidiaries of the Registrant*
          23.1   Consent of Arter & Hadden LLP as counsel contained in Exhibit
                 5.1*
          23.2   Consent of BDO Seidman, LLP as independent accountants*
          23.3   Consent of Houlihan Valuation Advisers*
          23.4   Consent of David E. Lane, Inc. (re Delta Greens appraisal)*
          23.5   Consent of Boznanski and Company (re Oceanside appraisal)*
          23.6   Consent of Arnold Associates (re Yosemite/Ahwahnee
                 appraisals)*
          23.7   Consent of PKF Consulting (re Mori Point appraisal)*
          23.8   Consent of The Mentor Group, Inc. (re Yosemite/Ahwahnee
                 appraisal)*
          23.9   Consent of BDO Seidman, LLP as independent accountants (re
                 Amendment No. 1)*
          23.10  Consent of BDO Seidman, LLP, as independent accountants (re
                 Amendment No. 2)*
          23.11  Consent of BDO Seidman, LLP, as independent accountants (re
                 Amendment No. 3)*
          23.12  Consent of Houlihan Valuation Advisers (re Amendment No. 3)*
          23.13  Consent of BDO Seidman, LLP, as independent accountants (re
                 Amendment No. 4)*
          23.14  Consent of Houlihan Valuation Advisers (re Amendment No. 4)*
          23.15  Consent of Likas & Associates (re Esperanza appraisal)*

                                       II-2
<PAGE>
          23.16  Consent of Likas & Associates (re Stacey Rose appraisals)*
          23.17  Consent of Likas & Associates (re Palmdale/Joshua Ranch
                 appraisal)*
          23.18  Consent of Sedway Group (re Cypress Lakes appraisal)*
          23.19  Consent of PKF Consulting (re updated Mori Point appraisal)*
          23.20  Consent of David E. Lane, Inc. (re updated Delta Greens
                 appraisal)*
          23.21  Consent of Arnold Associates (re updated Yosemite/Ahwahnee
                 appraisals)*
          23.22  Consent of BDO Seidman, LLP, as independent accountants (re
                 Amendment No. 5)*
          23.23  Consent of Houlihan Valuation Advisers (re Amendment No. 5)*
          23.24  Consent of BDO Seidman, LLP, as independent accountants (re
                 Amendment No. 6)
          23.25  Consent of Houlihan Valuation Advisers (re Amendment No. 6)
          23.26  Consent of Richard V. Speck & Associates (re Esperanza
                 appraisal)
          23.27  Consent of Arter & Hadden LLP as contained in Exhibit 5.2
          24.1   Power of Attorney (see signature page)*
          27     Financial Data Schedule*
          99.1   Appraisal Report "Delta Greens" Residential Subdivision,
                 Sacramento, California, value dated as of May 9, 1997*
          99.2   Appraisal of Ahwahnee Golf Course and Resort, Madera County,
                 California, value dated as of May 1, 1997*
          99.3   Complete, Self-Contained Appraisal 23 Finished Residential
                 Lots Being a Part of "Encore," Oceanside, California, value
                 dated as of March 31, 1997*
          99.4   Complete, Self-Contained Appraisal Partially Finished
                 Residential Land 111 Residential Lots, "Symphony," Oceanside,
                 California, value dated as of May 15, 1997*
          99.5   Appraisal of Fee Simple Estate in a 104.98 Acre Parcel
                 Designated for Hotel Development, Located at Mori Point in
                 Pacifica, California, value dated as of May 1, 1997*
          99.6   Appraisal of Ahwahnee Resort and Country Club, value dated
                 October 10, 1996*
          99.7   Schedule E to Prior Performance Schedules*
          99.8   Revised Schedule E to Prior Performance Schedules*
          99.9   Updated Appraisal of Fee Simple Estate in 104.98 Acre Parcel
                 Designated for Hotel Development, Located at Mori Point in
                 Pacifica, California, value dated as of March 31, 1998*
          99.10  Complete, Self-Contained Appraisal of 539 Single-Family Lots
                 Situated within Joshua Ranch, Palmdale, California, value
                 dated as of March 31, 1998*
          99.11  Appraisal Report Cypress lakes -- A Proposed Residential
                 Community with Golf Course, Contra Costa County, California,
                 value dated as of March 31, 1998*

                                       II-3
<PAGE>

          99.12  Complete, Self-Contained Appraisal of Esperanza at
                 Victorville, 6.12 Acres of Commercially Zoned Land,
                 Victorville, California, value dated as of March 31, 1998*
          99.13  Complete, Self-Contained Appraisal of Stacey Rose at
                 Victorville, 32 Acres of Residentially Zoned Land,
                 Victorville, California, value dated as of March 31, 1998*
          99.14  Updated Appraisal of "Delta Greens" Residential Subdivision,
                 Sacramento, California, value dated as of March 31, 1998*
          99.15  Updated Appraisal Report of Ahwahnee Golf Course and Resort,
                 Madera County, California, value dated as of March 31, 1998*
</TABLE>
    
*    Previously filed
**   To be filed by amendment

Item 22   Undertakings

     (a)  Item 512 Undertakings.

          (i)  The undersigned Registrant hereby undertakes:

               (A)  to file, during any period in which offers or sales are
being made, a post-effective amendment to this Registration Statement:

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

                    (2)  to reflect in the Prospectus any facts or events
arising after the effective date of the Registration Statement (or the most
recent post-effective amendment thereof) which, individually or in the
aggregate, represent a fundamental change in the information set forth in the
Registration Statement; and

                    (3)  to include any material information with respect to the
plan of distribution not previously disclosed in the Registration Statement or
any material change to such information in the Registration Statement.

               (B)  that, for the purpose of determining any liability under the
Securities Act of 1933, each such post-effective amendment shall be deemed to be
a new Registration Statement relating to the securities offered therein, and the
offering of such securities at that time shall be deemed to be the official BONA
FIDE offer thereof.

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

                                       II-4
<PAGE>

          (ii) Insofar as indemnification for liabilities arising under the Act
may be permitted to directors, officers and controlling persons of the Company
pursuant to the foregoing provisions, or otherwise, the Company has been advised
that in the opinion of the Securities and Exchange Commission such
indemnification is against public policy as expressed in the Act and is,
therefore, unenforceable.

               In the event that claim for indemnification against such
liabilities (other than the payment by the Company of expenses incurred or paid
by a director, officer or controlling person of the Company in the successful
defense of any action, suit or proceeding) is asserted by such director, officer
or controlling person in connection with the securities being registered, the
Company will, unless in the opinion of its counsel the matter has been settled
by controlling precedent, submit to a court of competent jurisdiction the
question whether such indemnification by it is against public policy as
expressed in the Act and will be governed by the final adjudication of such
issue.

     (b)  Other Part II, Form S-4, Undertakings.

          (i)  The undersigned Registrant hereby undertakes to respond to
requests for information that is incorporated by reference into the Prospectus
pursuant to Items 4, 10(b), 11, or 13 of this Form, within one business day of
receipt of such request, and to send the incorporated documents by first-class
mail or other equally prompt means.  This includes information contained in
documents filed subsequent to the effective date of the Registration Statement
through the date of responding to the date of the request.

          (ii) The undersigned Registrant hereby undertakes to supply by means
of a post-effective amendment all information concerning a transaction, and the
Program being acquired involved therein, that was not the subject to and
included in the Registration Statement when it became effective.

                                       II-5
<PAGE>

                                      SIGNATURES
   
     Pursuant to the requirements of the Securities Act of 1933, the registrant
certifies that it has reasonable grounds to believe that it meets all of the
requirements for filing on Form S-4 and has duly caused this Amendment to
Registration Statement to be signed on its behalf by the undersigned, thereunto
duly authorized, in the City of Newport Beach, State of California, on 
October 6, 1998.
    
                                        AMERICAN FAMILY HOLDINGS, INC.

                                        By   /s/ David G. Lasker
                                          --------------------------------------
                                          David G. Lasker,
                                          Co-Chairman of the Board

     Pursuant to the requirements of the Securities Act of 1933, this Amendment
to Registration Statement has been signed by the following persons in the
capacities and on the dates indicated.

   
<TABLE>
<CAPTION>
                 Signature                Title                        Date
                 ---------                -----                        ----
<S>                           <C>                               <C>
                              Co-Chairman of the Board,
                              President, Chief Financial
 /s/ David G. Lasker          Officer and Chief Accounting      October 6, 1998
- ---------------------------   Officer
 David G. Lasker
                              Co-Chairman of the Board,
 /s/ James N. Orth            Chief Executive Officer and
- ---------------------------   Secretary                         October 6, 1998
 James N. Orth

 L.C. "Bob" Albertson, Jr.*   Executive Vice President and
- ---------------------------   Director                          October 6, 1998
 L.C. "Bob" Albertson, Jr.

 Charles F. Hanson*                                             October 6, 1998
- ---------------------------   Director
 Charles F. Hanson

 Dudley Muth*
- ---------------------------   Director                          October 6, 1998
 Dudley Muth

 John G. LeSieur, III*
- ---------------------------   Director                          October 6, 1998
 John G. LeSieur, III

*By  /s/ David G. Lasker
   ------------------------------------------
    David G. Lasker, Attorney-in-Fact
</TABLE>
    

                                       II-6
<PAGE>

                                   EXHIBIT INDEX
   
<TABLE>
<CAPTION>

EXHIBIT
<S>     <C>
        2.1    Form of Agreement of Purchase and Sale and Joint Escrow
               Instructions for Mori Point Property*
        2.2    Form of Agreement of Purchase and Sale and Joint Escrow
               Instructions for Oceanside Property*
        2.3    Form of Agreement of Purchase and Sale and Joint Escrow
               Instructions for Yosemite/Ahwahnee I and II Property*
        2.4    Form of Agreement of Purchase and Sale and Joint Escrow
               Instructions for Delta Greens Property*
        2.5    Form of Agreement of Purchase and Sale and Joint Escrow
               Instructions for Cypress Lakes Property*
        2.6    Form of Agreement of Purchase and Sale and Joint Escrow
               Instructions for Esperanza Property*
        2.7    Form of Agreement of Purchase and Sale and Joint Escrow
               Instructions for Stacey Rose at Victorville Property*
        2.8    Form of Agreement of Purchase and Sale and Joint Escrow
               Instructions for Joshua Ranch Property.*
        2.9    Form of Agreement of Purchase and Sale and Joint Escrow
               Instructions for Mori Point Property (Revised)
        2.10   Form of Agreement of Purchase and Sale and Joint Escrow
               Instructions for Yosemite/Ahwahnee I and II Property
               (Revised)
        2.11   Form of Agreement of Purchase and Sale and Joint Escrow
               Instructions for Delta Greens Property (Revised)
        2.12   Form of Agreement of Purchase and Sale and Joint Escrow
               Instructions for Cypress Lakes Property (Revised)
        2.13   Form of Agreement of Purchase and Sale and Joint Escrow
               Instructions for Esperanza Property (Revised)
        2.14   Form of Agreement of Purchase and Sale and Joint Escrow
               Instructions for Stacey Rose at Victorville Property
               (Revised)
        2.15   Form of Agreement of Purchase and Sale and Joint Escrow
               Instructions for Joshua Ranch Property (Revised)
        2.16   Form of Agreement of Purchase and Sale and Joint Escrow
               Instructions for Ahwahnee Golf Course and Country Club
               Facilities
        3.1    Certificate of Incorporation of American Family Holdings,
               Inc.*
        3.2    Certificate of Amendment of Certificate of Incorporation
               before the Issuance of Stock*
        3.3    By-Laws of American Family Holdings, Inc.*
        4.1    Pages 1 through 4 of the Certificate of Incorporation of the
               Company Filed as Exhibit 3.1 above defining the rights of
               security holders are incorporated herein by this reference*
        4.2    American Family Holdings, Inc. Warrant to Purchase Shares of
               Common Stock
        5.1    Opinion of Arter & Hadden LLP regarding legality of Shares*
        5.2    Opinion of Arter & Hadden LLP regarding legality of Units

<PAGE>

        8.1    Form of Arter & Hadden LLP tax opinion*
        8.2    Revised form of Arter & Hadden LLP tax opinion*
        10.1   Signed Employment Agreement of David Lasker*
        10.2   Signed Employment Agreement of James Orth*
        10.3   Signed Employment Agreement of L.C. "Bob" Albertson, Jr.*
        10.4   1997 Stock Option and Incentive Plan for Officers, Independent
               Directors and Employees of American Family Holdings, Inc. and
               Affiliates*
        10.5   Form of Employment Agreement of Mark Kawanami*
        21.1   Subsidiaries of the Registrant*
        23.1   Consent of Arter & Hadden LLP as counsel contained in Exhibit
               5.1*
        23.2   Consent of BDO Seidman, LLP as independent accountants*
        23.3   Consent of Houlihan Valuation Advisers*
        23.4   Consent of David E. Lane, Inc. (re Delta Greens appraisal)*
        23.5   Consent of Boznanski and Company (re Oceanside appraisal)*
        23.6   Consent of Arnold Associates (re Yosemite/Ahwahnee
               appraisals)*
        23.7   Consent of PKF Consulting (re Mori Point appraisal)*
        23.8   Consent of The Mentor Group, Inc. (re Yosemite/Ahwahnee
               appraisal)*
        23.9   Consent of BDO Seidman, LLP as independent accountants (re
               Amendment No. 1)*
        23.10  Consent of BDO Seidman, LLP, as independent accountants (re
               Amendment No. 2)*
        23.11  Consent of BDO Seidman, LLP, as independent accountants (re
               Amendment No. 3)*
        23.12  Consent of Houlihan Valuation Advisers (re Amendment No. 3)*
        23.13  Consent of BDO Seidman, LLP, as independent accountants (re
               Amendment No. 4)*
        23.14  Consent of Houlihan Valuation Advisers (re Amendment No. 4)*
        23.15  Consent of Likas & Associates (re Esperanza appraisal)*
        23.16  Consent of Likas & Associates (re Stacey Rose appraisals)*
        23.17  Consent of Likas & Associates (re Palmdale/Joshua Ranch
               appraisal)*
        23.18  Consent of Sedway Group (re Cypress Lakes appraisal)*
        23.19  Consent of PKF Consulting (re updated Mori Point appraisal)*
        23.20  Consent of David E. Lane, Inc. (re updated Delta Greens
               appraisal)*
        23.21  Consent of Arnold Associates (re updated Yosemite/Ahwahnee
               appraisals)*
        23.22  Consent of BDO Seidman, LLP, as independent accountants (re
               Amendment No. 5)*
        23.23  Consent of Houlihan Valuation Advisers (re Amendment No. 5)*
        23.24  Consent of BDO Seidman, LLP, as independent accountants (re
               Amendment No. 6)
        23.25  Consent of Houlihan Valuation Advisers (re Amendment No. 6)
        23.26  Consent of Richard V. Speck & Associates (re Esperanza
               appraisal)
        23.27  Consent of Arter & Hadden LLP as contained in Exhibit 5.2
        24.1   Power of Attorney (see signature page)*

<PAGE>

        27     Financial Data Schedule*
        99.1   Appraisal Report "Delta Greens" Residential Subdivision,
               Sacramento, California, value dated as of May 9, 1997*
        99.2   Appraisal of Ahwahnee Golf Course and Resort, Madera County,
               California, value dated as of May 1, 1997*
        99.3   Complete, Self-Contained Appraisal 23 Finished Residential
               Lots Being a Part of "Encore," Oceanside, California, value
               dated as of March 31, 1997*
        99.4   Complete, Self-Contained Appraisal Partially Finished
               Residential Land 111 Residential Lots, "Symphony," Oceanside,
               California, value dated as of May 15, 1997*
        99.5   Appraisal of Fee Simple Estate in a 104.98 Acre Parcel
               Designated for Hotel Development, Located at Mori Point in
               Pacifica, California, value dated as of May 1, 1997*
        99.6   Appraisal of Ahwahnee Resort and Country Club, value dated
               October 10, 1996*
        99.7   Schedule E to Prior Performance Schedules*
        99.8   Revised Schedule E to Prior Performance Schedules*
        99.9   Updated Appraisal of Fee Simple Estate in 104.98 Acre Parcel
               Designated for Hotel Development, Located at Mori Point in
               Pacifica, California, value dated as of March 31, 1998*
        99.10  Complete, Self-Contained Appraisal of 539 Single-Family Lots
               Situated within Joshua Ranch, Palmdale, California, value
               dated as of March 31, 1998*
        99.11  Appraisal Report Cypress Lakes -- A Proposed Residential
               Community with Golf Course, Contra Costa County, California,
               value dated as of March 31, 1998*
        99.12  Complete, Self-Contained Appraisal of Esperanza at
               Victorville, 6.12 Acres of Commercially Zoned Land,
               Victorville, California, value dated as of March 31, 1998*
        99.13  Complete, Self-Contained Appraisal of Stacey Rose at
               Victorville, 32 Acres of Residentially Zoned Land,
               Victorville, California, value dated as of March 31, 1998*
        99.14  Updated Appraisal of "Delta Greens" Residential Subdivision,
               Sacramento, California, value dated as of March 31, 1998*
        99.15  Updated Appraisal Report of Ahwahnee Golf Course and Resort,
               Madera County, California, value dated as of March 31, 1998*

</TABLE>
    
     *      Previously filed
     **     To be filed by amendment

<PAGE>

                           AGREEMENT OF PURCHASE AND SALE
                           AND JOINT ESCROW INSTRUCTIONS

                                   BY AND BETWEEN


                        NATIONAL INVESTORS FINANCIAL, INC.,
                     a California corporation, AS TRUSTEE for 
                       NATIONAL INVESTORS LAND HOLDING TRUST,
                                          
                                          
                                     AS SELLER
                                          
                                        AND
                                          
                           MORI POINT DESTINATIONS, INC.,
                             a California corporation,
                                          
                                          
                                      AS BUYER
                                          
                                          
                                          
                                    RELATING TO
                                          
                                PROPERTY LOCATED IN
                                Pacifica, California
                                          
                                          
                                      known as
                                          
                                    "MORI POINT"
                                          
                                    DATED AS OF
   
                              _____________ ___, 1998
    



<PAGE>
                                 TABLE OF CONTENTS

   
<TABLE>
<CAPTION>
                                                                                 PAGE
                                                                                 ----
<S>                                                                                <C>
1. Definitions . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .1

2. Purchase and Sale . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .5
          2.1 PURCHASE AND SALE. . . . . . . . . . . . . . . . . . . . . . . . . . .5
          2.2 SUBSTANCE OF TRANSACTIONS. . . . . . . . . . . . . . . . . . . . . . .5

3. Consideration . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .5
          3.1 EXCHANGE VALUE . . . . . . . . . . . . . . . . . . . . . . . . . . . .5
          3.2 ADDITIONAL CONSIDERATION . . . . . . . . . . . . . . . . . . . . . . .5

4. Escrow. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .6

5. Cancellation Fees and Expenses. . . . . . . . . . . . . . . . . . . . . . . . . .6

6. Deliveries to Escrow Holder . . . . . . . . . . . . . . . . . . . . . . . . . . .6
          6.1 BY SELLER. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .6
          6.2 BY BUYER . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .7
          6.3 BY BUYER AND SELLER. . . . . . . . . . . . . . . . . . . . . . . . . .7

7. Condition of Title. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .7
          7.1 PERMITTED EXCEPTIONS . . . . . . . . . . . . . . . . . . . . . . . . .7
          7.2 TITLE PROVIDED BY SELLER . . . . . . . . . . . . . . . . . . . . . . .7

8. Conditions to the Close of Escrow . . . . . . . . . . . . . . . . . . . . . . . .7
          8.1   CONDITIONS PRECEDENT TO BUYER'S OBLIGATIONS. . . . . . . . . . . . .7
                8.1.1 Title. . . . . . . . . . . . . . . . . . . . . . . . . . . . .7
                8.1.2 Representations, Warranties and Covenants of Seller. . . . . .7
                8.1.3 Seller's Deliveries. . . . . . . . . . . . . . . . . . . . . .8
          8.2   CONDITIONS PRECEDENT TO SELLER'S OBLIGATIONS . . . . . . . . . . . .8

9. Approval of Seller's Constituents . . . . . . . . . . . . . . . . . . . . . . . .8

10. Property "As-Is. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .9
          10.1 NO SIDE AGREEMENTS OR REPRESENTATIONS; AS-IS PURCHASE . . . . . . . .9
          10.2 DISCLOSURES; SPECIFIC ACKNOWLEDGMENT REGARDING CONDITION OF 
               PROPERTY. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12

11. Title Insurance. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12

12. Costs and Expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12

13. Disbursements and Other Actions. . . . . . . . . . . . . . . . . . . . . . . . 13
          13.1 ESCROW HOLDER . . . . . . . . . . . . . . . . . . . . . . . . . . . 13
          13.2 BY TRANSFER AGENT . . . . . . . . . . . . . . . . . . . . . . . . . 13
          13.3 POSSESSION. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13

                                       i

<PAGE>


14. Joint Representations and Warranties . . . . . . . . . . . . . . . . . . . . . 13
          14.1 AUTHORITY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13
          14.2 ACTIONS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14
          14.3 DUE EXECUTION . . . . . . . . . . . . . . . . . . . . . . . . . . . 14
          14.4 VALID AND BINDING . . . . . . . . . . . . . . . . . . . . . . . . . 14
          14.5 BROKER. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14

15. Seller's Warranties and Representations. . . . . . . . . . . . . . . . . . . . 14
          15.1 NON-FOREIGN ENTITY. . . . . . . . . . . . . . . . . . . . . . . . . 14
          15.2 HAZARDOUS SUBSTANCES. . . . . . . . . . . . . . . . . . . . . . . . 14
          15.3 CLEAN-UP. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14
          15.4 CLAIMS. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15

16. Pre-Closing Covenants. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15
          16.1 NO TRANSFERS. . . . . . . . . . . . . . . . . . . . . . . . . . . . 15
          16.2 NO ALTERATIONS. . . . . . . . . . . . . . . . . . . . . . . . . . . 15
          16.3 MAINTENANCE.. . . . . . . . . . . . . . . . . . . . . . . . . . . . 15
          16.4 OBLIGATIONS UNDER CONTRACTS.. . . . . . . . . . . . . . . . . . . . 15
          16.5 EXPENDITURES. . . . . . . . . . . . . . . . . . . . . . . . . . . . 15

17. Condemnation and Destruction . . . . . . . . . . . . . . . . . . . . . . . . . 15
          17.1 EMINENT DOMAIN OR TAKING. . . . . . . . . . . . . . . . . . . . . . 15
          17.2 DAMAGE OR DESTRUCTION . . . . . . . . . . . . . . . . . . . . . . . 16

18 Utilities and Deposits. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 17
          18.1 UTILITIES . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 17
          18.2 REFUNDABLE DEPOSITS . . . . . . . . . . . . . . . . . . . . . . . . 17

19. Mediation of Disputes. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 17

20. Arbitration of Disputes: . . . . . . . . . . . . . . . . . . . . . . . . . . . 17

21. Notices. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 18

22. Assignment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 18

23. Miscellaneous. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 19
          23.1 COUNTERPARTS. . . . . . . . . . . . . . . . . . . . . . . . . . . . 19
          23.2 PARTIAL INVALIDITY. . . . . . . . . . . . . . . . . . . . . . . . . 19
          23.3 POSSESSION OF THE PROPERTY. . . . . . . . . . . . . . . . . . . . . 19
          23.4 WAIVERS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 19
          23.5 SUCCESSORS AND ASSIGNS. . . . . . . . . . . . . . . . . . . . . . . 19
          23.6 PROFESSIONAL FEES . . . . . . . . . . . . . . . . . . . . . . . . . 19
          23.7 ENTIRE AGREEMENT. . . . . . . . . . . . . . . . . . . . . . . . . . 19
          23.8 TIME OF ESSENCE . . . . . . . . . . . . . . . . . . . . . . . . . . 19
          23.9 CONSTRUCTION. . . . . . . . . . . . . . . . . . . . . . . . . . . . 19
          23.10 GOVERNING LAW. . . . . . . . . . . . . . . . . . . . . . . . . . . 19
          23.11 WEAR AND TEAR. . . . . . . . . . . . . . . . . . . . . . . . . . . 20
          23.12 NO RECORDATION . . . . . . . . . . . . . . . . . . . . . . . . . . 20

                                      ii
<PAGE>

          23.13 SURVIVAL . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 20
          23.14 DISCLAIMER . . . . . . . . . . . . . . . . . . . . . . . . . . . . 20
          23.15 WAIVER OF JURY TRIAL . . . . . . . . . . . . . . . . . . . . . . . 20
</TABLE>
    

EXHIBITS

          EXHIBIT A -    Legal Description
          EXHIBIT B -    Form of Grant Deed
          EXHIBIT C -    FIRPTA Affidavit
          EXHIBIT D -    Assignment and Assumption
          EXHIBIT E -    Bill of Sale and General Assignment of Intangibles

                                     iii


<PAGE>

                           AGREEMENT OF PURCHASE AND SALE
                           AND JOINT ESCROW INSTRUCTIONS
   
          THIS AGREEMENT OF PURCHASE AND SALE AND JOINT ESCROW  INSTRUCTIONS 
("AGREEMENT") is made and entered into as of ____________ __, 1998, by and 
between NATIONAL INVESTORS FINANCIAL, INC., a California corporation, AS 
TRUSTEE for NATIONAL INVESTORS LAND HOLDING TRUST ("SELLER"), and MORI POINT 
DESTINATIONS, INC., a  California corporation ("BUYER").
    
                                          
                                  R E C I T A L S

     A.   Seller is the title holder of that certain unimproved real property
commonly known as "Mori Point", consisting of approximately 105 acres, located
in the County of San Mateo, State of California, as more particularly described
in EXHIBIT A attached hereto (the "Real Property"). Buyer is a wholly-owned
subsidiary of American Family Communities, Inc., a California corporation
("AFC").

     B.   Seller holds record title to the Real Property as agent of and for the
benefit of various investors who are the beneficiaries of National Investors
Land Holding Trust (the "Trust").  

     C.   Seller desires to sell to Buyer and Buyer desires to purchase from
Seller the Property (as hereinafter defined) on the terms and conditions set
forth in this Agreement.

     NOW, THEREFORE, in consideration of the foregoing Recitals, which Recitals
are incorporated herein by this reference, and for other good and valuable
consideration, the receipt and adequacy of which is hereby acknowledged, Buyer
and Seller agree as follows:

                                 A G R E E M E N T 

     1.   DEFINITIONS:  For the purposes of this Agreement the following terms
will be defined as follows:

     1.1  "ACTUAL KNOWLEDGE OF SELLER" means and is limited to the actual
knowledge of David Lasker and James N. Orth without having conducted any
independent inquiry or inspection, and shall not include the knowledge of any
other persons or firms, it being understood and agreed by Buyer that neither
David Lasker nor James N. Orth is charged with knowledge of all of the acts
and/or omissions of predecessors in title to the Property or management of the
Property before Seller's acquisition of the Property and the Actual Knowledge of
Seller shall not include information or material which may be in the possession
of Seller generally, but of which neither David Lasker nor James N. Orth is
actually aware.

     1.2  "AFC" means American Family Communities, Inc., a California
corporation, which is a wholly-owned subsidiary of AFH.

<PAGE>

     1.3  "AFH" means American Family Holdings, Inc., a Delaware corporation. 
Buyer is a wholly-owned subsidiary of AFC, which, in turn, is a wholly-owned
subsidiary of AFH.

     1.4  "ASSIGNMENT" shall have the meaning given thereto in Section 6.1(d) 
hereof.

     1.5  "BILL OF SALE" shall have the meaning given thereto in Section 6.1(e) 
hereof.
   
     1.6  "CLOSING DATE" means ___________, 1998, unless an earlier date is 
agreed to in a writing subsequent to this Agreement executed and delivered by 
each of the parties hereto to the other, and is the last date on which the 
Closing and Close of Escrow can occur, subject to extension as provided for 
in this Agreement.
    
     1.7  "CLOSING" and "CLOSE OF ESCROW" are terms used interchangeably in 
this Agreement. The Closing or the Close of Escrow will be deemed to have 
occurred when the Grant Deed is recorded in the official records of the 
county in which the Property is located.

     1.8  "EFFECTIVE DATE" means the date hereof.

     1.9  "ENVIRONMENTAL AUDIT" means any environmental audit, review or 
testing of the Property performed by Buyer or any third party or consultant 
engaged by Buyer to conduct such study.

     1.10 "ENVIRONMENTAL LAW" means any law, statute, ordinance or regulation 
pertaining to health, industrial hygiene or the environment including, 
without limitation, CERCLA (Comprehensive Environmental Response, 
Compensation and Liability Act of 1980) and RCRA (Resources Conservation and 
Recovery Act of 1976), as amended.

     1.11 "ESCROW" shall have the meaning given thereto in Section 4 hereof.

     1.12 "ESCROW HOLDER" means _______________________________, whose 
address is _______________________________________________________________, 
Attn:  ___________________.

     1.13 "EXCHANGE VALUE" is the adjusted appraised value of the Property 
which takes into consideration various factors to balance the business value 
of the Property within its present ownership structure.

     1.14 "FIRPTA CERTIFICATE" shall have the meaning given thereto in 
Section 6.1(b) hereof.

     1.15 "GRANT DEED" shall have the meaning given thereto in Section 6.1(a) 
hereof.

     1.16 "HAZARDOUS SUBSTANCE"  means any substance, material or waste which is
or becomes designated, classified or regulated as being "toxic" or "hazardous"
or a "pollutant" or 

                                       2
<PAGE>

which is or becomes similarly designated, classified or regulated, under any 
Environmental Law, including asbestos, petroleum and petroleum products.

     1.17 "IMPROVEMENTS" means any and all improvements and fixtures situated on
the Real Property.

     1.18 "INVESTORS" means the beneficiaries of the Trust.
   
     1.19 "INTANGIBLES" means all of Seller's right, title and interest in 
and to all intangible property used, owned or issued solely and strictly in 
connection with the Real Property, Improvements and Personal Property, 
including, but not limited to:  (i) trade names and trademarks, contract 
rights, accounts receivable and other intangible property used in connection 
with the ownership and operation of the Property; (ii) all licenses, permits, 
certificates of occupancy, approvals, dedications and entitlements issued, 
approved or granted by any governmental authorities having jurisdiction over 
the Property; and (iii) all development rights, conditional use permits, 
variances and other intangible rights, titles, interests and privileges owned 
by Seller and related to or issued in connection with the Land and/or 
Improvements, its use, occupancy, operation and development, but in no way 
related to Seller's financial data or other proprietary information or other 
property of Seller.
    
     1.20 "NOTICES" will be sent as provided in Section 21 to:
   
          Seller:          National Investors Land Holding Trust
                           c/o National Investors Financial, Inc.
                           4675 MacArthur Court, Suite 1240
                           Newport Beach, CA 92660
                           Attn:  Mr. David Lasker
                           Telephone:  (949) 833-8600
                           Facsimile:  (949) 752-9753
    
   
          with a copy to:  Arter & Hadden LLP
                           725 South Figueroa Street, 34th Floor
                           Los Angeles, CA  90017
                           Attn:  Bruce H. Newman, Esq.
                           Telephone:  (213) 430-3000
                           Facsimile:   (213) 617-9255
    
          Buyer:           Mori Point Destinations, Inc.

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

                           ----------------------------------
                           Attn:
                                -----------------------------
                           Telephone:
                                     ------------------------
                           Facsimile:
                                     ------------------------


                                       3
<PAGE>
   
          with a copy to:  Arter & Hadden LLP
                           725 South Figueroa Street, 34th Floor
                           Los Angeles, CA  90017
                           Attn:  Bruce H. Newman, Esq.
                           Telephone:  (213) 430-3000
                           Facsimile:   (213) 617-9255
    
          Escrow Holder:
                           ----------------------------------

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

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

                           Attn:
                                -----------------------------
                           Telephone:
                                     ------------------------
                           Facsimile:
                                     ------------------------


     1.21 "OPENING OF ESCROW" shall have the meaning given thereto in Section 
4 hereof.

     1.22 "OTHER ASSETS" means cash, cash equivalent, notes and other 
negotiable instruments and any and all other assets in the possession or 
control of Seller, the value of which is determined by possession, and any 
other assets other than the Real Property, Personal Property or Intangibles 
relating to the Real Property.

     1.23 "PERMITTED EXCEPTIONS" shall have the meaning given thereto in 
Section 7.1 hereof.

     1.24 "PERSONAL PROPERTY" means the equipment, furniture and fixtures, 
books and records and other personal property, if any, owned by Seller and 
located on the Property as of the Effective Date, including without 
limitation, those items listed on SCHEDULE 1 to the Bill of Sale.

     1.25 "PROPERTY" means collectively, (i) the Real Property, (ii) the 
Improvements , (iii) the Intangibles, (iv) the Personal Property and (v) the 
Other Assets.

     1.26 "PROSPECTUS" means the Consent Solicitation Statement/Prospectus
of Buyer.

     1.27 "REAL PROPERTY" means that certain real property located in the County
of San Mateo, State of California and commonly known as "Mori Point" and more
particularly described in EXHIBIT A attached hereto.  The Real Property consists
of approximately 105 acres of land including approximately 2,000 feet of beach
front.

     1.28 "TITLE COMPANY" means ________________________________________.

     1.29 "TITLE POLICY" shall have the meaning given thereto in Section 11
hereof.

                                       4

<PAGE>

     1.30 "TRANSFER AGENT" means _______________, who address is
__________________, Attn:  ___________, Facsimile No. ___________.
   
     1.31 "UNIT" means, collectively, one (1) share of common stock, plus
warrants to purchase three (3) additional shares of common stock, in AFH.
    
     2.   PURCHASE AND SALE: 

     2.1  PURCHASE AND SALE.  Upon and subject to the terms and conditions
set forth in this Agreement, Seller agrees to sell to Buyer and Buyer agrees to
buy from Seller the Property, together with all easements, hereditaments,
entitlements (to the extent transferable) and appurtenances thereto.  In
consideration of Seller's sale of the Property to Buyer, Buyer will (a) cause to
be delivered to the investors of Seller the Exchange Value in accordance with
Section 3, and (b) perform all of Buyer's other obligations hereunder.
   
     2.2  SUBSTANCE OF TRANSACTIONS.  Notwithstanding any other provision
of this Agreement, the transfer of the Property directly from Seller to Buyer is
for convenience purposes only to effect expeditiously the culmination of the
transfers set forth in this Section 2.2, and for all purposes hereunder it is
the intent of the parties that such transfer reflects the following transfers,
which shall occur in the following order:  (i) all of the Investors, through
their approval of the transactions contemplated under this Agreement, contribute
all of their interests in the Property to AFH in exchange for Units, such Units
to be distributed to them pursuant to Sections 3 and 13.2 hereof;  (ii) AFH
contributes the Property to AFC as a contribution to the capital of AFC;  and
(iii) AFC contributes the Property to Buyer as a contribution to the capital of
Buyer.  Seller's transfer of the Property directly to Buyer reflects Seller's
transfer of the Property from the Investors to AFH, from AFH to AFC, and from
AFC to the Buyer, in each instance in Seller's capacity as the agent of and on
behalf of such transferors.
    
   
     3.   CONSIDERATION: 

     3.1  EXCHANGE VALUE.  In consideration for the sale of the Property to
Buyer, Buyer will deliver to Seller an amount equal to the Exchange Value for
the Property.  The Exchange Value for the Property is $______________, which
shall be paid in the form of, and by issuance and delivery of, _____ Units to
the investors of Seller, to be distributed by the Transfer Agent at the Closing
outside of Escrow in accordance with Section 13.2 hereof.  Upon the request of
any party hereto, whether made before or after the Closing, the parties hereto
will allocate the Exchange Value to the Real Property, Improvements, Personal
Property, Other Assets and the Intangibles.
    
   
     3.2  ADDITIONAL CONSIDERATION.  If, after the Close of Escrow, Buyer
completes the sale of the Property for a purchase price which exceeds the
appraised value of the Property, as set forth in the appraisal dated March, 1998
prepared by ____________________________ (the "Appraised Value"), Buyer will pay
to Seller an amount calculated pursuant to the terms of this Section 3.2, which
shall be paid in the form 
    

                                       5
<PAGE>
   
of, and by issuance and delivery of, an additional number of Units equal to 
the quotient of the net cash proceeds (exclusive of interest on deferred 
purchase price payments)  received by Buyer for such sale on or before 
December 31, 1999 up to 200% of the Appraised Value divided by $20. (For 
example, if the Appraised Value of the Property was $1,750,000 and Buyer 
received by December 31, 1999 net cash sale proceeds in the amount of 
$3,600,000, then the maximum number of additional Units available for 
allocation among Seller's investors would be $1,750,000 divided by $20 or 
87,500 Units.)
    
     4.   ESCROW:  Immediately upon execution of this Agreement, Buyer and 
Seller will open an escrow (the "ESCROW") with the Escrow Holder by 
delivering to Escrow Holder a fully executed copy of this Agreement (the 
"OPENING OF ESCROW").  The purchase and sale of the Property will be 
completed through the Escrow.  Buyer and Seller agree to execute any 
additional instructions consistent with this Agreement which are reasonably 
required by the Escrow Holder.  If there is a conflict between any printed 
escrow instructions and this Agreement, the terms of this Agreement will 
govern.

     5.   CANCELLATION FEES AND EXPENSES:  If the Closing does not occur at 
the time and in the manner provided in this Agreement because of the default 
of one of the parties, the non-defaulting party has the right to cancel the 
Escrow by written notice to the defaulting party and to the Escrow Holder.  
All costs of cancellation, if any, will be paid by the defaulting party.

     6.   DELIVERIES TO ESCROW HOLDER:

     6.1  BY SELLER.  On or prior to the Closing Date, Seller will deliver or 
cause to be delivered to Escrow Holder the following items:

          (a)  A Grant Deed ("GRANT DEED"), in the form attached to this 
     Agreement as EXHIBIT B, duly executed and acknowledged by Seller and in 
     recordable form, conveying the Property to Buyer.

          (b)  A Transferor's Certificate of Non-Foreign Status attached to 
     this Agreement as EXHIBIT C ("FIRPTA CERTIFICATE"), duly executed by or 
     on behalf of Seller.

          (c)  A properly executed California Form RE 590 or other evidence 
     sufficient to establish that Buyer is not required to withhold any 
     portion of the Exchange Value pursuant to Sections 18805 and 26131 of 
     the California Revenue and Taxation Code ("FORM 590").

          (d)  An Assignment and Assumption of Agreements ("ASSIGNMENT") duly 
     executed by Seller in favor of Buyer in the form attached to this 
     Agreement as EXHIBIT D.

          (e)  A Bill of Sale and General Assignment of Intangibles in the 
     form attached to this Agreement as EXHIBIT E ("BILL OF SALE"), duly 
     executed by Seller and conveying all right, title and interest of Seller 
     in the Personal Property and the Intangibles to Buyer.

                                       6
<PAGE>

          (f)  Such corporate resolutions, certificates of good standing 
     and/or other corporate or partnership documents relating to Seller as 
     are reasonably required by Buyer or Escrow Holder or both in connection 
     with this transaction.

     6.2  BY BUYER.  On or prior to the Closing Date, Buyer will deliver or 
cause to be delivered to Escrow Holder the following items:

          (a)  Such corporate resolutions, certificates of good standing 
     and/or other corporate or partnership documents relating to Buyer as are 
     reasonably required by Seller or Escrow Holder or both in connection 
     with this transaction.

          (b)  Amounts due to pay costs and expenses as set forth in Section 
     12 hereof.

     6.3  BY BUYER AND SELLER.  Buyer and Seller will each deposit such other
instruments consistent with this Agreement as are reasonably required by Escrow
Holder or otherwise required to close escrow.  In addition Seller and Buyer
hereby designate Escrow Holder as the "REPORTING PERSON" for the transaction
pursuant to Section 6045(e) of the Internal Revenue Code.

     7.   CONDITION OF TITLE:

     7.1  PERMITTED EXCEPTIONS.  At the Close of Escrow, fee simple title to the
Property will be conveyed to Buyer by Seller by Grant Deed, subject only to the
following title matters ("PERMITTED EXCEPTIONS"):

          (a)  all property tax liens (whether or not payment of property taxes
     are delinquent) and all other matters shown in that certain Amended
     Commitment for Title Insurance effective [TO BE DETERMINED], issued by the
     Title Company, bearing Order No.________; and

          (b)  matters affecting the condition of title to the Property created
     by, at the request of or with the written consent of Buyer.

     7.2  TITLE PROVIDED BY SELLER.  The parties agree that (a) except as 
specifically provided in the Grant Deed or implied by law, Seller makes no 
express or implied warranties regarding the condition of title to the 
Property, and (b) Buyer shall rely solely on the Title Policy for protection 
against any title defects.

     8.   CONDITIONS TO THE CLOSE OF ESCROW:

     8.1  CONDITIONS PRECEDENT TO BUYER'S OBLIGATIONS.  The following 
conditions must be satisfied not later the earlier of the Closing Date or 
such other period of time as may be specified below:

          8.1.1 TITLE. As of the Closing, the Title Company will issue or have
     committed to issue to Buyer the Title Policy described in Section 11.

                                       7
<PAGE>

          8.1.2 REPRESENTATIONS, WARRANTIES AND COVENANTS OF SELLER.  Seller 
     will have duly performed each and every agreement to be performed by 
     Seller hereunder and, subject to the provisions of Section 10, Seller's 
     express representations and warranties set forth in this Agreement will 
     be true and correct in all material respects as of the Closing Date.  
     However, notwithstanding anything to the contrary stated or implied in 
     this Section 8.1.2, Seller shall have no liability for the breach of any 
     representations, warranties or covenants set forth in this Agreement, 
     whether express or implied, absent a finding by a court of competent 
     jurisdiction that either David Lasker or James N. Orth or both of them 
     withheld information with respect thereto from Buyer or falsified 
     information delivered to and relied upon by Buyer and that such action 
     amounted to a violation of a representation or warranty set forth herein.

          8.1.3 SELLER'S DELIVERIES.  Seller will have delivered the items 
     described in Section 6.1.

     The conditions set forth in this Section 8.1 are solely for the benefit 
of Buyer and may be waived only by Buyer.  At all times Buyer has the right 
to waive any condition.  Such waiver or waivers must be in writing to Seller. 
If any conditions are not satisfied on or before the Closing Date, and Buyer 
has not waived the unsatisfied conditions, Seller will not be deemed to be in 
default (unless Seller has breached Sections 8.1.2 or 8.1.3 above) and 
Buyer's sole remedy will be to terminate this Agreement.

     8.2  CONDITIONS PRECEDENT TO SELLER'S OBLIGATIONS.  The Close of Escrow 
and Seller's obligations with respect to this transaction are subject to the 
following conditions precedent:  (a) Buyer's delivery to Escrow Holder on or 
before the Closing Date, of the items described in Section 6.2; (b) the 
approval of such of Seller's constituents as Seller shall deem necessary or 
advisable in its sole and absolute discretion as set forth in Section 9 
hereof; (c) Buyer having duly performed each and every agreement to be 
performed by Buyer hereunder; and (d) Buyer's representations, warranties and 
covenants set forth in this Agreement, will be true and correct in all 
material respects as of the Closing Date.  The conditions set forth in this 
Section 8.2 are solely for the benefit of Seller and may be waived only by 
Seller, with such waiver or waivers to be in writing to Buyer.  If any 
conditions are not satisfied on or before the Closing Date, and Seller has 
not waived the unsatisfied conditions, Buyer will not be deemed to be in 
default (unless Buyer has breached Sections 8.2(a), (c) or (d) above) and 
Seller's sole remedy will be to terminate the Agreement.

                                       8

<PAGE>


     9.   APPROVAL OF SELLER'S CONSTITUENTS:   Seller shall exercise reasonable
diligence to obtain the approval of this transaction by such of the constituents
of Seller as Seller shall deem necessary or advisable, in its sole and absolute
discretion, and shall notify Buyer and Escrow Holder when such approvals have
been obtained.  If Seller is not able to obtain such approvals from such
constituents on or before the date which is ____ days after the Effective Date,
or such later date as is mutually agreed to by Buyer and Seller, then Seller may
cancel this Agreement by notice to Buyer and Escrow Holder given prior to the
end of that time period, and in that event Seller shall pay all title and escrow
cancellation costs. Seller shall indemnify and hold Buyer harmless from any
claim, damage, loss, liability, action, settlement, including Buyer's reasonable
attorneys' fees suffered by Buyer and which results from or relates to the
Seller's securing approval of this transaction and transferring the Property to
Buyer pursuant to such approval.

     10.  PROPERTY "AS-IS":

     10.1 NO SIDE AGREEMENTS OR REPRESENTATIONS; AS-IS PURCHASE.  BUYER
REPRESENTS, WARRANTS AND COVENANTS TO SELLER THAT BUYER HAD THE OPPORTUNITY TO
INDEPENDENTLY AND PERSONALLY INSPECT THE PROPERTY AND IMPROVEMENTS, IF ANY, AND
THAT BUYER HAS ENTERED INTO THIS AGREEMENT AFTER HAVING MADE SUCH PERSONAL
EXAMINATION AND INSPECTION.  BUYER AGREES THAT BUYER WILL ACCEPT THE PROPERTY,
IN ITS THEN CONDITION AS-IS AND WITH ALL ITS FAULTS, INCLUDING WITHOUT
LIMITATION, ANY FAULTS AND CONDITIONS SPECIFICALLY REFERENCED IN THIS AGREEMENT,
SUBJECT TO THE EXPRESS COVENANTS, INDEMNITIES, REPRESENTATIONS AND WARRANTIES
MADE BY SELLER ELSEWHERE HEREIN.  NO PERSON ACTING ON BEHALF OF SELLER IS
AUTHORIZED TO MAKE, AND BY EXECUTION HEREOF, BUYER ACKNOWLEDGES AND AGREES THAT,
EXCEPT FOR THOSE REPRESENTATIONS, WARRANTIES, COVENANTS, INDEMNITIES AND
AGREEMENTS EXPRESSLY MADE BY SELLER IN THIS AGREEMENT, SELLER HAS NOT MADE, DOES
NOT MAKE AND SPECIFICALLY NEGATES AND DISCLAIMS ANY REPRESENTATIONS, WARRANTIES,
PROMISES, COVENANTS, AGREEMENTS OR GUARANTIES OF ANY KIND OR CHARACTER
WHATSOEVER, WHETHER EXPRESS OR IMPLIED, ORAL OR WRITTEN, PAST, PRESENT OR
FUTURE, OF, AS TO, CONCERNING OR WITH RESPECT TO:

               (A)       THE VALUE OF THE PROPERTY OR THE INCOME TO BE DERIVED
          THEREFROM;
          
               (B)       THE SUITABILITY OF THE PROPERTY FOR ANY AND ALL 
          ACTIVITIES AND USES WHICH BUYER MAY CONDUCT THEREON, INCLUDING ANY 
          DEVELOPMENT OF THE PROPERTY;

               (C)       THE HABITABILITY, MERCHANTABILITY, MARKETABILITY,
          PROFITABILITY OR FITNESS FOR A PARTICULAR PURPOSE OF THE PROPERTY;


                                        9
<PAGE>


               (D)       THE MANNER, QUALITY, STATE OF REPAIR OR LACK OF REPAIR
          OF THE PROPERTY;

               (E)       THE NATURE, QUALITY OR CONDITION OF THE PROPERTY,
          INCLUDING WITHOUT LIMITATION, THE WATER, SOIL AND GEOLOGY;

               (F)       THE TYPE, AVAILABILITY OR COST OF ANY ENTITLEMENTS
          REQUIRED TO DEVELOP THE PROPERTY;

               (G)       THE COMPLIANCE OF OR BY THE PROPERTY OR ITS OPERATION
          WITH ANY LAWS, RULES, ORDINANCES OR REGULATIONS OF ANY APPLICABLE
          GOVERNMENTAL AUTHORITY OR BODY;

               (H)       THE MANNER, CONDITION OR QUALITY OF THE CONSTRUCTION OR
          MATERIALS, IF ANY, INCORPORATED INTO THE PROPERTY;

               (I)       COMPLIANCE WITH ANY ENVIRONMENTAL PROTECTION, POLLUTION
          OR LAND USE LAWS, RULES, REGULATION, ORDERS OR REQUIREMENTS, INCLUDING
          BUT NOT LIMITED TO, THE ENDANGERED SPECIES ACT, TITLE III OF THE
          AMERICANS WITH DISABILITIES ACT OF 1990 OR ANY OTHER LAW, RULE OR
          REGULATION GOVERNING ACCESS BY DISABLED PERSONS, CALIFORNIA HEALTH &
          SAFETY CODE, THE FEDERAL WATER POLLUTION CONTROL ACT, THE FEDERAL
          RESOURCE CONSERVATION AND RECOVERY ACT, THE U.S. ENVIRONMENTAL
          PROTECTION AGENCY REGULATIONS AT 40 C.F.R., PART 261, THE
          COMPREHENSIVE ENVIRONMENTAL RESPONSE COMPENSATION AND LIABILITY ACT OF
          1980, AS AMENDED, THE RESOURCES CONSERVATION AND RECOVERY ACT OF 1976,
          THE CLEAN WATER ACT, THE SAFE DRINKING WATER ACT, THE HAZARDOUS
          MATERIALS TRANSPORTATION ACT, THE TOXIC SUBSTANCE CONTROL ACT, AND
          REGULATIONS PROMULGATED UNDER ANY OF THE FOREGOING;

               (J)       THE PRESENCE OR ABSENCE OF HAZARDOUS MATERIALS AT, ON,
          UNDER, OR ADJACENT TO THE PROPERTY;

               (K)       THE CONTENT, COMPLETENESS OR ACCURACY OF ANY MATERIALS,
          INCLUDING ANY INFORMATIONAL PACKAGE, COST TO COMPLETE ESTIMATE OR
          OTHER MATERIALS PREPARED BY OR ON BEHALF OF SELLER;


                                         10
<PAGE>


               (L)       THE CONFORMITY OF THE IMPROVEMENTS TO ANY PLANS OR
          SPECIFICATIONS FOR THE PROPERTY, INCLUDING ANY PLANS AND
          SPECIFICATIONS THAT MAY HAVE BEEN OR MAY BE PROVIDED TO BUYER;

               (M)       THE CONFORMITY OF THE PROPERTY TO PAST, CURRENT OR
          FUTURE APPLICABLE ZONING OR BUILDING REQUIREMENTS;

               (N)       DEFICIENCY OF ANY UNDERSHORING;

               (O)       DEFICIENCY OF ANY DRAINAGE; 

               (P)       THE FACT THAT ALL OR A PORTION OF THE PROPERTY MAY BE
          LOCATED ON OR NEAR AN EARTHQUAKE FAULT LINE OR LOCATED IN AN
          ALQUIST-PRIOLO SPECIAL STUDY ZONE;

               (Q)       THE EXISTENCE OF VESTED LAND USE, ZONING OR BUILDING
          ENTITLEMENTS AFFECTING THE PROPERTY;

               (R)       ANY AND ALL REQUIREMENTS OR CONDITIONS OF APPROVAL OF
          STATE AND LOCAL GOVERNMENTAL AGENCIES FOR DEVELOPMENT OF THE PROPERTY
          INCLUDING, WITHOUT LIMITATION, THE CONSTRUCTION OF OFFSITE AND ONSITE
          ROADS, UTILITIES AND OTHER IMPROVEMENTS; OR

               (S)       WITH RESPECT TO ANY OTHER MATTER CONCERNING THE
          PROPERTY EXCEPT AS MAY BE OTHERWISE EXPRESSLY STATED HEREIN, INCLUDING
          ANY AND ALL SUCH MATTERS REFERENCED, DISCUSSED OR DISCLOSED IN ANY
          DOCUMENTS DELIVERED BY SELLER TO BUYER, IN ANY PUBLIC RECORDS OF ANY
          GOVERNMENTAL AGENCY OR ENTITY OR UTILITY COMPANY, OR IN ANY OTHER
          DOCUMENTS AVAILABLE TO BUYER.

               (T)            BUYER FURTHER ACKNOWLEDGES AND AGREES THAT BUYER
          IS RELYING SOLELY ON ITS OWN INVESTIGATION OF THE PROPERTY AND ITS OWN
          REVIEW OF ALL INFORMATION AND DOCUMENTATION CONCERNING THE PROPERTY,
          AND NOT ON ANY INFORMATION PROVIDED OR TO BE PROVIDED BY SELLER. 
          BUYER FURTHER ACKNOWLEDGES AND AGREES THAT ANY INFORMATION MADE
          AVAILABLE TO BUYER OR PROVIDED OR TO BE PROVIDED BY OR ON BEHALF OF
          SELLER WITH RESPECT TO THE PROPERTY WAS OBTAINED FROM A VARIETY OF
          SOURCES AND THAT SELLER HAS NOT MADE ANY INDEPENDENT INVESTIGATION OR
          VERIFICATION OF SUCH INFORMATION AND MAKES NO REPRESENTATIONS AS TO
          THE 


                                         11
<PAGE>


          ACCURACY OR COMPLETENESS OF SUCH INFORMATION EXCEPT AS MAY 
          OTHERWISE BE PROVIDED HEREIN.  BUYER AGREES TO FULLY AND 
          IRREVOCABLY RELEASE ALL SUCH SOURCES OF INFORMATION AND PREPARERS 
          OF INFORMATION AND DOCUMENTATION TO THE EXTENT SUCH SOURCES OR 
          PREPARERS ARE SELLER, OR ITS EMPLOYEES, OFFICERS, DIRECTORS, 
          REPRESENTATIVES, BENEFICIARIES, INVESTORS, AGENTS, SERVANTS, 
          ATTORNEYS, AFFILIATES, PARENT COMPANIES, SUBSIDIARIES, SUCCESSORS 
          OR ASSIGNS FROM ANY AND ALL CLAIMS, DAMAGES AND LIABILITIES ARISING 
          FROM SUCH INFORMATION OR DOCUMENTATION, EXCEPT IF AND TO THE EXTENT 
          THAT BUYER EMPLOYS SUCH SOURCES OR PREPARERS OF INFORMATION TO ACT 
          ON BEHALF OF BUYER, IN WHICH EVENT THE LIABILITY OF SUCH SOURCES OR 
          PREPARERS OF INFORMATION TO BUYER SHALL BE DETERMINED BY THEIR OWN 
          INDEPENDENT AGREEMENTS WITH BUYER, AND SELLER SHALL NOT BE LIABLE 
          FOR SUCH AGREEMENTS OR OBLIGATIONS.  SELLER IS NOT LIABLE OR BOUND 
          IN ANY MANNER BY ANY ORAL OR WRITTEN STATEMENTS, REPRESENTATIONS OR 
          INFORMATION PERTAINING TO THE PROPERTY, OR THE OPERATION THEREOF, 
          FURNISHED BY ANY OF THE FOREGOING ENTITIES AND INDIVIDUALS OR ANY 
          OTHER INDIVIDUAL OR ENTITY. 

     10.2 DISCLOSURES; SPECIFIC ACKNOWLEDGMENT REGARDING CONDITION OF 
PROPERTY.  Buyer acknowledges the disclosures expressly made by Seller in 
this Agreement, the Prospectus and in correspondence from Seller, its 
attorneys and/or its agents to Buyer, its attorneys and/or its agents. 
Without limiting the generality of the foregoing, Buyer acknowledges that 
Seller has disclosed the following:  a portion of the Real Property contains 
a breeding and habitat area for the San Francisco garter snake and the red 
legged frog, both of which are classified as endangered species.  Federal and 
state law requires that permits be secured prior to development from both the 
United States Fish and Wildlife Service and the California Department of Fish 
and Game.  The procurement of such permits will require, among other things, 
the preparation and approval of a Habitat Conservation Plan which must be 
approved by the United States Fish and Wildlife Service and California 
Department of Fish and Game.  An Environmental Audit currently is being 
prepared in connection with the Habitat Conservation Plan.  Buyer 
acknowledges that it is likely that the Habitat Conservation Plan will 
require a portion of the Real Property to be set aside from development and 
to remain undeveloped.

     11.  TITLE INSURANCE:  At the Close of Escrow, the Title Company will
issue to Buyer at Buyer's sole cost and expense an ALTA Standard Coverage Policy
(1990) with coverage in an amount equal to the appraised value of the Real
Property as determined by Buyer in its sole discretion, showing title to the
Real Property vested in Buyer, subject only to the Permitted Exceptions and the
standard printed exceptions and conditions in the policy of title insurance
("TITLE POLICY").  If Buyer elects to obtain any additional endorsements or an
extended coverage policy, the additional premium and costs of survey for the
extended coverage policy and the cost of any endorsements will be at Buyer's
sole cost and expense; however, Buyer's election to obtain an 


                                     12
<PAGE>


extended coverage policy will not delay the Closing and Buyer's inability to 
obtain an extended coverage policy or any such endorsements will not be 
deemed to be a failure of any condition to Closing.

     12.  COSTS AND EXPENSES:  Buyer will pay the costs of Closing the
transaction as follows:

          (a)     all premiums for the Title Policy;

          (b)     all escrow fees and costs;

          (c)     all city and county documentary transfer taxes;

          (d)     all document recording charges;

          (e)     all sales taxes;

          (f)     one half of all escrow fees and costs;

          (g)     the entire additional cost of any ALTA extended coverage 
     title policy, the cost of any required survey and, the cost of any 
     endorsements required by Buyer; and

          (h)      All other costs and expenses necessarily incurred to 
     close the transaction.

     13.  DISBURSEMENTS AND OTHER ACTIONS:  

     13.1 ESCROW HOLDER.  At the Close of Escrow, Escrow Holder will promptly
undertake all of the following:

          (a)     Cause the Grant Deed (with documentary  transfer tax 
     information to be affixed AFTER recording) to be recorded with the County 
     Recorder and obtain conformed copies thereof for distribution to Buyer and 
     Seller.

          (b)     Direct the Title Company to issue the Title Policy to Buyer 
     within 15 BUSINESS DAYS after Closing.

          (c)     Deliver to Buyer the FIRPTA Certificate, the Form 590 and any 
     other documents (or copies thereof) deposited into Escrow by Seller.  
     Deliver to Seller any other documents (or copies thereof) deposited into 
     Escrow by Buyer.

          (d)       Notify the Transfer Agent by telephone and facsimile that 
     the Close of Escrow has occurred.


                                         13
<PAGE>


   
     13.2 BY TRANSFER AGENT.    Promptly after the Close of Escrow, Transfer
Agent shall deliver all Units in payment of the Exchange Value for the Property
to the persons, at the addresses and in the amounts designated by Seller.
    

     13.3 POSSESSION.  Possession of the Other Assets in Seller's possession or
control and all other Property shall be delivered by Seller to Buyer at the
Close of Escrow. 

   
     14.  JOINT REPRESENTATIONS AND WARRANTIES:  In addition to any express
agreements of the parties contained herein, the following constitute
representations and warranties of the parties each to the other, provided that
liability for any breach is subject to Sections 8.1.2 and 23.13 hereof:
    

     14.1 AUTHORITY.  Each party has the legal power, right and authority to
enter into this Agreement and the instruments referenced herein, and to
consummate this transaction.

     14.2 ACTIONS.  All requisite action (corporate, trust, partnership or
otherwise) has been taken by each party in connection with the entering into of
this Agreement, the instruments referenced herein, and the consummation of this
transaction.  Except as provided in Section 9, no further consent of any
partner, shareholder, creditor, investor, judicial or administrative body,
governmental authority or other party is required.

     14.3 DUE EXECUTION.  The individuals executing this Agreement and the
instruments referenced herein on behalf of each party and the partners, officers
or trustees of each party, if any, have the legal power, right, and actual
authority to bind each party to the terms and conditions of those documents.

     14.4 VALID AND BINDING.  This Agreement and all other documents required to
close this transaction are and will be valid, legally binding obligations of and
enforceable against each party in accordance with their terms, subject only to
applicable bankruptcy, insolvency, reorganization, moratorium laws or similar
laws or equitable principles affecting or limiting the rights of contracting
parties generally.

     14.5 BROKER.   Seller represents and warrants to Buyer, and Buyer
represents and warrants to Seller, that no broker or finder has been engaged by
them, respectively, in connection with any of the transactions contemplated by
this Agreement, or to its knowledge is in any way connected with any of such
transactions.  Buyer will indemnify, save harmless and defend Seller from any
liability, cost, or expense arising out of or connected with any claim for any
commission or compensation made by any person or entity claiming to have been
retained or contacted by Buyer in connection with this transaction.  Seller will
indemnify, save harmless and defend Buyer from any liability, cost, or expense
arising out of or connected with any claim for any commission or compensation
made by any person or entity claiming to have been retained or contacted by
Seller in connection with this transaction.  This indemnity provision will
survive the Closing or any earlier termination of this Agreement.


                                      14

<PAGE>

   
     15.  SELLER'S WARRANTIES AND REPRESENTATIONS:  Seller makes the following
representations, and warranties and acknowledges that Buyer will rely on such
representations and warranties in acquiring the Property;  provided that
liability for any breach is subject to Sections 8.1.2 and 23.13 hereof:
    
     15.1 NON-FOREIGN ENTITY.  Seller is not a "foreign person" within the
meaning of Section 1445(f)(3) of the Internal Revenue Code.

     15.2 HAZARDOUS SUBSTANCES.  To Seller's Actual Knowledge, since the date of
Seller's acquisition of the Property, no Hazardous Substances are now or have
been used, stored, generated or disposed of on or within the Property except in
the normal course of use and operation of the Property and in compliance with
all applicable Environmental Laws.

     15.3 CLEAN-UP.  To Seller's Actual Knowledge, since the date of Seller's
acquisition of the Property, there are and have been no federal, state or local
enforcement, clean-up, removal, remedial or other governmental or regulatory
actions instituted or completed affecting the Property, other than such other
matters as may otherwise be disclosed in any Environmental Audit or in any other
documents provided or made available to Buyer.

     15.4 CLAIMS.  To Seller's Actual Knowledge, there are no outstanding claims
that have been made by any third party against Seller relating to any Hazardous
Substances on or within the Property.
   
          The provisions of this Section 15 shall no longer bind Seller if this
Agreement expires or is terminated for any reason, or if the Closing
contemplated hereunder does not occur.
    
     16.  PRE-CLOSING COVENANTS.  So long as this Agreement remains in full
force and effect:

     16.1 NO TRANSFERS.  Without the prior written consent of Buyer, Seller will
not convey any interest in the Property and will not subject the Property to any
additional liens, encumbrances, covenants, conditions, easements, rights of way
or similar matters after the date of this Agreement, except as may be otherwise
provided for in this Agreement, which will not be eliminated prior to the Close
of Escrow.

     16.2 NO ALTERATIONS.  Seller will not make any material alterations to the
Property without Buyer's consent, which will not be unreasonably withheld or
delayed.

     16.3 MAINTENANCE.  Seller will maintain the Property in substantially the
same condition as it is in, as of the date of this Agreement, and manage the
Property in accordance with Seller's established practices.

     16.4 OBLIGATIONS UNDER CONTRACTS.  Seller will keep and perform all of the
obligations to be performed by Seller under any contracts affecting the
Property.  Without prior written


                                     15
<PAGE>


consent of Buyer, which will not be unreasonably withheld or delayed, Seller 
will not enter into any contract or agreement providing for the provision of 
goods or services to or with respect to the Property or the operation thereof 
unless such contracts or agreements can be terminated without penalty by the 
Closing Date.  Seller will not enter into any leases for any portion of the 
Property.

     16.5 EXPENDITURES.  Seller will incur only expenditures necessary for 
the day-to-day operation and maintenance of the Property, and will not incur 
capital expenditures or liabilities not in the ordinary course of business.  
Seller shall retain all Other Assets in Seller's possession on or after the 
date hereof except for payment of such permitted liabilities and expenditures.

     17.  CONDEMNATION AND DESTRUCTION:

     17.1 EMINENT DOMAIN OR TAKING.  If proceedings under a power of eminent
domain relating to the Property or any part thereof are commenced prior to Close
of Escrow, Seller will promptly inform Buyer in writing.

          (a)  If such proceedings involve the taking of title to all or a 
     material interest in the Property, Buyer may elect to terminate this 
     Agreement by notice in writing sent within 10 DAYS of Seller's written
     notice to Buyer, in which case neither party will have any further 
     obligation to or rights against the other except any rights or 
     obligations of either party which are expressly stated to survive 
     termination of this Agreement.

     (b)  If the proceedings do not involve the taking of title to all or a 
     material interest in the Property, or if Buyer does not elect to 
     terminate this Agreement, this transaction will be consummated as 
     described herein and any award or settlement payable with respect to 
     such proceeding will be paid or assigned to Buyer upon Close of Escrow.

     (c)  If this sale is not consummated for any reason, any condemnation 
     award or settlement will belong to Seller.

     17.2  DAMAGE OR DESTRUCTION.  Except as provided in this Section, prior to
the Close of Escrow the entire risk of loss of damage by earthquake, flood,
landslide, fire or other casualty is borne and assumed by Seller.  If, prior to
the Close of Escrow, any part of the Improvements is damaged or destroyed by
earthquake, flood, landslide, fire or other casualty, Seller will promptly
inform Buyer of such fact in writing and advise Buyer as to the extent of the
damage and whether it is, in Seller's reasonable opinion, "MATERIAL" or not
"MATERIAL".

          (c)  If such damage or destruction is "MATERIAL", Buyer has the 
     option to terminate this Agreement upon written notice to the Seller 
     given not later than 10 DAYS after receipt of Seller's written notice to 
     Buyer advising of such damage or destruction.

          (b)  For purposes hereof, "MATERIAL" is deemed to be any damage or 
     destruction to the Improvements where the cost of repair or replacement 
     is estimated to be more than 25% of the Exchange Value of the Property 
     and will take more than 60 DAYS to repair.


                                     16
<PAGE>

          (c)  If this Agreement is so terminated, the provisions of Section 5
     will govern.

          (d)  If Buyer does not elect to terminate this Agreement, or if the 
     casualty is not material, Seller will reduce the Exchange Value by the 
     value reasonably estimated by Seller to repair or restore the damaged 
     portion of the Improvements, less any sums expended by Seller to make 
     emergency repairs to the Improvements or the Property or otherwise 
     protect the physical condition of the Improvements or the Property, and 
     this transaction will close pursuant to the terms of this Agreement.

          (e)  If the damage is not material, Seller's notice to Buyer of the 
     damage or destruction will also set forth Seller's reduced Exchange 
     Value and Seller's allocation of value to the damaged portion of the 
     Improvements.  If Buyer does not accept Seller's reduced Exchange Value,
     Buyer's sole remedy will be to terminate this Agreement.

          (f)  Whether or not the sale of the Property is consummated 
     hereunder, all rights to insurance claims or proceeds in respect of 
     damage or destruction to the Improvements occurring prior to the Close 
     of Escrow will belong to Seller.

     18.  UTILITIES AND DEPOSITS:

     18.1 UTILITIES.  Seller will notify all utility companies servicing the
Property of the sale of the Property to Buyer and will notify the utility
companies that all utility bills henceforth are to be sent to Buyer.  Buyer
shall be entitled to receive any and all refunds of all utility deposits held by
utility companies and Seller will assign to Buyer all of Seller's right, title
and interest in any such utility deposits.

     18.2 REFUNDABLE DEPOSITS.  To the extent there exists any refundable
deposits made in connection with the development of the Property prior to the
Closing ("Refundable Deposits"), Seller shall assign to Buyer all of Seller's
right, title and interest in and to such Refundable Deposits.

     19.  MEDIATION OF DISPUTES:  No party to this Agreement shall initiate any
litigation against any other party to this Agreement concerning any controversy
or claim arising out of or relating to this Agreement or any agreements or
instruments relating hereto or delivered in connection herewith, including, but
not limited to, any claim based on or arising from an alleged tort, unless and
until (i) at least 60 days before the same shall be filed, a complete copy of
each of the summons and complaint (and/or any other documentation required to
initiate such litigation) to be filed by the complaining party shall have been
delivered to the other party or parties to any such dispute, and (ii) the
complaining party has made itself available to meet in Los Angeles, California
with the other party or parties for no more than 3 business days of non-binding
mediation.  Until and unless such mediation has taken place, the complaining
party must give notice to the non-complaining party that it will, and then it
must, make itself available for such mediation during at


                                     17
<PAGE>

least 20 business days during the 60 days before the date on which such 
summons and complaint will be filed.

     20.  ARBITRATION OF DISPUTES:  ANY CONTROVERSY OR CLAIM ARISING OUT OF OR
RELATING TO THIS AGREEMENT OR ANY AGREEMENTS OR INSTRUMENTS RELATING HERETO OR
DELIVERED IN CONNECTION HEREWITH, INCLUDING, BUT NOT LIMITED TO A CLAIM BASED ON
OR ARISING FROM AN ALLEGED TORT WILL, AT THE REQUEST OF ANY PARTY, BE DETERMINED
BY ARBITRATION IN ACCORDANCE WITH THE FEDERAL ARBITRATION ACT (9 U.S.C. SECTION
1 ET SEQ.) UNDER THE AUSPICES AND RULES OF THE AMERICAN ARBITRATION ASSOCIATION
("AAA").  THE AAA WILL BE INSTRUCTED BY EITHER OR BOTH PARTIES TO PREPARE A LIST
OF THREE (3) JUDGES WHO HAVE RETIRED FROM THE SUPERIOR COURT OF THE STATE OF
CALIFORNIA, A HIGHER CALIFORNIA COURT OR ANY FEDERAL COURT.  WITHIN 10 DAYS OF
RECEIPT OF THE LIST, EACH PARTY MAY STRIKE 1 NAME FROM THE LIST.  THE AAA WILL
THEN APPOINT THE ARBITRATOR FROM THE NAME(S) REMAINING ON THE LIST.  THE
ARBITRATION WILL BE CONDUCTED IN SAN FRANCISCO, LOS ANGELES OR SAN DIEGO,
WHICHEVER IS THE CLOSEST CITY TO THE NEXUS OF THE DISPUTE.  ANY CONTROVERSY IN
INTERPRETATION OR ENFORCEMENT OF THIS PROVISION OR WHETHER A DISPUTE IS
ARBITRABLE, WILL BE DETERMINED BY THE ARBITRATOR.  JUDGMENT UPON THE AWARD
RENDERED BY THE ARBITRATOR MAY BE ENTERED IN ANY COURT HAVING JURISDICTION.  THE
INSTITUTION AND MAINTENANCE OF AN ACTION FOR JUDICIAL RELIEF OR IN PURSUIT OF AN
ANCILLARY REMEDY DOES NOT CONSTITUTE A WAIVER OF THE RIGHT OF ANY PARTY,
INCLUDING THE PLAINTIFF, TO SUBMIT THE CONTROVERSY OR CLAIM TO ARBITRATION.

NOTICE:  BY INITIALING IN THE SPACE BELOW YOU ARE AGREEING TO HAVE ANY DISPUTE
ARISING OUT OF THE MATTERS INCLUDED IN THE 'ARBITRATION OF DISPUTES' PROVISION
DECIDED BY NEUTRAL ARBITRATION AS PROVIDED BY CALIFORNIA LAW AND YOU ARE GIVING
UP ANY RIGHTS YOU MIGHT POSSESS TO HAVE THE DISPUTE LITIGATED IN A COURT OR BY
JURY TRIAL.  BY INITIALING IN THE SPACE BELOW YOU ARE GIVING UP YOUR JUDICIAL
RIGHTS TO DISCOVERY AND APPEAL UNLESS SUCH RIGHTS ARE SPECIFICALLY INCLUDED IN
THE "ARBITRATION OF DISPUTES" PROVISION.  IF YOU REFUSE TO SUBMIT TO ARBITRATION
AFTER AGREEING TO THIS PROVISION, YOU MAY BE COMPELLED TO ARBITRATE UNDER THE
AUTHORITY OF THE CALIFORNIA CODE OF CIVIL PROCEDURE.  YOUR AGREEMENT TO THIS
ARBITRATION PROVISION IS VOLUNTARY.

WE HAVE READ AND UNDERSTAND THE FOREGOING AND AGREE TO SUBMIT DISPUTES ARISING
OUT OF THE MATTERS INCLUDED IN THE 'ARBITRATION OF DISPUTES' PROVISION TO
NEUTRAL ARBITRATION.  

          Buyer's Initials ________     Seller's Initials _________


                                     18
<PAGE>

     21.  NOTICES:  All notices or other communications required or permitted
hereunder must be in writing, and must be personally delivered (including by
means of professional messenger service) or sent by overnight courier, or sent
by registered or certified mail, postage prepaid, return receipt requested to
the addresses set forth in Section 1 hereof.  All notices sent by mail will be
deemed received 2 DAYS after the date of mailing and all notices sent by other
means permitted herein shall be deemed received on the earlier of the date
delivered or the date on which delivery is refused.

     22.  ASSIGNMENT:  Neither party shall have the right to assign this
Agreement without the other party's prior written consent.

     23.  MISCELLANEOUS:

     23.1 COUNTERPARTS.  This Agreement may be executed in counterparts.

     23.2 PARTIAL INVALIDITY.  If any term or provision of this Agreement
will be deemed to be invalid or unenforceable to any extent, the remainder of
this Agreement will not be affected thereby, and each remaining term and
provision of this Agreement will be valid and be enforced to the fullest extent
permitted by law.

     23.3 POSSESSION OF THE PROPERTY.  Seller will deliver possession of
the Property to Buyer upon the Close of Escrow.

     23.4 WAIVERS.  No waiver of any breach of any covenant or provision
contained herein will be deemed a waiver of any preceding or succeeding breach
thereof, or of any other covenant or provision contained herein.  No extension
of time for performance of any obligation or act will be deemed an extension of
the time for performance of any other obligation or act except those of the
waiving party, which will be extended by a period of time equal to the period of
the delay.

     23.5 SUCCESSORS AND ASSIGNS.  This Agreement is binding upon and
inures to the benefit of the permitted successors and assigns of the parties
hereto.

     23.6 PROFESSIONAL FEES.  In the event of the bringing of any action,
arbitration or suit by a party hereto against another party hereunder by reason
of any breach of any of the covenants, agreements or provisions on the part of
the other party arising out of this Agreement, then in that event the prevailing
party will be entitled to have the recovery of and from the other party all
costs and expenses of the action, mediation or suit, actual attorneys' fees,
witness fees and any other professional fees resulting therefrom.

     23.7 ENTIRE AGREEMENT.  This Agreement (including all Exhibits
attached hereto) constitutes the entire contract between the parties hereto with
respect to the subject matter hereof and may not be modified except by an
instrument in writing signed by the party to be charged.


                                     19
<PAGE>


     23.8 IME OF ESSENCE.  Seller and Buyer hereby acknowledge and agree
that time is strictly of the essence with respect to each and every term,
condition, obligation and provision hereof.

     23.9 CONSTRUCTION.  Seller and Buyer and their respective advisors
believe that this Agreement is the product of all of their efforts, that it
expresses their agreement and that it should not be interpreted in favor of or
against either Buyer or Seller.  The parties further agree that this Agreement
will be construed to effectuate the normal and reasonable expectations of a
sophisticated seller and buyer.

     23.10 GOVERNING LAW.  The parties hereto expressly agree that this 
Agreement will be governed by, interpreted under, and construed and enforced 
in accordance with the laws of the State of California.

     23.11 WEAR AND TEAR.  Buyer specifically acknowledges that Seller will 
continue to use the Property in the course of its business and accepts the 
fact that reasonable wear and tear will occur after the date of this 
Agreement. Buyer specifically agrees that Seller is not responsible for 
repairing such reasonable wear and tear and that Buyer is prohibited from 
raising such wear and tear as a reason for not consummating this transaction 
or for requesting a reduction in the Exchange Value.

     23.12 NO RECORDATION.  No memorandum or other document relating to this 
Agreement will be recorded without the prior written consent of Seller, and 
any such consent or approval will be conditioned upon Buyer providing Seller 
with a quitclaim deed fully executed and acknowledged by Buyer, quitclaiming 
any and all interests that it may have in the Property to Seller, which 
quitclaim deed Seller may record in the event that this Agreement is 
terminated or the transaction contemplated herein is not consummated.
   
     23.13 SURVIVAL.  All obligations of the parties contained herein which 
by their terms do not arise until after the Close of Escrow and any other 
provisions of this Agreement which by their terms survives the Close of 
Escrow, shall survive the Close of Escrow.  Notwithstanding anything to the 
contrary contained in this Agreement, the representations and warranties 
contained in this Agreement shall survive the Closing for a period of 1 year; 
provided that any claims by one party hereto must be made in writing to the 
other party within the 1 year period.
    
     23.14 DISCLAIMER.  Nothing herein creates any right or remedy for the 
benefit of any person not a party hereto, nor creates a fiduciary 
relationship, an agency or a partnership.  All obligations of the parties 
contained herein which by their terms do not arise until after the Close of 
Escrow and any other provisions of this Agreement which by their terms 
survives the Close of Escrow, shall survive the Close of Escrow.
   
     23.15 WAIVER OF JURY TRIAL.  EACH PARTY, ACTING WITH KNOWLEDGE OF ITS 
RIGHTS AFTER A FULL OPPORTUNITY TO CONSULT WITH COUNSEL, VOLUNTARILY WAIVES 
ALL RIGHTS TO TRIAL BY JURY IN ALL PROCEEDINGS FOR WHICH A TRIAL BY JURY 
WOULD OTHERWISE BE AVAILABLE OR REQUIRED, AND WHICH


                                     20
<PAGE>

INVOLVE ANY MATTER ARISING OUT OF OR CONNECTED WITH RIGHTS OR DUTIES UNDER, 
OR ENFORCEMENT OR INTERPRETATION OF, THIS AGREEMENT. 
    

     IN WITNESS WHEREOF, the parties hereto have executed this Agreement as 
of the date and year hereinabove written.

 "SELLER":                                    "BUYER":

 NATIONAL INVESTORS FINANCIAL,                MORI POINT DESTINATIONS, INC.,
 INC., a California corporation, AS TRUSTEE   a California corporation
 for NATIONAL INVESTORS LAND
 HOLDING TRUST


 By:                                          By:
    -------------------------------              -------------------------------

 Its:                                         Its:
     ------------------------------               ------------------------------

 and                                          and

 By:                                          By:
    -------------------------------               ------------------------------

 Its:                                         Its:
     ------------------------------               ------------------------------




Agreed to and accepted
by Escrow Holder:





By:
   -------------------------------

Its:
    ------------------------------


                                     21
X<PAGE>

                                     EXHIBIT A
                                          
                                          
                                 LEGAL DESCRIPTION

<PAGE>


                                     EXHIBIT B

                                    FORM OF DEED

RECORDING REQUESTED BY,
WHEN RECORDED MAIL TO:

   
Arter & Hadden
725 South Figueroa Street, Suite 3400
Los Angeles, California  90017
Attn:  Bruce H. Newman, Esq.
    

- --------------------------------------------------------------------------------
                                        (Above Space For Recorder's Use Only)

                                     GRANT DEED

     In accordance with Section 11932 of the California Revenue and Taxation
Code, Grantor has declared the amount of transfer tax which is due by a separate
statement which is not being recorded with this Grant Deed.

     FOR A VALUABLE CONSIDERATION, RECEIPT OF WHICH IS HEREBY ACKNOWLEDGED,
NATIONAL INVESTORS FINANCIAL, INC., a CALIFORNIA corporation, AS TRUSTEE for
NATIONAL INVESTORS LAND HOLDING TRUST ("Grantor"), hereby grants to MORI POINT
DESTINATIONS, INC., a California corporation ("Grantee"), the real property in
the County of San Mateo, State of California, and described in EXHIBIT A
attached hereto and made a part hereof.



DATED:                      , 1997
      ---------------------


                              NATIONAL INVESTORS FINANCIAL, INC., a California
                              corporation, AS TRUSTEE for NATIONAL INVESTORS
                              LAND HOLDING TRUST
                    

                              By:
                                 -------------------------------
                              Its:
                                  ------------------------------

- ---------------
MAIL TAX STATEMENTS TO:

<PAGE>

<PAGE>

                                   ACKNOWLEDGMENT


STATE OF CALIFORNIA           )
                              ) ss.
COUNTY OF_____________________)


     On ____________________, before me, _____________________________________,
personally appeared ______________________________, personally known to me (or
proved to me on the basis of satisfactory evidence) to be the person(s) whose
name(s) is/are subscribed to the within instrument and acknowledged to me that
he/she/they executed the same in his/her/their authorized capacity(ies), and
that by his/her/their signature(s) on the instrument the person(s), or the
entity upon behalf of which the person(s) acted, executed the instrument.

     WITNESS my hand and official seal.



- ------------------------------
 Notary Public in and for said
 County and State                                  [SEAL]


<PAGE>


Document No. ____________________  Date Recorded_________________


     STATEMENT OF TAX DUE AND REQUEST THAT TAX DECLARATION
     NOT BE MADE A PART OF THE PERMANENT RECORD
     IN THE OFFICE OF THE COUNTY RECORDER

     (Pursuant to Section 11932 R&T Code)

To:  Registrar-Recorder
     County of___________________________

Request is hereby made in accordance with the provisions of the Documentary
Transfer Tax Act that the amount of tax due not be shown on the original
document which names:


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

(as grantor)

and


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

(as grantee)

Property described in the accompanying document is located in
(     ) unincorporated area or (x) City of__________________________.

The amount of tax due on the accompanying document is $_______________.

_________ Computed on full value of property conveyed, or

_________ Computed on full value less liens and encumbrances remaining at time
of sale.


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

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


By:
   -----------------------------
Its:
    ----------------------------


<PAGE>



                                      EXHIBIT C
                                          
                             Seller's FIRPTA Affidavit
                                          
                        CERTIFICATION OF NON-FOREIGN STATUS



          Section 1445 of the Internal Revenue Code provides that a transferee
of a U.S. real property interest must withhold tax if the transferor is a
foreign person.  To inform the transferee that withholding of tax is not
required upon the disposition of a U.S. real property interest by NATIONAL
INVESTORS FINANCIAL, INC., a California corporation, AS TRUSTEE for NATIONAL
INVESTORS LAND HOLDING TRUST ("TRANSFEROR"), each of the undersigned hereby
certifies the following on behalf of Transferor:

          1.   Transferor is not a foreign corporation, foreign partnership,
foreign trust and foreign estate (as those terms are defined in the Internal
Revenue Code and Income Tax Regulations);

          2.   Transferor's U.S. employer identification number is ________ ; 
and

          3.   Transferor's office address is __________________________________
_________________________________, ___________________.

          Transferor understands that this certification may be disclosed to the
Internal Revenue Service by transferee and that any false statement contained
herein could be punished by fine, imprisonment or both.

          Under penalties of perjury each of the undersigned declares that he
has examined this certification and to the best of his knowledge and belief it
is true, correct and complete, and he further declares that he has authority to
sign the document on behalf of the Transferor.

                                   NATIONAL INVESTORS FINANCIAL, INC., a
                                   California corporation, AS TRUSTEE for
                                   NATIONAL INVESTORS LAND HOLDING TRUST
                                   
                                   
                                   By:
                                      ------------------------------------
                                   Its:
                                       -----------------------------------

<PAGE>

                                     EXHIBIT D

                             ASSIGNMENT AND ASSUMPTION
                                          
                                         OF
                                          
                                     AGREEMENTS


          THIS ASSIGNMENT AND ASSUMPTION OF AGREEMENTS (this "Assignment") is
executed as of ______________, but effective as of the Effective Date (as
hereinafter defined), by and between NATIONAL INVESTORS FINANCIAL, INC., a
California corporation, AS TRUSTEE for NATIONAL INVESTORS LAND HOLDING TRUST
("Assignor") and MORI POINT DESTINATIONS, INC., a California corporation
("Assignee"), with reference to the following facts:


                                     RECITALS:

          A.   Assignor, as the agent of and for the benefit of various
investors, holds title to that certain real property commonly known as "Mori
Point", located in the County of San Mateo, State of California, as more
particularly described on Exhibit "A" attached hereto and incorporated herein by
reference (the "Property").

          B.   Concurrently herewith, Assignor has executed that certain Grant
Deed conveying and granting to Assignee the Property. 

          C.   As part of the transfer and conveyance of the Property to
Assignee, Assignor has agreed to transfer, assign, grant and convey to Assignee
all of its right, title and interest in and to all agreements relating to the
Property, on the terms and conditions herein contained.

          NOW, THEREFORE, in consideration of the foregoing Recitals, which
Recitals are by this reference incorporated herein, and for other good and
valuable consideration, the receipt and sufficiency of which are hereby
acknowledged, the parties hereto agree as follows:

          1.   ASSIGNMENT.  Assignor hereby grants, assigns, transfers, sets
over, sells, conveys and delivers to Assignee all of Assignor's right, title,
interest, benefits and privileges under the agreements relating to the Property
which are set forth in Exhibit "B" attached hereto and made a part hereof
(collectively, the "Agreements").  The assignment provided for in this Section 1
is effective concurrently with the transfer of the Property from Assignor to
Assignee (the "Effective Date").

                                     1

<PAGE>

          2.   ASSIGNEE'S ASSUMPTION. Assignee hereby accepts the assignment
from Assignor, assumes and agrees to perform all duties and obligations of
Assignor under the terms of the Agreements which are required to be performed on
or after the Effective Date.

          4.   DELIVERIES; REPORTS.  On or before the Effective Date, Assignor
shall deliver to Assignee the original Agreements or if such original Agreements
are not in Assignor's possession, certified copies of such Agreements.  Assignor
shall furnish and deliver to Assignee, promptly after receipt thereof,
duplicates or copies of all reports, notices, requests, demands, declarations,
certificates or other instruments hereafter received by Assignor and relating to
the Agreements.  Assignee's address for receipt of the foregoing is __________
______________________________________________________________.

          5.   FURTHER ASSURANCES.  Assignor and Assignee shall execute,
acknowledge and deliver all such instruments and take all such action as may be
necessary to further assure to Assignee the rights assigned hereby and the full
benefits hereof and to preserve and protect this Assignment and all of the
rights, powers and remedies of Assignee provided for herein. 

          6.   SUCCESSORS AND ASSIGNS.  This Assignment shall be binding upon
and inure to the benefit of the successors and assigns of the respective parties
hereto. 

          7.   GOVERNING LAW. This Assignment shall be governed by, and
construed in accordance with, the laws of the State of California.

          8.   COUNTERPARTS. This Assignment may be executed in several
counterparts, each of which shall be an original, but all of which taken
together shall constitute one and the same instrument.

          IN WITNESS WHEREOF, Assignor and Assignee have executed this
Assignment as of the date first above written but effective as of the Effective
Date. 

ASSIGNOR:                     NATIONAL INVESTORS FINANCIAL, INC., a California
                              corporation, AS TRUSTEE for NATIONAL INVESTORS
                              LAND HOLDING TRUST

                              By:
                                 ----------------------------------
                              Its: 
                                  ---------------------------------


ASSIGNEE:                     MORI POINT DESTINATIONS, INC. a
                              California corporation

                              By:
                                 ----------------------------------
                              Its:
                                  ---------------------------------

                                     2

<PAGE>

                                EXHIBIT "A"

                             LEGAL DESCRIPTION








                                     3

<PAGE>

                                    EXHIBIT "B"

                                     CONTRACTS










<PAGE>

                                     EXHIBIT E

                 BILL OF SALE AND GENERAL ASSIGNMENT OF INTANGIBLES


          This Bill of Sale and General Assignment of Intangibles is made as of
the ____ day of ___________________________, 1997 (this "Assignment"), by
NATIONAL INVESTORS FINANCIAL, INC., a California corporation, AS TRUSTEE for
NATIONAL INVESTORS LAND HOLDING TRUST ("Assignor") to MORI POINT DESTINATIONS,
INC. ("Assignee").


                                   R E C I T A L

          Assignee and Assignor have entered into an Agreement of Purchase and
Sale and Joint Escrow Instructions dated ________, 1997 ("Agreement of Purchase
and Sale") under which Assignee has agreed to purchase from Assignor, that
certain real property and all buildings, structures and improvements on said
real property commonly identified as ____ __________________, _____________,
State of California and legally described on EXHIBIT A attached hereto (the
"Property").


                                TERMS AND CONDITIONS

          NOW THEREFORE, for good and valuable consideration, the receipt and
sufficiency of which is hereby acknowledged, the parties agree as follows:

          1.   Assignor hereby assigns, transfers and sets over unto Assignee,
its successors and assigns, all personal property of Seller, if any, located on
and used in connection with the operation of the improvements on the Property
(the "Personal Property").  Buyer accepts such Personal Property in its "AS-IS"
condition and "WITH ALL FAULTS".  Seller specifically disclaims all express or
implied warranties regarding the existence or condition of, or title to, such
Personal Property, including without limitation the implied warranties of
merchantability and suitability for a particular purpose.

          2.   Assignor hereby assigns, transfers and sets over unto Assignee,
its successors and assigns, all of its right, title and interest in and to the
following ("General Intangibles") if, and only to the extent, that the General
Intangibles exist and Assignor has the right to so transfer them:

               (A)  All of Assignor's right, title and interest in and to all
intangible property used, owned or issued solely in connection with the
Property, including but not limited to, all licenses, permits, certificates of
occupancy, approvals, maps, dedications, subdivision maps and entitlements
issued, approved or granted by any governmental agencies or instrumentalities
having any jurisdiction over the Property (the "Authorities") or otherwise in
connection with the Property; all development rights, conditional use permits,
variances, "floor


<PAGE>

area ratio" development rights and other intangible rights, titles, 
interests, privileges and appurtenances owned by Assignor and related to or 
issued in connection with the Property and/or its use, occupancy, operation 
and/or development; all licenses, consents, easements, rights of way, and 
approvals required from private parties to make use of utilities and to 
insure vehicular and pedestrian ingress and egress to the Property; and any 
pending applications or requests as to any of the foregoing;

               (B)  All building plans, specifications and drawings,
engineering, and other documents prepared in connection with the construction,
reconstruction, maintenance, repair, or operation any improvements on the
Property (the "Improvements");

               (C)  All warranties and guarantees relating to the workmanship,
construction, installation materials, and design of the Improvements and the
personal property situated on the Property, including but not limited to those
made by or received from any third party with respect to any building, building
component, structure, fixture, machinery, equipment or material situated on,
contained in any building or other improvement situated on, or comprising a part
of any building or other improvement situated on any part of the Property;

               (D)  All rights, claims or awards benefiting the Property;

               (E)  All prepaid fees and fee credits, and all of Seller's right,
title and interest in and to refundable deposits, bonds and other collateral
furnished in connection with development of the Property; and

               (F)  All rights and general intangibles now owned by Assignor
solely in connection with the Property and any improvement and/or fixture
located on the Property, including, without limitation, the rights to hold, use,
sell and transfer the Property and Improvements and general intangibles.

          3.   Assignor hereby covenants that it will, at any time and from time
to time upon written request therefor, execute and deliver to Assignee, its
successors and assigns any new or confirmatory instruments and take such further
acts as Assignee may reasonably request to fully evidence the assignment
contained herein and to enable Assignee, its successors and assigns to fully
realize and enjoy the rights and interests assigned hereby.

          4.   Assignee hereby accepts the foregoing assignment.

          5.   Assignor hereby represents and warrants to Assignee that it has
not previously assigned or hypothecated its interest in the foregoing described
General Intangibles; however, Assignee shall have no claims or rights against
Assignor, and Assignor shall have no obligation or liability to Assignee for any
General Intangibles described herein which do not exist, or which Assignor does
not have the right to transfer to Assignee.

          6.   This Assignment shall be binding upon and inure to the benefit of
the legal representatives, assigns, or successors in interest of the Assignor
and Assignee.

<PAGE>

          IN WITNESS WHEREOF, the Assignor has executed this Assignment as of
_________, 1997.


                                          NATIONAL INVESTORS FINANCIAL, 
                                          INC., a California corporation, 
                                          AS TRUSTEE for NATIONAL INVESTORS 
                                          LAND HOLDING TRUST

                                          By:
                                             --------------------------------
                                          Its:
                                              -------------------------------








<PAGE>
                                       
                           AGREEMENT OF PURCHASE AND SALE
                           AND JOINT ESCROW INSTRUCTIONS


                                    BY AND AMONG


                       AHWAHNEE GOLF COURSE & RESORT, INC., 
                             a California corporation, 
                                          
                        NATIONAL INVESTORS FINANCIAL, INC.,
                      a California corporation, as Trustee of 
                    National Investors Land Holding Trust VIII,
                                          
                                        and
                                          
                        NATIONAL INVESTORS FINANCIAL, INC.,
                      a California corporation, as Trustee of 
                     National Investors Land Holding Trust IX,
                                          
                              COLLECTIVELY, AS SELLER,
                                          
                                          
                                        AND
                                          
                        YOSEMITE WOODS FAMILY RESORT, INC.,
                             a California corporation,
                                          
                                      AS BUYER
                                          
                                    RELATING TO
                                PROPERTY LOCATED IN
                                          
                             Madera County, California
                                          
                    INCLUDING AN RV PARK AND SINGLE FAMILY LOTS
   
                                  LOCATED WITHIN 
                         "AHWAHNEE GOLF COURSE AND RESORT"
                                          
                                    DATED AS OF
                                          
                            __________________ ___, 1998
    

<PAGE>
                                       
                                 TABLE OF CONTENTS
   
<TABLE>
<CAPTION>

                                                                            Page
                                                                            ----
<S>                                                                         <C>
1.   Definitions . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1

2.   Purchase and Sale . . . . . . . . . . . . . . . . . . . . . . . . . . . 5

     2.1.     Purchase and Sale. . . . . . . . . . . . . . . . . . . . . . . 5

     2.2.     Substance of Transactions. . . . . . . . . . . . . . . . . . . 5

3.   Consideration . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6

     3.1.     Exchange Value . . . . . . . . . . . . . . . . . . . . . . . . 6

     3.2.     Additional Consideration . . . . . . . . . . . . . . . . . . . 6

4.   Escrow    . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6

5.   Cancellation Fees and Expenses. . . . . . . . . . . . . . . . . . . . . 6

6.   Deliveries to Escrow Holder . . . . . . . . . . . . . . . . . . . . . . 7

     6.1.     By Seller. . . . . . . . . . . . . . . . . . . . . . . . . . . 7

     6.2.     By Buyer . . . . . . . . . . . . . . . . . . . . . . . . . . . 7

     6.3.     By Buyer and Seller. . . . . . . . . . . . . . . . . . . . . . 7

7.   Condition of Title. . . . . . . . . . . . . . . . . . . . . . . . . . . 8

     7.1.     Permitted Exceptions . . . . . . . . . . . . . . . . . . . . . 8

     7.2.     Title Provided by Seller . . . . . . . . . . . . . . . . . . . 8

8.   Conditions to the Close of Escrow . . . . . . . . . . . . . . . . . . . 8

     8.1.     Conditions Precedent to Buyer's Obligations. . . . . . . . . . 8

     8.1.1.   Title. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8

     8.1.2.   Representations, Warranties and Covenants of Seller. . . . . . 8

     8.1.3.   Seller's Deliveries. . . . . . . . . . . . . . . . . . . . . . 8

     8.2.     Conditions Precedent to Seller's Obligations . . . . . . . . . 9


                                       i
<PAGE>
                                                                            Page
                                                                            ----
<S>                                                                         <C>
9.   Approval of Seller's Constituents . . . . . . . . . . . . . . . . . . . 9

10.  Property "As-Is". . . . . . . . . . . . . . . . . . . . . . . . . . . . 9

     10.1.    NO SIDE AGREEMENTS OR REPRESENTATIONS; AS-IS PURCHASE. . . . . 9

     10.2.    Disclosures; Specific Acknowledgment Regarding Condition of
              Property . . . . . . . . . . . . . . . . . . . . . . . . . . . 12

11.  Title Insurance . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12

12.  Costs and Expenses. . . . . . . . . . . . . . . . . . . . . . . . . . . 12

13.  Disbursements and Other Actions . . . . . . . . . . . . . . . . . . . . 13

     13.1.    Escrow Holder. . . . . . . . . . . . . . . . . . . . . . . . . 13

     13.2.    By Transfer Agent. . . . . . . . . . . . . . . . . . . . . . . 13

     13.3.    Possession . . . . . . . . . . . . . . . . . . . . . . . . . . 13

     13.4.    Assumption of Liabilities. . . . . . . . . . . . . . . . . . . 13

14.  Joint Representations and Warranties. . . . . . . . . . . . . . . . . . 13

     14.1.    Authority. . . . . . . . . . . . . . . . . . . . . . . . . . . 14

     14.2.    Actions. . . . . . . . . . . . . . . . . . . . . . . . . . . . 14

     14.3.    Due Execution. . . . . . . . . . . . . . . . . . . . . . . . . 14

     14.4.    Valid and Binding. . . . . . . . . . . . . . . . . . . . . . . 14

     14.5.    Broker . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14

15.  Seller's Warranties and Representations . . . . . . . . . . . . . . . . 14

     15.1.    Non-Foreign Entity . . . . . . . . . . . . . . . . . . . . . . 14

     15.2.    Hazardous Substances . . . . . . . . . . . . . . . . . . . . . 14

     15.3.    Clean-up . . . . . . . . . . . . . . . . . . . . . . . . . . . 15

     15.4.    Claims . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15

     15.5.    Memberships. . . . . . . . . . . . . . . . . . . . . . . . . . 15

16.  Pre-Closing Covenants . . . . . . . . . . . . . . . . . . . . . . . . . 15


                                      ii
<PAGE>
                                                                            Page
                                                                            ----
<S>                                                                         <C>
     16.1.    No Transfers . . . . . . . . . . . . . . . . . . . . . . . . . 15

     16.2.    No Alterations . . . . . . . . . . . . . . . . . . . . . . . . 15

     16.3.    Maintenance. . . . . . . . . . . . . . . . . . . . . . . . . . 15

     16.4.    Obligations Under Contracts. . . . . . . . . . . . . . . . . . 15

     16.5.    Expenditures . . . . . . . . . . . . . . . . . . . . . . . . . 15

17.  Condemnation and Destruction. . . . . . . . . . . . . . . . . . . . . . 16

     17.1.    Eminent Domain or Taking . . . . . . . . . . . . . . . . . . . 16

     17.2.    Damage or Destruction. . . . . . . . . . . . . . . . . . . . . 16

18.  Utilities and Deposits. . . . . . . . . . . . . . . . . . . . . . . . . 17

     18.1.    Utilities. . . . . . . . . . . . . . . . . . . . . . . . . . . 17

     18.2.    Refundable Deposits. . . . . . . . . . . . . . . . . . . . . . 17

19.  Employees . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 17

     19.1.    Termination of Employees . . . . . . . . . . . . . . . . . . . 17

     19.2.    No Agreements or Liability . . . . . . . . . . . . . . . . . . 18

     19.3.    Indemnity. . . . . . . . . . . . . . . . . . . . . . . . . . . 18

20.  Mediation of Disputes . . . . . . . . . . . . . . . . . . . . . . . . . 18

21.  Arbitration of Disputes . . . . . . . . . . . . . . . . . . . . . . . . 18

22.  Notices   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 19

23.  Assignment. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 20

24.  Miscellaneous . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 20

     24.1.    Counterparts . . . . . . . . . . . . . . . . . . . . . . . . . 20

     24.2.    Partial Invalidity . . . . . . . . . . . . . . . . . . . . . . 20

     24.3.    Possession of the Property . . . . . . . . . . . . . . . . . . 20

     24.4.    Waivers. . . . . . . . . . . . . . . . . . . . . . . . . . . . 20

     24.5.    Successors and Assigns . . . . . . . . . . . . . . . . . . . . 20


                                     iii
<PAGE>
                                                                            Page
                                                                            ----
<S>                                                                         <C>
     24.6.    Professional Fees. . . . . . . . . . . . . . . . . . . . . . . 20

     24.7.    Entire Agreement . . . . . . . . . . . . . . . . . . . . . . . 20

     24.8.    Time of Essence. . . . . . . . . . . . . . . . . . . . . . . . 20

     24.9.    Construction . . . . . . . . . . . . . . . . . . . . . . . . . 20

     24.10.   Governing Law. . . . . . . . . . . . . . . . . . . . . . . . . 21

     24.11.   Wear and Tear. . . . . . . . . . . . . . . . . . . . . . . . . 21

     24.12.   No Recordation . . . . . . . . . . . . . . . . . . . . . . . . 21

     24.13.   Survival . . . . . . . . . . . . . . . . . . . . . . . . . . . 21

     24.14.   Disclaimer . . . . . . . . . . . . . . . . . . . . . . . . . . 21

     24.15.   Waiver of Jury Trial . . . . . . . . . . . . . . . . . . . . . 21
</TABLE>
    
          EXHIBIT A -    Legal Description
          EXHIBIT B -    Form of Grant Deed
          EXHIBIT C -    FIRPTA Affidavit
          EXHIBIT D -    Assignment and Assumption
          EXHIBIT E -    Bill of Sale and General Assignment of Intangibles
          EXHIBIT F -    Membership Lists
          EXHIBIT G -    Payables to be Assumed By Buyer 


                                     iv

<PAGE>


                           AGREEMENT OF PURCHASE AND SALE
                           AND JOINT ESCROW INSTRUCTIONS

   
          THIS AGREEMENT OF PURCHASE AND SALE AND JOINT ESCROW  INSTRUCTIONS
("AGREEMENT") is made and entered into as of _______________ ___, 1998, by and
among AHWAHNEE GOLF COURSE & RESORT, INC., a California corporation (the
"COMPANY"), NATIONAL INVESTORS FINANCIAL, INC., a California corporation and a
licensed California real estate broker ("NIF"), as Trustee of National Investors
Land Holding Trust VIII ("TRUST VIII") and NIF, as Trustee of National Investors
Land Holding Trust IX ("TRUST IX") (the Company, NIF as Trustee for Trust VIII
and NIF as Trustee for Trust IX being referred to collectively as "SELLER"), and
YOSEMITE WOODS FAMILY RESORT, INC., a California corporation ("BUYER").
    
                                          
                                  R E C I T A L S
   
          A.   Seller is the title holder and operator of property located
within the property commonly known as "Ahwahnee Golf Course and Resort", located
in the County of Madera, State of California, as more particularly described in
Exhibit A attached hereto (the "Real Property").  The Real Property includes,
among other things, a recreational vehicle park and lots for existing or
proposed single family dwellings.  Buyer is a wholly-owned subsidiary of
American Family Communities, Inc., a California corporation ("AFC").

          B.   The Company operates and manages the Real Property as agent of
and for the benefit of the beneficiaries of Trust VIII and Trust IX,
respectively.

          NOW, THEREFORE, in consideration of the foregoing Recitals, which
Recitals are incorporated herein by this reference, and for other good and
valuable consideration, the receipt of which is hereby acknowledged, Buyer and
Seller agree as follows:
    
                                          
                                     AGREEMENT

     1.   DEFINITIONS: For the purposes of this Agreement the following terms 
will be defined as follows:

     1.1. "ACTUAL KNOWLEDGE OF SELLER" means and is limited to the actual 
knowledge of David Lasker and James N. Orth without having conducted any 
independent inquiry or inspection, and shall not include the knowledge of any 
other persons or firms, it being understood and agreed by Buyer that neither 
David Lasker nor James N. Orth is charged with knowledge of all of the acts 
and/or omissions of predecessors in title to the Property or management of 
the Property before Seller's acquisition of the Property and the Actual 
Knowledge of Seller shall not include information or material which may be in 
the possession of Seller generally, but of which neither David Lasker nor 
James N. Orth is actually aware.

                                       1.

<PAGE>

     1.2.  "AFC" means American Family Communities, Inc., a California 
corporation, which is a wholly-owned subsidiary of AFH.

     1.3.  "AFH" means American Family Holdings, Inc., a Delaware 
corporation. Buyer is a wholly-owned subsidiary of AFC, which, in turn, is a 
wholly-owned subsidiary of AFH.

     1.4.  "ASSIGNMENT" shall have the meaning given thereto in Section 
6.1(d) hereof.

     1.5.  "BILL OF SALE" shall have the meaning given thereto in Section 
6.1(e) hereof.

   
     1.6.  "CLOSING DATE" means ___________, 1998, unless an earlier date is 
agreed to in a writing subsequent to this Agreement executed and delivered by 
each of the parties hereto to the other, and is the last date on which the 
Closing and Close of Escrow can occur, subject to extension as provided for 
in this Agreement.
    

     1.7.  "CLOSING" and "CLOSE OF ESCROW" are terms used interchangeably in 
this Agreement. The Closing or the Close of Escrow will be deemed to have 
occurred when the Grant Deed is recorded in the official records of the 
county in which the Property is located.

   
     1.8.  "EFFECTIVE DATE" means the date hereof.
    

     1.9.  "ENVIRONMENTAL AUDIT" means any environmental audit, review or 
testing of the Property performed by Buyer or any third party or consultant 
engaged by Buyer to conduct such study.

     1.10. "ENVIRONMENTAL LAW" means any law, statute, ordinance or 
regulation pertaining to health, industrial hygiene or the environment 
including, without limitation, CERCLA (Comprehensive Environmental Response, 
Compensation and Liability Act of 1980) and RCRA (Resources Conservation and 
Recovery Act of 1976), as amended.

     1.11. "ESCROW" shall have the meaning given thereto in Section 4 hereof.

     1.12. "ESCROW HOLDER" means _________________________________________
__________________________________________________________________________ .

     1.13. "EXCHANGE VALUE" is the adjusted appraised value of the Property 
with respect to Parcel 1 and Parcel 2 respectively, which takes into 
consideration various factors to balance the business value of the Property 
with respect to Parcels 1 and 2 within their present ownership structure.

     1.14. "EXHIBITS" means the following, each of which is attached hereto 
and incorporated herein by this reference:

<TABLE>
          <S>            <C>
          EXHIBIT A -    Legal Description
          EXHIBIT B -    Form of Grant Deed
          EXHIBIT C -    FIRPTA Affidavit

                                       2.

<PAGE>

          EXHIBIT D -    Assignment and Assumption
          EXHIBIT E -    Bill of Sale and General Assignment of Intangibles
          EXHIBIT F -    Membership Lists
          EXHIBIT G -    Payables to be Assumed By Buyer

</TABLE>

     1.15. "FIRPTA CERTIFICATE" shall have the meaning given thereto in 
Section 6.1(b) hereof.

     1.16. "GRANT DEED" shall have the meaning given thereto in Section 
6.1(a) hereof.

     1.17. "HAZARDOUS SUBSTANCE" means any substance, material or waste which 
is or becomes designated, classified or regulated as being "toxic" or 
"hazardous" or a "pollutant" or which is or becomes similarly designated, 
classified or regulated, under any Environmental Law, including asbestos, 
petroleum and petroleum products.

   
     1.18. "IMPROVEMENTS" means all improvements and fixtures situated on the 
Real Property, including, without limitation, the RV Park.

     1.19. "INTANGIBLES" means all of Seller's right, title and interest in 
and to all intangible property used, owned or issued solely and strictly in 
connection with the Real Property, Improvements and Personal Property, 
including, but not limited to:  (i) trade names and trademarks, contract 
rights, accounts receivable and other intangible property used in connection 
with the ownership and operation of the Property; (ii) all licenses, permits, 
certificates of occupancy, approvals, dedications and entitlements issued, 
approved or granted by any governmental authorities having jurisdiction over 
the Property; (iii) all membership now in existence and unsold or unissued 
memberships in the RV Park and all rights of Seller under the Membership 
Bylaws of the RV Park; and(iv) all development rights, conditional use 
permits, variances and other intangible rights, titles, interests and 
privileges owned by Seller and related to or issued in connection with the 
Land and/or Improvements, its use, occupancy, operation and development, but 
in no way related to Seller's financial data or other proprietary information 
or other property of Seller.  

     1.20. "INVESTORS" means the beneficiaries of Trust VIII and Trust IX.
    

     1.21. "NOTICES" will be sent as provided in Section 22 to:
   
          Seller:              National Investors Financial, Inc.
                               4675 MacArthur Court, Suite 1240
                               Newport Beach, California 92660
                               Attn:  Mr. David Lasker
                               Telephone:  (949) 833-8600
                               Facsimile:  (949) 752-9753
    

                                       3.

<PAGE>
   
          with a copy to:      Arter & Hadden LLP
                               725 South Figueroa Street, 34th Floor
                               Los Angeles, CA  90017
                               Attn:  Bruce H. Newman, Esq.
                               Telephone:  (213) 430-3000
                               Facsimile:  (213) 617-9255
    

          Buyer:               Yosemite Woods Family Resort, Inc.
                               _____________________________
                               _____________________________
                               Attn:________________________
                               Telephone:  _________________
                               Facsimile:  _________________

   
          with a copy to:      Arter & Hadden LLP
                               725 South Figueroa Street, 34th Floor 
                               Los Angeles, CA  90017
                               Attn:  Bruce H. Newman, Esq.
                               Telephone:  (213) 430-3000
                               Facsimile:  (213) 617-9255
    

          Escrow Holder:       _____________________________
                               _____________________________
                               _____________________________
                               Attn:________________________
                               Telephone:  _________________
                               Facsimile:  _________________

     1.22. "OPENING OF ESCROW" shall have the meaning given thereto in 
Section 4 hereof.

     1.23. "OTHER ASSETS" means cash, cash equivalent, notes and other 
negotiable instruments and any and all other assets in the possession or 
control of Seller, the value of which is determined by possession, and any 
other assets other than the Real Property, Personal Property or Intangibles 
relating to the Real Property.

     1.24. "PERMITTED EXCEPTIONS" shall have the meaning given thereto in 
Section 7.1 hereof.

   
     1.25. "PERSONAL PROPERTY" means the equipment, furniture and fixtures, 
supplies, books and records, Records, advertising materials, brochures, 
literature, office supplies, stationery, equipment, inventory, tools, 
appliances, display cases, and other tangible fixed assets existing on the 
Closing Date on the Property, and all such other tangible fixed assets 
existing on the Closing Date on the Property.
    
   
     1.26. "PROPERTY" means collectively, (i) the Real Property, (ii) the 
Improvements, (iii) the Intangibles, (iv) the Personal Property, (v) the 
Other Assets, and (vi) the Records.
    
                                       4.

<PAGE>

     1.27.  "PROSPECTUS" means the Consent Solicitation Statement/Prospectus 
of Buyer.

   
     1.28.  "REAL PROPERTY" means that certain real property located in the 
County of Madera, State of California more particularly described in Exhibit 
A attached hereto.  The Real Property is further described in the Recitals to 
this Agreement.  The Real Property is adjacent to, and does not include,  a 
golf course and country club facilities.
    

   
     1.29.  "RECORDS" means the list of members of the RV Park, membership 
account statements and such of Seller's books and records pertaining to the 
Property including, without limitation, the RV Park and the Residential Lots.
    

     1.30.  "RESIDENTIAL LOTS" means developed and undeveloped lots for 
single family dwellings located within Parcel 1 set forth on Exhibit A 
attached hereto.

     1.31.  "RV PARK" means the recreational vehicle park consisting of 
developed and undeveloped lots and six cabins, all located on a portion of 
the Real Property and operated by Western Horizons.

     1.32.  "TITLE COMPANY" means __________________________________________.

     1.33.  "TITLE POLICY" shall have the meaning given thereto in Section 11 
hereof.

     1.34.  "TRANSFER AGENT"  means ____________________, who address is 
__________________, Attn:  ___________, Facsimile No. ___________.

   
     1.35.  "UNIT" means, collectively, one (1) share of common stock, plus 
warrants to purchase three (3) additional shares of common stock, in AFH.
    

     2.   PURCHASE AND SALE:  

   
     2.1.  PURCHASE AND SALE.  Upon and subject to the terms and conditions 
set forth in this Agreement, Seller agrees to sell to Buyer and Buyer agrees 
to buy from Seller the Property, together with all easements, hereditaments, 
entitlements (to the extent transferable) and appurtenances thereto.  Buyer's 
acquisition of the Property will be subject to liabilities only for current 
payables incurred in the ordinary course of Seller's business, including the 
Open Purchase Orders, and for property taxes all as set forth in Exhibit G.  
All other liabilities of Seller, if any, are not assumed by Buyer and shall 
remain the liability of Seller.  In consideration of Seller's sale of the 
Property to Buyer, Buyer will (a) deliver to the Investors the Exchange Value 
in accordance with Section 3, and (b) perform all of Buyer's other 
obligations hereunder.  
    

   
     2.2. Substance of Transactions.  Notwithstanding any other provision of 
this Agreement, the transfer of the Property directly from Seller to Buyer is 
for convenience purposes only to effect expeditiously the culmination of the 
transfers set forth in this Section 2.2, and for all purposes hereunder it is 
the intent of the parties that such transfer reflects the following 
transfers, which shall occur in the following order;  (i) all of the 
Investors, through their approval of the transactions contemplated under this 
Agreement, contribute all of their interests in the Property to AFH in 
exchange for Units, such Units to be distributed to them pursuant to Sections 
    

                                       5.
<PAGE>

   
3 and 13.2 hereof;  (ii) AFH contributes the Property to AFC as a 
contribution to the capital of AFC;  and (iii) AFC contributes the Property 
to Buyer as a contribution to the capital of Buyer.  Seller's transfer of the 
Property directly to Buyer reflects Seller's transfer of the Property from 
the Investors to AFH, from AFH to AFC, and from AFC to the Buyer, in each 
instance in Seller's capacity as the agent of and on behalf of such 
transferors.
    

     3.   CONSIDERATION:

   
     3.1. EXCHANGE VALUE.  In consideration for the sale of the Property 
to Buyer, Buyer will deliver to Seller an amount equal to the Exchange Value 
for the Property.  The Exchange Value for the ownership interests of the 
Property with respect to Parcel 1 is $______________, and the Exchange Value 
for the ownership interests of the Property with respect to Parcel 2 is 
$______________, which shall be paid in the form of, and by issuance and 
delivery of, ____ Units to the investors of Seller, to be distributed by the 
Transfer Agent at the Closing outside of Escrow in accordance with Section 
13.2 hereof. Upon the request of any party hereto, whether made before or 
after the Closing, the parties hereto will allocate the Exchange Value to the 
Real Property, the Improvements, the Intangibles, the Personal Property and 
the Other Assets.

     3.2. ADDITIONAL CONSIDERATION.  If, after the Close of Escrow, Buyer 
completes the sale of the Property for a purchase price which exceeds the 
appraised value of the Property, as set forth in the appraisal dated March, 
1998 prepared by ____________________________ (the "Appraised Value"), Buyer 
will pay to Seller an amount calculated pursuant to the terms of this Section 
3.2, which shall be paid in the form of, and by issuance and delivery of, an 
additional number of Units equal to the quotient of the net cash proceeds 
(exclusive of interest on deferred purchase price payments)  received by 
Buyer for such sale on or before December 31, 1999 up to 200% of the 
Appraised Value divided by $20.  (For example, if the Appraised Value of the 
Property was $1,750,000 and Buyer received by December 31, 1999 net cash sale 
proceeds in the amount of $3,600,000, then the maximum number of additional 
Units available for allocation among Seller's investors would be $1,750,000 
divided by $20 or 87,500 Units.)
    

     4.   ESCROW:  Immediately upon execution of this Agreement, Buyer and 
Seller will open an escrow (the "ESCROW") with the Escrow Holder by 
delivering to Escrow Holder a fully executed copy of this Agreement (the 
"OPENING OF ESCROW").  The purchase and sale of the Property will be 
completed through the Escrow.  Buyer and Seller agree to execute any 
additional instructions consistent with this Agreement which are reasonably 
required by the Escrow Holder.  If there is a conflict between any printed 
escrow instructions and this Agreement, the terms of this Agreement will 
govern.

     5.   CANCELLATION FEES AND EXPENSES:  If the Closing does not occur at 
the time and in the manner provided in this Agreement because of the default 
of one of the parties, the non-defaulting party has the right to cancel the 
Escrow by written notice to the defaulting party and to the Escrow Holder.  
All costs of cancellation, if any, will be paid by the defaulting party.


                                      6.
<PAGE>


     6.   DELIVERIES TO ESCROW HOLDER:

     6.1. BY SELLER.  On or prior to the Closing Date, Seller will deliver or 
cause to be delivered to Escrow Holder the following items:

          (a)  Two Grant Deeds ("GRANT DEEDS"), in the form attached to this
Agreement as Exhibit B, duly executed and acknowledged by NIF, as Trustee of
Trust VIII, and NIF, as Trustee for Trust IX, respectively, and in recordable
form, conveying the Property to Buyer.

          (b)  A Transferor's Certificate of Non-Foreign Status attached to 
this Agreement as Exhibit C ("FIRPTA CERTIFICATE"), duly executed by or on 
behalf of Seller. 

          (c)  A properly executed California Form RE 590 or other evidence 
sufficient to establish that Buyer is not required to withhold any portion of 
the Exchange Value pursuant to Sections 18805 and 26131 of the California 
Revenue and Taxation Code ("FORM 590").

          (d)  An Assignment and Assumption of Agreements ("ASSIGNMENT") duly 
executed by Seller in favor of Buyer in the form attached to this Agreement 
as Exhibit D.

          (e)  If requested by Buyer, a quitclaim deed to the Property or any 
portion thereof in favor of Buyer, duly executed and acknowledged by the 
Company.

          (f)  A Bill of Sale and General Assignment of Intangibles in the 
form attached to this Agreement as Exhibit E ("BILL OF SALE"), duly executed 
by Seller and conveying all right, title and interest of Seller in the 
Personal Property and the Intangibles to Buyer.

          (g)  Such corporate resolutions, certificates of good standing 
and/or other corporate or partnership documents relating to Seller as are 
reasonably required by Buyer or Escrow Holder or both in connection with this 
transaction.

     6.2.  BY BUYER.  On or prior to the Closing Date, Buyer will deliver or 
cause to be delivered to Escrow Holder the following items:

          (a)  Such corporate resolutions, certificates of good standing 
and/or other corporate or partnership documents relating to Buyer as are 
reasonably required by Seller or Escrow Holder or both in connection with 
this transaction.

          (b)  Amounts due to pay costs and expenses as set forth in Section 
12 hereof.

     6.3.  BY BUYER AND SELLER.  Buyer and Seller will each deposit such 
other instruments consistent with this Agreement as are reasonably required 
by Escrow Holder or otherwise required to close escrow.  In addition Seller 
and Buyer hereby designate Escrow Holder as the "REPORTING PERSON" for the 
transaction pursuant to Section 6045(e) of the Internal Revenue Code. 


                                      7.
<PAGE>


     7.   CONDITION OF TITLE:

     7.1. PERMITTED EXCEPTIONS.  At the Close of Escrow, fee simple title to 
the Property will be conveyed to Buyer by Seller by Grant Deed, subject only 
to the following title matters ("PERMITTED EXCEPTIONS"):

          (a)  all property tax liens (whether or not payments of property 
taxes are delinquent) and all other matters shown in that certain Preliminary 
Report dated as of _______________, issued by the Title Company, bearing 
Order No. ________________, except Exception Nos. __________________________
_________________________________; and

          (b)  matters affecting the condition of title to the Property 
created by, at the request of or with the written consent of Buyer.

     7.2.  TITLE PROVIDED BY SELLER.  The parties agree that (a) except as 
specifically provided in the Grant Deed or implied by law, Seller makes no 
express or implied warranties regarding the condition of title to the 
Property, and (b) Buyer shall rely solely on the Title Policy for protection 
against any title defects.

     8.   CONDITIONS TO THE CLOSE OF ESCROW:

     8.1.  CONDITIONS PRECEDENT TO BUYER'S OBLIGATIONS.  The following 
conditions must be satisfied not later the earlier of the Closing Date or 
such other period of time as may be specified below:

          8.1.1.  TITLE.  As of the Closing, the Title Company will issue 
or have committed to issue to Buyer the title policy described in Section 11.

          8.1.2.  REPRESENTATIONS, WARRANTIES AND COVENANTS OF SELLER.  
Seller will have duly performed each and every agreement to be performed by 
seller hereunder and, subject to the provisions of Section 10, Seller's 
express representations and warranties set forth in this Agreement will be 
true and correct in all material respects as of the Closing Date.  However, 
notwithstanding anything to the contrary stated or implied in this Section 
8.1.2, Seller shall have no liability for the breach of any representations, 
warranties or covenants set forth in this Agreement, whether express or 
implied, absent a finding by a court of competent jurisdiction that either 
David Lasker or James N. Orth or both of them withheld information with 
respect thereto from Buyer or falsified information delivered to and relied 
upon by Buyer and that such action amounted to a violation of a 
representation or warranty set forth herein.

          8.1.3.    SELLER'S DELIVERIES.  Seller will have delivered the items 
described in Section 6.1.

          The conditions set forth in this Section 8.1 are solely for the
benefit of Buyer and may be waived only by Buyer.  At all times buyer has the
right to waive any condition.  Such waiver or waivers must be in writing to
Seller.  If any conditions are not satisfied on or before the Closing Date, and
Buyer has not waived the unsatisfied conditions, Seller will not be deemed to 


                                        8.
<PAGE>


be in default (unless Seller has breached Sections 8.1.2 or 8.1.3 above) and 
Buyer's sole remedy will be to terminate this Agreement.

          8.2.      CONDITIONS PRECEDENT TO SELLER'S OBLIGATIONS.  The close 
of Escrow and Seller's obligations with respect to this transaction are 
subject to the following conditions precedent:  (a) Buyer's delivery to 
Escrow Holder on or before the Closing Date, of the items described in 
Section 6.2; (b) the approval of such of Seller's constituents as seller 
shall deem necessary or advisable in its sole and absolute discretion as set 
forth in Section 9 hereof; (c) Buyer having duly performed each and every 
agreement to be performed by Buyer hereunder; and (d) Buyer's 
representations, warranties and covenants set forth in this Agreement, will 
be true and correct in all material respects as of the Closing Date.  The 
conditions set forth in this Section 8.2 are solely for the benefit of Seller 
and may be waived only by Seller, with such waiver or waivers to be in 
writing to Buyer.  If any conditions are not satisfied on or before the 
Closing Date, and Seller has not waived the unsatisfied conditions, Buyer 
will not be deemed to be in default (unless Buyer has breached Sections 
8.2(a), (c) or (d) above) and Seller's sole remedy will be to terminate the 
Agreement.

          9.        APPROVAL OF SELLER'S CONSTITUENTS:  Seller shall exercise 
reasonable diligence to obtain the approval of this transaction by such of 
the constituents of Seller as Seller shall deem necessary or advisable, in 
its sole and absolute discretion, and shall notify Buyer and Escrow Holder 
when such approvals have been obtained.  If Seller is not able to obtain such 
approvals from such constituents on or before the date which is ____ days 
after the Effective Date, or such later date as is mutually agreed to by 
Buyer and Seller, then Seller may cancel this Agreement by notice to Buyer 
and Escrow Holder given prior to the end of that time period, and in that 
event Seller shall pay all title and escrow cancellation costs.  Seller shall 
indemnify and hold Buyer harmless from any claim, damage, loss, liability, 
action, settlement, including Buyer's reasonable attorneys' fees suffered by 
Buyer and which results from or relates to the Seller's securing approval of 
this transaction and transferring the Property to Buyer pursuant to such 
approval.  

          10.  PROPERTY "AS-IS":

          10.1.     NO SIDE AGREEMENTS OR REPRESENTATIONS; AS-IS PURCHASE.  
BUYER REPRESENTS, WARRANTS AND COVENANTS TO SELLER THAT BUYER HAD THE 
OPPORTUNITY TO INDEPENDENTLY AND PERSONALLY INSPECT THE PROPERTY AND 
IMPROVEMENTS, IF ANY, AND THAT BUYER HAS ENTERED INTO THIS AGREEMENT AFTER 
HAVING MADE SUCH PERSONAL EXAMINATION AND INSPECTION.  BUYER AGREES THAT 
BUYER WILL ACCEPT THE PROPERTY, IN ITS THEN CONDITION AS-IS AND WITH ALL ITS 
FAULTS, INCLUDING WITHOUT LIMITATION, ANY FAULTS AND CONDITIONS SPECIFICALLY 
REFERENCED IN THIS AGREEMENT, SUBJECT TO THE EXPRESS COVENANTS, INDEMNITIES, 
REPRESENTATIONS AND WARRANTIES MADE BY SELLER ELSEWHERE HEREIN.  NO PERSON 
ACTING ON BEHALF OF SELLER IS AUTHORIZED TO MAKE, AND BY EXECUTION HEREOF, 
BUYER ACKNOWLEDGES AND AGREES THAT, EXCEPT FOR THOSE REPRESENTATIONS, 
WARRANTIES, COVENANTS, INDEMNITIES AND AGREEMENTS EXPRESSLY MADE BY SELLER IN 
THIS AGREEMENT, SELLER HAS NOT MADE, DOES NOT MAKE AND SPECIFICALLY NEGATES 
AND DISCLAIMS ANY 


                                      9.
<PAGE>


REPRESENTATIONS, WARRANTIES, PROMISES, COVENANTS, AGREEMENTS OR GUARANTIES OF 
ANY KIND OR CHARACTER WHATSOEVER, WHETHER EXPRESS OR IMPLIED, ORAL OR 
WRITTEN, PAST, PRESENT OR FUTURE, OF, AS TO, CONCERNING OR WITH RESPECT TO:

     (A)  THE VALUE OF THE PROPERTY OR THE INCOME TO BE DERIVED THEREFROM;

     (B)  THE SUITABILITY OF THE PROPERTY FOR ANY AND ALL ACTIVITIES AND USES
WHICH BUYER MAY CONDUCT THEREON, INCLUDING ANY DEVELOPMENT OF THE PROPERTY; 

     (C)  THE HABITABILITY, MERCHANTABILITY, MARKETABILITY, PROFITABILITY OR
FITNESS FOR A PARTICULAR PURPOSE OF THE PROPERTY; 

     (D)  THE MANNER, QUALITY, STATE OF REPAIR OR LACK OF REPAIR OF THE
PROPERTY; 

     (E)  THE NATURE, QUALITY OR CONDITION OF THE PROPERTY, INCLUDING WITHOUT
LIMITATION, THE WATER, SOIL AND GEOLOGY; 

     (F)  THE TYPE, AVAILABILITY OR COST OF ANY ENTITLEMENTS REQUIRED TO DEVELOP
THE PROPERTY; 

     (G)  THE COMPLIANCE OF OR BY THE PROPERTY OR ITS OPERATION WITH ANY LAWS,
RULES, ORDINANCES OR REGULATIONS OF ANY APPLICABLE GOVERNMENTAL AUTHORITY OR
BODY; 

     (H)  THE MANNER, CONDITION OR QUALITY OF THE CONSTRUCTION OR MATERIALS, IF
ANY, INCORPORATED INTO THE PROPERTY; 

     (I)  COMPLIANCE WITH ANY ENVIRONMENTAL PROTECTION, POLLUTION OR LAND USE
LAWS, RULES, REGULATION, ORDERS OR REQUIREMENTS, INCLUDING BUT NOT LIMITED TO,
THE ENDANGERED SPECIES ACT, TITLE III OF THE AMERICANS WITH DISABILITIES ACT OF
1990 OR ANY OTHER LAW, RULE OR REGULATION GOVERNING ACCESS BY DISABLED PERSONS,
CALIFORNIA HEALTH & SAFETY CODE, THE FEDERAL WATER POLLUTION CONTROL ACT, THE
FEDERAL RESOURCE CONSERVATION AND RECOVERY ACT, THE U.S. ENVIRONMENTAL
PROTECTION AGENCY REGULATIONS AT 40 C.F.R., PART 261, THE COMPREHENSIVE
ENVIRONMENTAL RESPONSE COMPENSATION AND LIABILITY ACT OF 1980, AS AMENDED, THE
RESOURCES CONSERVATION AND RECOVERY ACT OF 1976, THE CLEAN WATER ACT, THE SAFE
DRINKING WATER ACT, THE HAZARDOUS MATERIALS TRANSPORTATION ACT, THE TOXIC
SUBSTANCE CONTROL ACT, AND REGULATIONS PROMULGATED UNDER ANY OF THE FOREGOING;


                                        10.

<PAGE>

     (J)  THE PRESENCE OR ABSENCE OF HAZARDOUS MATERIALS AT, ON, UNDER, OR
ADJACENT TO THE PROPERTY;

     (K)  THE CONTENT, COMPLETENESS OR ACCURACY OF ANY MATERIALS, INCLUDING ANY
INFORMATIONAL PACKAGE, COST TO COMPLETE ESTIMATE OR OTHER MATERIALS PREPARED BY
OR ON BEHALF OF SELLER;

     (L)  THE CONFORMITY OF THE IMPROVEMENTS TO ANY PLANS OR SPECIFICATIONS FOR
THE PROPERTY, INCLUDING ANY PLANS AND SPECIFICATIONS THAT MAY HAVE BEEN OR MAY
BE PROVIDED TO BUYER;

     (M)  THE CONFORMITY OF THE PROPERTY TO PAST, CURRENT OR FUTURE APPLICABLE
ZONING OR BUILDING REQUIREMENTS;

     (N)  DEFICIENCY OF ANY UNDERSHORING;

     (O)  DEFICIENCY OF ANY DRAINAGE; 

     (P)  THE FACT THAT ALL OR A PORTION OF THE PROPERTY MAY BE LOCATED ON OR
NEAR AN EARTHQUAKE FAULT LINE OR LOCATED IN AN ALQUIST-PRIOLO SPECIAL STUDY
ZONE;

     (Q)  THE EXISTENCE OF VESTED LAND USE, ZONING OR BUILDING ENTITLEMENTS
AFFECTING THE PROPERTY;

     (R)  ANY AND ALL REQUIREMENTS OR CONDITIONS OF APPROVAL OF STATE AND LOCAL
GOVERNMENTAL AGENCIES FOR DEVELOPMENT OF THE PROPERTY INCLUDING, WITHOUT
LIMITATION, THE CONSTRUCTION OF OFFSITE AND ONSITE ROADS, UTILITIES AND OTHER
IMPROVEMENTS; OR

     (S)  WITH RESPECT TO ANY OTHER MATTER CONCERNING THE PROPERTY EXCEPT AS MAY
BE OTHERWISE EXPRESSLY STATED HEREIN, INCLUDING ANY AND ALL SUCH MATTERS
REFERENCED, DISCUSSED OR DISCLOSED IN ANY DOCUMENTS DELIVERED BY SELLER TO
BUYER, IN ANY PUBLIC RECORDS OF ANY GOVERNMENTAL AGENCY OR ENTITY OR UTILITY
COMPANY, OR IN ANY OTHER DOCUMENTS AVAILABLE TO BUYER.

     BUYER FURTHER ACKNOWLEDGES AND AGREES THAT BUYER IS RELYING SOLELY ON ITS
OWN INVESTIGATION OF THE PROPERTY AND ITS OWN REVIEW OF ALL INFORMATION AND
DOCUMENTATION CONCERNING THE PROPERTY, AND NOT ON ANY INFORMATION PROVIDED OR TO
BE PROVIDED BY SELLER.  BUYER FURTHER ACKNOWLEDGES AND AGREES THAT ANY
INFORMATION MADE AVAILABLE TO BUYER OR PROVIDED OR TO BE PROVIDED BY OR ON
BEHALF OF SELLER WITH RESPECT TO THE PROPERTY WAS OBTAINED FROM A VARIETY OF
SOURCES AND THAT SELLER HAS NOT MADE ANY INDEPENDENT INVESTIGATION OR
VERIFICATION OF SUCH INFORMATION AND MAKES NO REPRESENTATIONS AS TO THE ACCURACY
OR COMPLETENESS OF SUCH 

                                      11.

<PAGE>

INFORMATION EXCEPT AS MAY OTHERWISE BE PROVIDED HEREIN. BUYER AGREES TO FULLY 
AND IRREVOCABLY RELEASE ALL SUCH SOURCES OF INFORMATION AND PREPARERS OF 
INFORMATION AND DOCUMENTATION TO THE EXTENT SUCH SOURCES OR PREPARERS ARE 
SELLER, OR ITS EMPLOYEES, OFFICERS, DIRECTORS, REPRESENTATIVES, 
BENEFICIARIES, INVESTORS, AGENTS, SERVANTS, ATTORNEYS, AFFILIATES, PARENT 
COMPANIES, SUBSIDIARIES, SUCCESSORS OR ASSIGNS FROM ANY AND ALL CLAIMS, 
DAMAGES AND LIABILITIES ARISING FROM SUCH INFORMATION OR DOCUMENTATION, 
EXCEPT IF AND TO THE EXTENT THAT BUYER EMPLOYS SUCH SOURCES OR PREPARERS OF 
INFORMATION TO ACT ON BEHALF OF BUYER, IN WHICH EVENT THE LIABILITY OF SUCH 
SOURCES OR PREPARERS OF INFORMATION TO BUYER SHALL BE DETERMINED BY THEIR OWN 
INDEPENDENT AGREEMENTS WITH BUYER, AND SELLER SHALL NOT BE LIABLE FOR SUCH 
AGREEMENTS OR OBLIGATIONS. SELLER IS NOT LIABLE OR BOUND IN ANY MANNER BY ANY 
ORAL OR WRITTEN STATEMENTS, REPRESENTATIONS OR INFORMATION PERTAINING TO THE 
PROPERTY, OR THE OPERATION THEREOF, FURNISHED BY ANY OF THE FOREGOING 
ENTITIES AND INDIVIDUALS OR ANY OTHER INDIVIDUAL OR ENTITY. 

     
     10.2. DISCLOSURES; SPECIFIC ACKNOWLEDGMENT REGARDING CONDITION OF 
PROPERTY.  Buyer acknowledges the disclosures expressly made by Seller in 
this Agreement, the Prospectus and in correspondence from Seller, its 
attorneys and/or its agents to Buyer, its attorneys and/or its agents.

     11.  TITLE INSURANCE:  At the Close of Escrow, the Title Company will 
issue to Buyer at Buyer's sole cost and expense an ALTA Standard Coverage 
Policy (1990) with coverage in an amount equal to the appraised value of the 
Real Property as determined by Buyer in its sole discretion, showing title to 
the real property vested in buyer, subject only to the permitted exceptions 
and the standard printed exceptions and conditions in the policy of title 
insurance ("TITLE POLICY").  If Buyer elects to obtain any additional 
endorsements or an extended coverage policy, the additional premium and costs 
of survey for the extended coverage policy and the cost of any endorsements 
will be at Buyer's sole cost and expense; however, Buyer's election to obtain 
an extended coverage policy will not delay the Closing and Buyer's inability 
to obtain an extended coverage policy or any such endorsements will not be 
deemed to be a failure of any condition to Closing.

     12.  COSTS AND EXPENSES:  Buyer will pay the costs of Closing the 
transaction as follows:

          (a)  all premiums for the Title Policy;
              
          (b)  all escrow fees and costs;
              
          (c)  all city and county documentary transfer taxes;
              
          (d)  all document recording charges;


                                      12.

<PAGE>              
          (e)  all sales taxes;
              
          (f)  one half of all escrow fees and costs;
              
          (g)  the entire additional cost of any ALTA extended coverage title
policy, the cost of any required survey and, the cost of any endorsements
required by Buyer; and

          (H)  All other costs and expenses necessarily incurred to close the
transaction.

     13.   DISBURSEMENTS AND OTHER ACTIONS:  

     13.1. ESCROW HOLDER.  At the Close of Escrow, Escrow Holder will 
promptly undertake all of the following:

          (a)  Cause the Grant Deeds (with documentary  transfer tax 
information to be affixed AFTER recording) to be recorded with the County 
Recorder and obtain conformed copies thereof for distribution to Buyer and 
Seller.

          (b)  Direct the Title Company to issue the Title Policy to Buyer 
within 15 BUSINESS DAYS after Closing.

          (c)  Deliver to Buyer the FIRPTA Certificate, the Form 590 and any 
other documents (or copies thereof) deposited into Escrow by Seller.  Deliver 
to Seller any other documents (or copies thereof) deposited into Escrow by 
Buyer.

          (d)  Notify the Transfer Agent by telephone and facsimile that the 
Close of Escrow has occurred.

   
     13.2. BY TRANSFER AGENT.  Promptly after the Close of 
Escrow, Transfer Agent shall deliver all Units in payment of the Exchange 
Value for the Property to the persons, at the addresses and in the amounts 
designated by Seller.
    

     13.3. POSSESSION.  Possession of the Other Assets in Seller's possession 
or control, the Records and all other Property shall be delivered by Seller 
to Buyer at the Close of Escrow.

     13.4. ASSUMPTION OF LIABILITIES.  All of Seller's accounts receivable 
existing at the Closing shall become the property of, and shall be delivered 
to, Buyer at the Close of Escrow. Any monies delivered to Seller after the 
Close of Escrow shall be held by Seller in trust for the account of Buyer, 
and Seller shall forthwith deliver such funds to Buyer.  Buyer shall be 
liable only for contracts expressly assumed by Buyer pursuant to the 
Assignment attached hereto as Exhibit D, and only those current payables 
existing at the Close of Escrow, including the Open Purchase Orders which are 
listed on Exhibit G hereto, and shall be responsible for the payment thereof 
following the Closing.  Seller shall remain responsible for all liabilities 
and payables not set forth on Exhibit G, or otherwise assumed by Buyer in 
writing.

     14.   JOINT REPRESENTATIONS AND WARRANTIES:  In addition to any express 
agreements of the parties contained herein, the following constitute 
representations and warranties of the 

                                      13.

<PAGE>

   
parties each to the other, provided that liability for any breach is subject 
to Sections 8.1.2 and 24.13 hereof:
    

     14.1. AUTHORITY.  Each party has the legal power, right and authority to 
enter into this Agreement and the instruments referenced herein, and to 
consummate this transaction.

     14.2. ACTIONS.  All requisite action (corporate, trust, partnership or 
otherwise) has been taken by each party in connection with the entering into 
of this Agreement, the instruments referenced herein, and the consummation of 
this transaction.  Except as provided in Section 9, no further consent of any 
partner, shareholder, creditor, investor, judicial or administrative body, 
governmental authority or other party is required.

     14.3. DUE EXECUTION.  The individuals executing this Agreement and the 
instruments referenced herein on behalf of each party and the partners, 
officers or trustees of each party, if any, have the legal power, right, and 
actual authority to bind each party to the terms and conditions of those 
documents.

     14.4. VALID AND BINDING.  This agreement and all other documents 
required to close this transaction are and will be valid, legally binding 
obligations of and enforceable against each party in accordance with their 
terms, subject only to applicable bankruptcy, insolvency, reorganization, 
moratorium laws or similar laws or equitable principles affecting or limiting 
the rights of contracting parties generally.

     14.5.  BROKER.  Seller represents and warrants to buyer, and buyer 
represents and warrants to Seller, that no broker or finder has been engaged 
by them, respectively, in connection with any of the transactions 
contemplated by this Agreement, or to its knowledge is in any way connected 
with any of such transactions.  Buyer will indemnify, save harmless and 
defend Seller from any liability, cost, or expense arising out of or 
connected with any claim for any commission or compensation made by any 
person or entity claiming to have been retained or contacted by Buyer in 
connection with this transaction.  Seller will indemnify, save harmless and 
defend Buyer from any liability, cost, or expense arising out of or connected 
with any claim for any commission or compensation made by any person or 
entity claiming to have been retained or contacted by seller in connection 
with this transaction.  This indemnity provision will survive the Closing or 
any earlier termination of this Agreement.

   
     15.   SELLER'S WARRANTIES AND REPRESENTATIONS:  Seller makes the 
following representations and warranties and acknowledges that buyer will 
rely on such representations and warranties in acquiring the Property, 
provided that liability for any breach is subject to Sections 8.1.2 and 24.13 
hereof:
    

     15.1. NON-FOREIGN ENTITY.  Seller is not a "foreign person" within the 
meaning of Section 1445(f)(3) of the Internal Revenue Code.

     15.2. HAZARDOUS SUBSTANCES.  To Seller's Actual Knowledge, since the 
date of Seller's acquisition of the Property, no Hazardous Substances are now 
or have been used, stored, 

                                      14.

<PAGE>

generated or disposed of on or within the Property except in the normal 
course of use and operation of the Property and in compliance with all 
applicable Environmental Laws.

     15.3.  CLEAN-UP.  To Seller's Actual Knowledge, since the date of 
Seller's acquisition of the property, there are and have been no federal, 
state or local enforcement, clean-up, removal, remedial or other governmental 
or regulatory actions instituted or completed affecting the Property, other 
than such other matters as may otherwise be disclosed in any Environmental 
Audit or in any other documents provided or made available to Buyer.

     15.4.  CLAIMS.  To Seller's Actual Knowledge, there are no outstanding 
claims that have been made by any third party against seller relating to any 
Hazardous Substances on or within the Property.

     15.5.  MEMBERSHIPS.  To Seller's Actual Knowledge, the list of members 
and the status of the payment of the membership dues for such members set 
forth in Exhibit F hereto are true, accurate and complete in all material 
respects. 

   
     The provisions of this Section 15 shall no longer bind Seller if 
this Agreement expires or is terminated for any reason, or if the Closing 
contemplated hereunder does not occur.
    

     16.    PRE-CLOSING COVENANTS.  So long as this Agreement remains in full 
force and effect:

     16.1.  NO TRANSFERS.  Without the prior written consent of Buyer, Seller 
will not convey any interest in the property and will not subject the 
Property to any additional liens, encumbrances, covenants, conditions, 
easements, rights of way or similar matters after the date of this Agreement, 
except as may be otherwise provided for in this agreement, which will not be 
eliminated prior to the Close of Escrow.  Notwithstanding the foregoing, 
Seller may continue to sell RV memberships in the regular course of business.

     16.2.  NO ALTERATIONS.  Seller will not make any material alterations to 
the Property without Buyer's consent, which will not be unreasonably withheld 
or delayed.

     16.3.   MAINTENANCE.  Seller will maintain the Property in substantially 
the same condition as it is in, as of the date of this Agreement, and manage 
the Property in accordance with Seller's established practices.

     16.4.   OBLIGATIONS UNDER CONTRACTS.  Seller will keep and perform all 
of the obligations to be performed by Seller under any contracts affecting 
the Property.  Without prior written consent of Buyer, which will not be 
unreasonably withheld or delayed, Seller will not enter into any contract or 
agreement providing for the provision of goods or services to or with respect 
to the Property or the operation thereof unless such contracts or agreements 
can be terminated without penalty by the closing date.  Seller will not enter 
into any leases for any portion of the property.

     16.5.   EXPENDITURES.  Seller will incur only expenditures necessary for 
the day-to-day operation and maintenance of the property, and will not incur 
capital expenditures or liabilities 

                                      15.

<PAGE>

not in the ordinary course of business.  Seller shall retain all Other Assets 
in Seller's possession on or after the date hereof except for payment of such 
permitted liabilities and expenditures.

     17.     CONDEMNATION AND DESTRUCTION:

     17.1.   EMINENT DOMAIN OR TAKING.  If proceedings under a power of 
eminent domain relating to the Property or any part thereof are commenced 
prior to Close of Escrow, Seller will promptly inform Buyer in writing.

          (a)  if such proceedings involve the taking of title to all or a
material interest in the Property, Buyer may elect to terminate this Agreement
by notice in writing sent within 10 DAYS of Seller's written notice to Buyer, in
which case neither party will have any further obligation to or rights against
the other except any rights or obligations of either party which are expressly
stated to survive termination of this Agreement.

          (b)  If the proceedings do not involve the taking of title to all or a
material interest in the Property, or if Buyer does not elect to terminate this
Agreement, this transaction will be consummated as described herein and any
award or settlement payable with respect to such proceeding will be paid or
assigned to Buyer upon Close of Escrow.

          (c)  If this sale is not consummated for any reason, any condemnation
award or settlement will belong to Seller.

     17.2.   DAMAGE OR DESTRUCTION.  Except as provided in this Section, 
prior to the Close of Escrow the entire risk of loss of damage by earthquake, 
flood, landslide, fire or other casualty is borne and assumed by Seller.  If, 
prior to the Close of Escrow, any part of the Improvements is damaged or 
destroyed by earthquake, flood, landslide, fire or other casualty, Seller 
will promptly inform Buyer of such fact in writing and advise Buyer as to the 
extent of the damage and whether it is, in Seller's reasonable opinion, 
"MATERIAL" or not "MATERIAL".

          (a)  If such damage or destruction is "MATERIAL", Buyer has the 
option to terminate this Agreement upon written notice to the Seller given 
not later than 10 DAYS after receipt of Seller's written notice to Buyer 
advising of such damage or destruction.

          (b)  For purposes hereof, "MATERIAL" is deemed to be any damage or 
destruction to the Improvements where the cost of repair or replacement is 
estimated to be more than 25% of the Exchange Value of the Property and will 
take more than 60 DAYS to repair.

          (c)  If this Agreement is so terminated, the provisions of Section 
5 will govern.

          (d)  If Buyer does not elect to terminate this Agreement, or if the 
casualty is not material, Seller will reduce the Exchange Value by the value 
reasonably estimated by Seller to repair or restore the damaged portion of 
the Improvements, less any sums expended by Seller to make emergency repairs 
to the Improvements or the Property or otherwise protect the physical 
condition of the Improvements or the Property, and this transaction will 
close pursuant to the terms of this Agreement.

                                      16.

<PAGE>

          (e)  If the damage is not material, Seller's notice to Buyer of the 
damage or destruction will also set forth Seller's reduced Exchange Value and 
Seller's allocation of value to the damaged portion of the Improvements.  If 
Buyer does not accept Seller's reduced Exchange Value, Buyer's sole remedy 
will be to terminate this Agreement.

          (f)  Whether or not the sale of the Property is consummated 
hereunder, all rights to insurance claims or proceeds in respect of damage or 
destruction to the Improvements occurring prior to the Close of Escrow will 
belong to Seller.

     18.     UTILITIES AND DEPOSITS:

     18.1.   UTILITIES.  Seller will notify all utility companies servicing 
the Property of the sale of the Property to Buyer and will notify the utility 
companies that all utility bills henceforth are to be sent to Buyer.  Buyer 
shall be entitled to receive any and all refunds of all utility deposits held 
by utility companies and Seller will assign to Buyer all of Seller's right, 
title and interest in any such utility deposits.

     18.2.   REFUNDABLE DEPOSITS.  To the extent there exists any refundable 
deposits made in connection with the development of the Property prior to the 
Closing ("Refundable Deposits"), Seller shall assign to Buyer all of Seller's 
right, title and interest in and to such Refundable Deposits.

     19.     EMPLOYEES:

     19.1.   TERMINATION OF EMPLOYEES.

          (a)  Effective no later than Closing, the Company will completely and
irrevocably terminate all agreements, contracts, arrangements, commitments and
other obligations pertaining to employment or in the nature of employment
contracts with all persons working at the Property, whether denominated as
"employees" or otherwise (the "Terminated Persons") (such terminations by Seller
are referred to collectively as the "Terminations").

          (b)  All wages, salary, accrued fringe benefits (including accrued
vacation pay), severance payments (if any), payments required by Consolidated
Omnibus Budget Reconciliation Act of 1986, as amended, and other liabilities,
compensation or amounts owed to Terminated Persons shall be fully paid by Seller
at or prior to Closing, except as follows:

               (i)  All Terminated Persons to whom Buyer is offering new 
employment who are entitled to accrued vacation pay as of Closing shall be 
given the option of (x) being paid their accrued vacation pay in cash by 
Seller immediately after Closing, or (y) if they accept the offer of new 
employment with Buyer, having a credit for their accrued vacation time 
included as a fringe benefit to which they would be entitled upon commencing 
employment with Buyer, subject to the policies and procedures of Buyer.

                                      17.

<PAGE>

               (ii) Terminated Persons who elect the first option specified 
in Section 5.1(b)(i) (or who do not accept the offer of new employment with 
Buyer) shall be paid their accrued vacation pay by Seller immediately after 
Closing.

          (c)  The notification to the employees of the option provided in
Section 19.1(a) shall be in a form mutually agreeable to Buyer and Seller.

          (d)  Seller shall grant Buyer reasonable opportunities to communicate
with all employees of the Company prior to the Closing for purposes of allowing
Buyer to convey offers of employment, for confirming the terms of such
employment, and for purposes related thereto.

     19.2.     NO AGREEMENTS OR LIABILITY.  Buyer does not agree to adopt or 
to continue in effect the terms and conditions of any collective bargaining 
agreement between Seller and any labor organization or of any employment 
contract between Seller and any employee of Seller.  Buyer further does not 
agree to retain any or all of the current employees of Seller or to maintain 
existing staffing levels or job classifications.  In the event that Buyer 
decides to make offers of employment to any or all of the current Employees 
of Seller, Buyer reserves the right to establish the terms of such offers of 
employment and does not agree to maintain or continue in effect any or all of 
the current terms and conditions of employment of such employees or to give 
them seniority or service credit of any kind for their prior employment. 

     19.3.     INDEMNITY.  Seller shall indemnify and hold buyer harmless 
from any liability, claims, costs, expenses, including attorney fees and 
litigation costs, arising out of or related to the employment of the 
terminated persons with Seller or arising out of or related to the 
terminations.

     20.  MEDIATION OF DISPUTES:  No party to this Agreement shall initiate 
any litigation against any other party to this Agreement concerning any 
controversy or claim arising out of or relating to this Agreement or any 
agreements or instruments relating hereto or delivered in connection 
herewith, including, but not limited to, any claim based on or arising from 
an alleged tort, unless and until (i) at least 60 days before the same shall 
be filed, a complete copy of each of the summons and complaint (and/or any 
other documentation required to initiate such litigation) to be filed by the 
complaining party shall have been delivered to the other party or parties to 
any such dispute, and (ii) the complaining party has made itself available to 
meet in Los Angeles, California with the other party or parties for no more 
than 3 business days of non-binding mediation.  Until and unless such 
mediation has taken place, the complaining party must give notice to the 
non-complaining party that it will, and then it must, make itself available 
for such mediation during at least 20 business days during the 60 days before 
the date on which such summons and complaint will be filed. 

     21.  ARBITRATION OF DISPUTES:  ANY CONTROVERSY OR CLAIM ARISING OUT OF 
OR RELATING TO THIS AGREEMENT OR ANY AGREEMENTS OR INSTRUMENTS RELATING 
HERETO OR DELIVERED IN CONNECTION HEREWITH, INCLUDING, BUT NOT LIMITED TO A 
CLAIM BASED ON OR ARISING FROM AN ALLEGED TORT WILL, AT THE REQUEST OF ANY 
PARTY, BE DETERMINED BY ARBITRATION IN ACCORDANCE WITH THE FEDERAL 
ARBITRATION ACT (9 U.S.C. SECTION 1 ET 

                                      18.

<PAGE>

SEQ.) UNDER THE AUSPICES AND RULES OF THE AMERICAN ARBITRATION ASSOCIATION 
("AAA").  THE AAA WILL BE INSTRUCTED BY EITHER OR BOTH PARTIES TO PREPARE A 
LIST OF THREE (3) JUDGES WHO HAVE RETIRED FROM THE SUPERIOR COURT OF THE 
STATE OF CALIFORNIA, A HIGHER CALIFORNIA COURT OR ANY FEDERAL COURT.  WITHIN 
10 DAYS OF RECEIPT OF THE LIST, EACH PARTY MAY STRIKE 1 NAME FROM THE LIST.  
THE AAA WILL THEN APPOINT THE ARBITRATOR FROM THE NAME(S) REMAINING ON THE 
LIST.  THE ARBITRATION WILL BE CONDUCTED IN SAN FRANCISCO, LOS ANGELES OR SAN 
DIEGO, WHICHEVER IS THE CLOSEST CITY TO THE NEXUS OF THE DISPUTE.  ANY 
CONTROVERSY IN INTERPRETATION OR ENFORCEMENT OF THIS PROVISION OR WHETHER A 
DISPUTE IS ARBITRABLE, WILL BE DETERMINED BY THE ARBITRATOR.  JUDGMENT UPON 
THE AWARD RENDERED BY THE ARBITRATOR MAY BE ENTERED IN ANY COURT HAVING 
JURISDICTION.  THE INSTITUTION AND MAINTENANCE OF AN ACTION FOR JUDICIAL 
RELIEF OR IN PURSUIT OF AN ANCILLARY REMEDY DOES NOT CONSTITUTE A WAIVER OF 
THE RIGHT OF ANY PARTY, INCLUDING THE PLAINTIFF, TO SUBMIT THE CONTROVERSY OR 
CLAIM TO ARBITRATION.

NOTICE:  BY INITIALING IN THE SPACE BELOW YOU ARE AGREEING TO HAVE ANY 
DISPUTE ARISING OUT OF THE MATTERS INCLUDED IN THE 'ARBITRATION OF DISPUTES' 
PROVISION DECIDED BY NEUTRAL ARBITRATION AS PROVIDED BY CALIFORNIA LAW AND 
YOU ARE GIVING UP ANY RIGHTS YOU MIGHT POSSESS TO HAVE THE DISPUTE LITIGATED 
IN A COURT OR BY JURY TRIAL.  BY INITIALING IN THE SPACE BELOW YOU ARE GIVING 
UP YOUR JUDICIAL RIGHTS TO DISCOVERY AND APPEAL UNLESS SUCH RIGHTS ARE 
SPECIFICALLY INCLUDED IN THE "ARBITRATION OF DISPUTES" PROVISION.  IF YOU 
REFUSE TO SUBMIT TO ARBITRATION AFTER AGREEING TO THIS PROVISION, YOU MAY BE 
COMPELLED TO ARBITRATE UNDER THE AUTHORITY OF THE CALIFORNIA CODE OF CIVIL 
PROCEDURE.  YOUR AGREEMENT TO THIS ARBITRATION PROVISION IS VOLUNTARY.

WE HAVE READ AND UNDERSTAND THE FOREGOING AND AGREE TO SUBMIT DISPUTES 
ARISING OUT OF THE MATTERS INCLUDED IN THE 'ARBITRATION OF DISPUTES' 
PROVISION TO NEUTRAL ARBITRATION.

          BUYER'S INITIALS ________     SELLER'S INITIALS _________

     22.  NOTICES:  All notices or other communications required or permitted 
hereunder must be in writing, and must be personally delivered (including by 
means of professional messenger service) or sent by overnight courier, or 
sent by registered or certified mail, postage prepaid, return receipt 
requested to the addresses set forth in Section 1 hereof.  All notices sent 
by mail will be deemed received 2 days after the date of mailing and all 
notices sent by other means permitted herein shall be deemed received on the 
earlier of the date delivered or the date on which delivery is refused.

                                      19.

<PAGE>

     23.   ASSIGNMENT:  Neither party shall have the right to assign this 
Agreement without the other party's prior written consent. 

     24.    MISCELLANEOUS:

     24.1.  COUNTERPARTS.  This Agreement may be executed in counterparts.

     24.2.  PARTIAL INVALIDITY.  If any term or provision of this Agreement 
will be deemed to be invalid or unenforceable to any extent, the remainder of 
this Agreement will not be affected thereby, and each remaining term and 
provision of this Agreement will be valid and be enforced to the fullest 
extent permitted by law. 

     24.3.  POSSESSION OF THE PROPERTY.  SELLER WILL DELIVER POSSESSION OF 
THE PROPERTY TO BUYER UPON THE CLOSE OF ESCROW. 

     24.4.  WAIVERS.  No waiver of any breach of any covenant or provision 
contained herein will be deemed a waiver of any preceding or succeeding 
breach thereof, or of any other covenant or provision contained herein.  No 
extension of time for performance of any obligation or act will be deemed an 
extension of the time for performance of any other obligation or act except 
those of the waiving party, which will be extended by a period of time equal 
to the period of the delay.

     24.5.  SUCCESSORS AND ASSIGNS.  This Agreement is binding upon and 
inures to the benefit of the permitted successors and assigns of the parties 
hereto.

     24.6.  PROFESSIONAL FEES.  In the event of the bringing of any action, 
arbitration or suit by a party hereto against another party hereunder by 
reason of any breach of any of the covenants, agreements or provisions on the 
part of the other party arising out of this Agreement, then in that event the 
prevailing party will be entitled to have the recovery of and from the other 
party all costs and expenses of the action, mediation or suit, actual 
attorneys' fees, witness fees and any other professional fees resulting 
therefrom.

     24.7.  ENTIRE AGREEMENT.  This Agreement (including all Exhibits 
attached hereto) constitutes the entire contract between the parties hereto 
with respect to the subject matter hereof and may not be modified except by 
an instrument in writing signed by the party to be charged.

     24.8.     TIME OF ESSENCE.  Seller and Buyer hereby acknowledge and 
agree that time is strictly of the essence with respect to each and every 
term, condition, obligation and provision hereof.

     24.9.     CONSTRUCTION.  Seller and Buyer and their respective advisors 
believe that this Agreement is the product of all of their efforts, that it 
expresses their agreement and that it should not be interpreted in favor of 
or against either Buyer or Seller.  The parties further agree that this 
Agreement will be construed to effectuate the normal and reasonable 
expectations of a sophisticated seller and buyer.

                                      20.

<PAGE>

     24.10.    GOVERNING LAW.  The parties hereto expressly agree that this 
Agreement will be governed by, interpreted under, and construed and enforced 
in accordance with the laws of the State of California.

     24.11.    WEAR AND TEAR.  Buyer specifically acknowledges that Seller 
will continue to use the property in the course of its business and accepts 
the fact that reasonable wear and tear will occur after the date of this 
Agreement.  Buyer specifically agrees that Seller is not responsible for 
repairing such reasonable wear and tear and that Buyer is prohibited from 
raising such wear and tear as a reason for not consummating this transaction 
or for requesting a reduction in the Exchange Value.

     24.12.    NO RECORDATION.  No memorandum or other document relating to 
this Agreement will be recorded without the prior written consent of Seller, 
and any such consent or approval will be conditioned upon buyer providing 
Seller with a quitclaim deed fully executed and acknowledged by Buyer, 
quitclaiming any and all interests that it may have in the property to 
Seller, which quitclaim deed seller may record in the event that this 
Agreement is terminated or the transaction contemplated herein is not 
consummated.

   
     24.13.    SURVIVAL.  All obligations of the parties contained herein 
which by their terms do not arise until after the Close of Escrow and any 
other provisions of this Agreement which by their terms survives the Close of 
Escrow, shall survive the Close of Escrow.  Notwithstanding anything to the 
contrary contained in this Agreement, the representations and warranties 
contained in this Agreement shall survive the Closing for a period of 1 year; 
provided that any claims by one party hereto must be made in writing to the 
other party within the 1 year period.
    

     24.14.    DISCLAIMER.  Nothing herein creates any right or remedy for 
the benefit of any person not a party hereto, nor creates a fiduciary 
relationship, an agency or a partnership.  All obligations of the parties 
contained herein which by their terms do not arise until after the close of 
Escrow and any other provisions of this Agreement which by their terms 
survives the close of Escrow, shall survive the Close of Escrow.

   
     24.15.    WAIVER OF JURY TRIAL.  EACH PARTY, ACTING WITH KNOWLEDGE OF 
ITS RIGHTS AFTER A FULL OPPORTUNITY TO CONSULT WITH COUNSEL, VOLUNTARILY 
WAIVES ALL RIGHTS TO TRIAL BY JURY IN ALL PROCEEDINGS FOR WHICH A TRIAL BY 
JURY WOULD OTHERWISE BE AVAILABLE OR REQUIRED, AND WHICH INVOLVE ANY MATTER 
ARISING OUT OF OR CONNECTED WITH RIGHTS OR DUTIES UNDER, OR ENFORCEMENT OR 
INTERPRETATION OF, THIS AGREEMENT.
    


                                      21.

<PAGE>

     IN WITNESS WHEREOF, the parties hereto have executed this Agreement as of
the date and year hereinabove written.


"SELLER":                                 "BUYER":

NATIONAL INVESTORS FINANCIAL, INC., A     YOSEMITE WOODS FAMILY RESORT, INC.,
CALIFORNIA CORPORATION, AS TRUSTEE OF     A CALIFORNIA CORPORATION
NATIONAL INVESTORS LAND HOLDING TRUST
VIII
By:                                       By: 
     ---------------------------------        ------------------------
Its:                                      Its:
     ---------------------------------        ------------------------

                                          and

                                          By: 
                                              ------------------------
                                          Its:
                                              ------------------------

NATIONAL INVESTORS FINANCIAL, INC., A
CALIFORNIA CORPORATION, AS TRUSTEE OF
NATIONAL INVESTORS LAND HOLDING TRUST IX
                     
By: 
    -----------------------------------
Its: 
     ----------------------------------

AHWAHNEE GOLF COURSE AND RESORT,
INC., A CALIFORNIA CORPORATION

By: 
    -----------------------------------
Its: 
     ----------------------------------



Agreed to and accepted
by Escrow Holder:

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


By:
    ------------------------------------

Its: 
     -----------------------------------

                                      22


<PAGE>
                                     EXHIBIT A
                                          
                                 LEGAL DESCRIPTION
                    







<PAGE>
                                     EXHIBIT B

                                    FORM OF DEED

RECORDING REQUESTED BY,
WHEN RECORDED MAIL TO:

   
Arter & Hadden
725 South Figueroa Street, Suite 3400
Los Angeles, California  90017
Attn:  Bruce H. Newman, Esq.
    

_______
       (Above Space For Recorder's Use Only)

GRANT DEED

     In accordance with Section 11932 of the California Revenue and Taxation
Code, Grantor has declared the amount of transfer tax which is due by a separate
statement which is not being recorded with this Grant Deed.

     FOR A VALUABLE CONSIDERATION, RECEIPT OF WHICH IS HEREBY ACKNOWLEDGED,
_________________________ ("Grantor"), hereby grants to YOSEMITE WOODS FAMILY
RESORT, INC., A CALIFORNIA CORPORATION ("Grantee"), the real property in the
County of Madera, State of California, and described in Exhibit A attached
hereto and made a part hereof.



DATED: _____________________, 1997

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

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

                              By:  
                                   -------------------------------------
                              Its: 
                                   -------------------------------------


MAIL TAX STATEMENTS TO:


<PAGE>
                              
                         ACKNOWLEDGMENT


STATE OF CALIFORNIA      )
                         ) ss.
COUNTY OF _______________)


     On ____________________, before me _____________________________________,
personally appeared _______________________, personally known to me (or proved
to me on the basis of satisfactory evidence) to be the person(s) whose name(s)
is/are subscribed to the within instrument and acknowledged to me that
he/she/they executed the same in his/her/their authorized capacity(ies), and
that by his/her/their signature(s) on the instrument the person(s), or the
entity upon behalf of which the person(s) acted, executed the instrument.

     WITNESS my hand and official seal.



- ----------------------------------
Notary Public in and for said
County and State                                  [SEAL]




<PAGE>

Document No. ____________________  Date Recorded_________________


     STATEMENT OF TAX DUE AND REQUEST THAT TAX DECLARATION
     NOT BE MADE A PART OF THE PERMANENT RECORD
     IN THE OFFICE OF THE COUNTY RECORDER

     (Pursuant to Section 11932 R&T Code)

To:  Registrar-Recorder
     County of __________________________

Request is hereby made in accordance with the provisions of the Documentary
Transfer Tax Act that the amount of tax due not be shown on the original
document which names:

                                   
- ------------------------------------
(as grantor)

and


- ------------------------------------
(as grantee)

Property described in the accompanying document is located in
(     ) unincorporated area or (x) City of__________________.

The amount of tax due on the accompanying document is $_______________.

_______   Computed on full value of property conveyed, or

_______   Computed on full value less liens and encumbrances remaining at time
          of sale.


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

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


By: 
    --------------------------------
Its: 
     -------------------------------



<PAGE>

                            EXHIBIT C

Seller's FIRPTA Affidavit

CERTIFICATION OF NON-FOREIGN STATUS



          Section 1445 of the Internal Revenue Code provides that a transferee
of a U.S. real property interest must withhold tax if the transferor is a
foreign person.  To inform the transferee that withholding of tax is not
required upon the disposition of a U.S. real property interest by
__________________________ ("TRANSFEROR"), each of the undersigned hereby
certifies the following on behalf of Transferor:

          1.   Transferor is not a foreign corporation, foreign partnership, 
foreign trust and foreign estate (as those terms are defined in the Internal 
Revenue Code and Income Tax Regulations);

          2.   Transferor's U.S. employer identification number is ___________; 
and

          3.   Transferor's office address is
_______________________________________, ___________________.

          Transferor understands that this certification may be disclosed to the
Internal Revenue Service by transferee and that any false statement contained
herein could be punished by fine, imprisonment or both.

          Under penalties of perjury each of the undersigned declares that he
has examined this certification and to the best of his knowledge and belief it
is true, correct and complete, and he further declares that he has authority to
sign the document on behalf of the Transferor.

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

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


                                   By: 
                                       --------------------------------
                                   Its:
                                        -------------------------------


<PAGE>

                                     EXHIBIT D

                             ASSIGNMENT AND ASSUMPTION
                                          
                                         OF
                                          
                                     AGREEMENTS


          THIS ASSIGNMENT AND ASSUMPTION OF AGREEMENTS (this "Assignment") is
executed as of ______________, but effective as of the Effective Date (as
hereinafter defined), by and among AHWAHNEE GOLF COURSE & RESORT, INC., a
California corporation (the "COMPANY"), NATIONAL INVESTORS FINANCIAL, INC., a
California corporation ("NIF"), as Trustee of National Investors Land Holding
Trust VIII ("TRUST VIII") and NIF, as Trustee of National Investors Land Holding
Trust IX ("TRUST IX") (the Company, NIF as Trustee for Trust VIII and NIF as
Trustee for Trust IX being referred to collectively as "ASSIGNOR"), and YOSEMITE
WOODS FAMILY RESORT, INC., a California corporation ("Assignee"), with reference
to the following facts:


                                          
                                     RECITALS:

          A.   Assignor, as the agent of and for the benefit of various
investors, holds title to that certain real property which includes an RV Park
and unimproved and improved single family lots, located in the County of Madera,
State of California, as more particularly described on Exhibit "A" attached
hereto and incorporated herein by reference (the "Property"), holds title to the
Property.

          B.   Concurrently herewith, Assignor has executed that certain Grant
Deed conveying and granting to Assignee the Property. 

          C.   As part of the transfer and conveyance of the Property to
Assignee, Assignor has agreed to transfer, assign, grant and convey to Assignee
all of its right, title and interest in and to all agreements relating to the
Property, on the terms and conditions herein contained.

          NOW, THEREFORE, in consideration of the foregoing Recitals, which
Recitals are by this reference incorporated herein, and for other good and
valuable consideration, the receipt and sufficiency of which are hereby
acknowledged, the parties hereto agree as follows:

          1.   ASSIGNMENT.  Assignor hereby grants, assigns, transfers, sets
over, sells, conveys and delivers to Assignee all of Assignor's right, title,
interest, benefits and privileges under the agreements relating to the Property
which are set forth in Exhibit "B" attached hereto and made a part hereof
(collectively, the "Agreements").  The assignment provided for in this


<PAGE>

Section 1 is effective concurrently with the transfer of the Property from 
Assignor to Assignee (the "Effective Date").

          2.   ASSIGNEE'S ASSUMPTION AND INDEMNIFICATION. Assignee hereby
accepts the assignment from Assignor, assumes and agrees to perform all duties
and obligations of Assignor under the terms of the Agreements which are required
to be performed on or after the Effective Date and agrees to indemnify, defend
and hold harmless Assignor from any and all liability, loss, damage, claim, cost
and expense (including, without limitation, reasonable attorneys' fees and
costs) arising or accruing out of a failure of Assignee to perform its
obligations under the Agreements to be performed on and after the Effective
Date.

          4.   DELIVERIES; REPORTS.  On or before the Effective Date, 
Assignor shall deliver to Assignee the original Agreements or if such 
original Agreements are not in Assignor's possession, certified copies of 
such Agreements.  Assignor shall furnish and deliver to Assignee, promptly 
after receipt thereof, duplicates or copies of all reports, notices, 
requests, demands, declarations, certificates or other instruments hereafter 
received by Assignor and relating to the Agreements.  Assignee's address for 
receipt of the foregoing is_________________________________________________
________________________.

          5.   FURTHER ASSURANCES.  Assignor and Assignee shall execute,
acknowledge and deliver all such instruments and take all such action as may be
necessary to further assure to Assignee the rights assigned hereby and the full
benefits hereof and to preserve and protect this Assignment and all of the
rights, powers and remedies of Assignee provided for herein. 

          6.   SUCCESSORS AND ASSIGNS.  This Assignment shall be binding upon
and inure to the benefit of the successors and assigns of the respective parties
hereto. 

          7.   GOVERNING LAW. This Assignment shall be governed by, and
construed in accordance with, the laws of the State of California.

          8.   COUNTERPARTS. This Assignment may be executed in several
counterparts, each of which shall be an original, but all of which taken
together shall constitute one and the same instrument.

          IN WITNESS WHEREOF, Assignor and Assignee have executed this
Assignment as of the date first above written but effective as of the Effective
Date. 

ASSIGNOR: 
          --------------------------------------

ASSIGNEE:
          --------------------------------------


<PAGE>

                                    EXHIBIT "A"

                                 LEGAL DESCRIPTION













<PAGE>

                                    EXHIBIT "B"

                                     CONTRACTS


















<PAGE>

                                     EXHIBIT E

                 BILL OF SALE AND GENERAL ASSIGNMENT OF INTANGIBLES


          This Bill of Sale and General Assignment of Intangibles is made as of
the ____ day of ___________________________, 1997 (this "Assignment"), by
AHWAHNEE GOLF COURSE & RESORT, INC., a California corporation (the "COMPANY"),
NATIONAL INVESTORS FINANCIAL, INC., a California corporation ("NIF"), as Trustee
of National Investors Land Holding Trust VIII ("TRUST VIII") and NIF, as Trustee
of National Investors Land Holding Trust IX ("TRUST IX") (the Company, NIF as
Trustee for Trust VIII and NIF as Trustee for Trust IX being referred to
collectively as "ASSIGNOR"), to YOSEMITE WOODS FAMILY RESORT, INC., a California
corporation ("Assignee").

                                          
                                   R E C I T A L

          Assignee and Assignor have entered into an Agreement of Purchase and
Sale and Joint Escrow Instructions dated ________, 1997 ("Agreement of Purchase
and Sale") under which Assignee has agreed to purchase from Assignor, that
certain real property and all buildings, structures and improvements on said
real property commonly identified as ______________________, _____________,
State of California and legally described on Exhibit A attached hereto (the
"Property").

                                TERMS AND CONDITIONS

          NOW THEREFORE, for good and valuable consideration, the receipt and
sufficiency of which is hereby acknowledged, the parties agree as follows:

          1.   Assignor hereby assigns, transfers and sets over unto Assignee,
its successors and assigns, all personal property of Seller, if any, located on
and used in connection with the operation of the improvements on the Property
(the "Personal Property").  Buyer accepts such Personal Property in its "AS-IS"
condition and "WITH ALL FAULTS".  Seller specifically disclaims all express or
implied warranties regarding the existence or condition of, or title to, such
Personal Property, including without limitation the implied warranties of
merchantability and suitability for a particular purpose.

          2.   Assignor hereby assigns, transfers and sets over unto Assignee,
its successors and assigns, all of its right, title and interest in and to the
following ("General Intangibles") if, and only to the extent, that the General
Intangibles exist and Assignor has the right to so transfer them:

               
(A)  All of Assignor's right, title and interest in and to all intangible
property used, owned or issued solely in connection with the Property, including
but not limited to, all licenses, permits, certificates of occupancy, approvals,
maps, dedications, subdivision


<PAGE>

maps and entitlements issued, approved or granted by any governmental 
agencies or instrumentalities having any jurisdiction over the Property (the 
"Authorities") or otherwise in connection with the Property; all development 
rights, conditional use permits, variances, "floor area ratio" development 
rights and other intangible rights, titles, interests, privileges and 
appurtenances owned by Assignor and related to or issued in connection with 
the Property and/or its use, occupancy, operation and/or development; all 
licenses, consents, easements, rights of way, and approvals required from 
private parties to make use of utilities and to insure vehicular and 
pedestrian ingress and egress to the Property; and any pending applications 
or requests as to any of the foregoing;

               (B)  All building plans, specifications and drawings,
engineering, and other documents prepared in connection with the construction,
reconstruction, maintenance, repair, or operation any improvements on the
Property (the "Improvements");

               (C)  All warranties and guarantees relating to the workmanship,
construction, installation materials, and design of the Improvements and the
personal property situated on the Property, including but not limited to those
made by or received from any third party with respect to any building, building
component, structure, fixture, machinery, equipment or material situated on,
contained in any building or other improvement situated on, or comprising a part
of any building or other improvement situated on any part of the Property;

               (D)  All rights, claims or awards benefiting the Property;

               (E)  All prepaid fees and fee credits, and all of Seller's right,
title and interest in and to refundable deposits, bonds and other collateral
furnished in connection with development of the Property; and

               (F)  All rights and general intangibles now owned by Assignor
solely in connection with the Property and any improvement and/or fixture
located on the Property, including, without limitation, the rights to hold, use,
sell and transfer the Property and Improvements and general intangibles.

          3.   Assignor hereby covenants that it will, at any time and from time
to time upon written request therefor, execute and deliver to Assignee, its
successors and assigns any new or confirmatory instruments and take such further
acts as Assignee may reasonably request to fully evidence the assignment
contained herein and to enable Assignee, its successors and assigns to fully
realize and enjoy the rights and interests assigned hereby.

          4.   Assignee hereby accepts the foregoing assignment.


          5.   Assignor hereby represents and warrants to Assignee that it 
has not previously assigned or hypothecated its interest in the foregoing 
described General Intangibles; however, Assignee shall have no claims or 
rights against Assignor, and Assignor shall have no obligation or liability 
to Assignee for any General Intangibles described herein which do not exist, 
or which Assignor does not have the right to transfer to Assignee.


<PAGE>

          6.   This Assignment shall be binding upon and inure to the benefit of
the legal representatives, assigns, or successors in interest of the Assignor
and Assignee.

          IN WITNESS WHEREOF, the Assignor has executed this Assignment as of
_________, 1997.


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

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


                                   By:
                                       --------------------------------
                                   Its: 
                                        -------------------------------


<PAGE>


                                  EXHIBIT F

                               MEMBERSHIP LISTS




    TYPE OF MEMBERSHIP            MEMBER NAME           STATUS OF DUES





TOTAL MEMBERS: ______


<PAGE>

                                     EXHIBIT G

                          PAYABLES TO BE ASSUMED BY BUYER













<PAGE>

                           AGREEMENT OF PURCHASE AND SALE
                           AND JOINT ESCROW INSTRUCTIONS

                                   BY AND BETWEEN


                     NATIONAL INVESTORS LAND HOLDING TRUST IV,
                                          
                                          
                                     AS SELLER
                                          
                                        AND
                                          
                             DELTA GREENS HOMES, INC.,
                             a California corporation,
                                          
                                          
                                      AS BUYER
                                          
                                          
                                          
                                    RELATING TO
                                          
                                PROPERTY LOCATED IN
                               Sacramento, California
                                          
                                          
                                      known as
                                          
                                   "DELTA GREENS"
                                         OR
                                   "NORTH SHORES"
                                          
                                    DATED AS OF
   
                             ______________ ____, 1998
    
                                          

<PAGE>

                                 TABLE OF CONTENTS
   
<TABLE>
<CAPTION>
                                                                            Page
                                                                            ----
<S>                                                                         <C>
1. Definitions . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1

2. Purchase and Sale . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
     2.1 Purchase and Sale . . . . . . . . . . . . . . . . . . . . . . . . . 5
     2.2 Substance of Transactions . . . . . . . . . . . . . . . . . . . . . 5

3. Consideration . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
     3.1 Exchange Value. . . . . . . . . . . . . . . . . . . . . . . . . . . 5
     3.2 Additional Consideration. . . . . . . . . . . . . . . . . . . . . . 5

4. Escrow. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6


                                       i
<PAGE>
                                                                            Page
                                                                            ----
<S>                                                                         <C>
5. Cancellation Fees and Expenses. . . . . . . . . . . . . . . . . . . . . . 6

6. Deliveries to Escrow Holder . . . . . . . . . . . . . . . . . . . . . . . 6
     6.1 By Seller . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
     6.2 By Buyer. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7
     6.3 By Buyer and Seller . . . . . . . . . . . . . . . . . . . . . . . . 7

7. Condition of Title. . . . . . . . . . . . . . . . . . . . . . . . . . . . 7
     7.1 Permitted Exceptions. . . . . . . . . . . . . . . . . . . . . . . . 7
     7.2 Title Provided by Seller. . . . . . . . . . . . . . . . . . . . . . 7

8. Conditions to the Close of Escrow . . . . . . . . . . . . . . . . . . . . 7
     8.1 Conditions Precedent to Buyer's Obligations . . . . . . . . . . . . 7
          8.1.1 Title. . . . . . . . . . . . . . . . . . . . . . . . . . . . 7
          8.1.2 Representations, Warranties and Covenants of Seller. . . . . 7
          8.1.3 Seller's Deliveries. . . . . . . . . . . . . . . . . . . . . 8
     8.2 Conditions Precedent to Seller's Obligations. . . . . . . . . . . . 8

9. Approval of Seller's Constituents . . . . . . . . . . . . . . . . . . . . 8

10. Property "As-Is. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9
     10.1 No Side Agreements Or Representations; As-Is Purchase. . . . . . . 9
     10.2 Disclosures; Specific Acknowledgment Regarding Condition of 
          Property . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12

11. Title Insurance. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12

12. Costs and Expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . 12

13. Disbursements and Other Actions. . . . . . . . . . . . . . . . . . . . . 13
     13.1 Escrow Holder. . . . . . . . . . . . . . . . . . . . . . . . . . . 13
     13.2 By Transfer Agent. . . . . . . . . . . . . . . . . . . . . . . . . 13
     13.3 Possession . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13

14. Joint Representations and Warranties . . . . . . . . . . . . . . . . . . 13
     14.1 Authority. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13
     14.2 Actions. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13
     14.3 Due Execution. . . . . . . . . . . . . . . . . . . . . . . . . . . 13
     14.4 Valid and Binding. . . . . . . . . . . . . . . . . . . . . . . . . 14
     14.5 Broker . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14

15. Seller's Warranties and Representations. . . . . . . . . . . . . . . . . 14
     15.1 Non-Foreign Entity . . . . . . . . . . . . . . . . . . . . . . . . 14
     15.2 Hazardous Substances . . . . . . . . . . . . . . . . . . . . . . . 14
     15.3 Clean-up . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14


                                      ii
<PAGE>
                                                                            Page
                                                                            ----
<S>                                                                         <C>
     15.4 Claims . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14
16. Pre-Closing Covenants. . . . . . . . . . . . . . . . . . . . . . . . . . 15
     16.1 No Transfers . . . . . . . . . . . . . . . . . . . . . . . . . . . 15
     16.2 No Alterations . . . . . . . . . . . . . . . . . . . . . . . . . . 15
     16.3 Maintenance. . . . . . . . . . . . . . . . . . . . . . . . . . . . 15
     16.4 Obligations Under Contracts. . . . . . . . . . . . . . . . . . . . 15
     16.5 Expenditures . . . . . . . . . . . . . . . . . . . . . . . . . . . 15

17. Condemnation and Destruction . . . . . . . . . . . . . . . . . . . . . . 15
     17.1 Eminent Domain or Taking . . . . . . . . . . . . . . . . . . . . . 15
     17.2 Damage or Destruction. . . . . . . . . . . . . . . . . . . . . . . 16

18. Utilities and Deposits . . . . . . . . . . . . . . . . . . . . . . . . . 16
     18.1 Utilities. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 16
     18.2 Refundable Deposits. . . . . . . . . . . . . . . . . . . . . . . . 17

19. Mediation of Disputes. . . . . . . . . . . . . . . . . . . . . . . . . . 17

20. Arbitration of Disputes: . . . . . . . . . . . . . . . . . . . . . . . . 17

21. Notices. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 18

22. Assignment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 18

23. Miscellaneous. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 18
     23.1 Counterparts . . . . . . . . . . . . . . . . . . . . . . . . . . . 18
     23.2 Partial Invalidity . . . . . . . . . . . . . . . . . . . . . . . . 18
     23.3 Possession of the Property . . . . . . . . . . . . . . . . . . . . 18
     23.4 Waivers. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 18
     23.5 Successors and Assigns . . . . . . . . . . . . . . . . . . . . . . 19
     23.6 Professional Fees. . . . . . . . . . . . . . . . . . . . . . . . . 19
     23.7 Entire Agreement . . . . . . . . . . . . . . . . . . . . . . . . . 19
     23.8 Time of Essence. . . . . . . . . . . . . . . . . . . . . . . . . . 19
     23.9 Construction . . . . . . . . . . . . . . . . . . . . . . . . . . . 19
     23.10 Governing Law . . . . . . . . . . . . . . . . . . . . . . . . . . 19
     23.11 Wear and Tear . . . . . . . . . . . . . . . . . . . . . . . . . . 19
     23.12 No Recordation. . . . . . . . . . . . . . . . . . . . . . . . . . 19
     23.13 Survival. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 20
     23.14 Disclaimer. . . . . . . . . . . . . . . . . . . . . . . . . . . . 20


                                     iii
<PAGE>
                                                                            Page
                                                                            ----
<S>                                                                         <C>
     23.15 Waiver of Jury Trial. . . . . . . . . . . . . . . . . . . . . . . 20
</TABLE>
    
EXHIBITS

          EXHIBIT A -    Legal Description
          EXHIBIT B -    Form of Deed
          EXHIBIT C -    Seller's FIRPTA Affidavit
          EXHIBIT D -    Assignment and Assumption
          EXHIBIT E -    Bill of Sale and General Assignment of Intangibles


                                      iv

<PAGE>

                           AGREEMENT OF PURCHASE AND SALE
                           AND JOINT ESCROW INSTRUCTIONS
   
          THIS AGREEMENT OF PURCHASE AND SALE AND JOINT ESCROW  INSTRUCTIONS
("AGREEMENT") is made and entered into as of _____________ ___, 1998, by and
between NATIONAL INVESTORS LAND HOLDING TRUST IV ("SELLER") and DELTA GREENS
HOMES, INC., a  California corporation ("BUYER").
    
                                          
                                  R E C I T A L S

     A.   Seller is the title holder of that certain unimproved real property
commonly known as "Delta Greens" or "North Shores", consisting of approximately
121 acres, located in the City of Sacramento, County of Sacramento, State of
California, as more particularly described in EXHIBIT A attached hereto (the
"Real Property").  Buyer is a wholly owned subsidiary of American Family
Communities, Inc., a California corporation ("AFC").

     B.   Seller holds record title to the Real Property as agent of and for the
benefit of various investors who are the beneficiaries of National Investors
Trust IV (the "Trust").

     C.   Seller desires to sell to Buyer and Buyer desires to purchase from
Seller the Property (as hereinafter defined), including the Real Property, on
the terms and conditions set forth in this Agreement.

     NOW THEREFORE, in consideration of the foregoing Recitals, which Recitals
are incorporated herein by this reference, and for other good and valuable
consideration, the receipt and adequacy of which is hereby acknowledged, Buyer
and Seller agree as follows:

                                 A G R E E M E N T 


     1.   DEFINITIONS:  For the purposes of this Agreement the following terms
will be defined as follows:

     1.1  "ACTUAL KNOWLEDGE OF SELLER" means and is limited to the actual
knowledge of David Lasker and James N. Orth without having conducted any
independent inquiry or inspection, and shall not include the knowledge of any
other persons or firms, it being understood and agreed by Buyer that neither
David Lasker nor James N. Orth is charged with knowledge of all of the acts
and/or omissions of predecessors in title to the Property or management of the
Property before Seller's acquisition of the Property and the Actual Knowledge of
Seller shall not include information or material which may be in the possession
of Seller generally, but of which neither David Lasker nor James N. Orth is
actually aware. 


                                       1

<PAGE>

     1.2       "AFC" means American Family Communities, Inc., a California
corporation, which is a wholly owned subsidiary of AFH.

     1.3       "AFH"  means American Family Holdings, Inc., a Delaware
corporation.  Buyer is a wholly-owned subsidiary of AFC, which, in turn, is a
wholly-owned subsidiary of AFH.

     1.4       "ASSIGNMENT" shall have the meaning given thereto in
Section 6.1(d) hereof.

     1.5       "BILL OF SALE" shall have the meaning given thereto in
Section 6.1(e) hereof.
   
     1.6       "CLOSING DATE" means ___________, 1998, unless an earlier date is
agreed to in a writing subsequent to this Agreement executed and delivered by
each of the parties hereto to the other, and is the last date on which the
Closing and Close of Escrow can occur, subject to extension as provided for in
this Agreement.
    
     1.7       "CLOSING" and "CLOSE OF ESCROW" are terms used interchangeably in
this Agreement. The Closing or the Close of Escrow will be deemed to have
occurred when the Grant Deed is recorded in the official records of the county
in which the Property is located.

     1.8       "EFFECTIVE DATE" means the date hereof.

     1.9       "ENVIRONMENTAL AUDIT" means any environmental audit, review or
testing of the Property performed by Buyer or any third party or consultant
engaged by Buyer to conduct such study.

     1.10      "ENVIRONMENTAL LAW" means any law, statute, ordinance or
regulation pertaining to health, industrial hygiene or the environment
including, without limitation, CERCLA (Comprehensive Environmental Response,
Compensation and Liability Act of 1980) and RCRA (Resources Conservation and
Recovery Act of 1976), as amended.

     1.11      "ESCROW" shall have the meaning given thereto in Section 4
hereof.

     1.12      "ESCROW HOLDER" means ___________
_____________________________________________________________________________.

     1.13      "EXCHANGE VALUE"  is the adjusted appraised value of the
Property, which takes into consideration various factors to balance the business
value of the Property within its present ownership structure.
     
     1.14      "FIRPTA CERTIFICATE" shall have the meaning given thereto in
Section 6.1(b) hereof.

     1.15      "GRANT DEED" shall have the meaning given thereto in 
Section 6.1(a) hereof.


                                       2

<PAGE>

     1.16      "HAZARDOUS SUBSTANCE"  means any substance, material or waste 
which is or becomes designated, classified or regulated as being "toxic" or 
"hazardous" or a "pollutant" or which is or becomes similarly designated, 
classified or regulated, under any Environmental Law, including asbestos, 
petroleum and petroleum products.

     1.17      "IMPROVEMENTS" means any and all improvements and fixtures 
situated on the Real Property.

     1.18      "INVESTORS" means the beneficiaries of the Trust.
   
     1.19      "INTANGIBLES" means all of Seller's right, title and interest in
and to all intangible property used, owned or issued solely and strictly in
connection with the Real Property, Improvements and Personal Property,
including, but not limited to:  (i) trade names and trademarks, contract rights,
accounts receivable and other intangible property used in connection with the
ownership and operation of the Property; (ii) all licenses, permits,
certificates of occupancy, approvals, dedications and entitlements issued,
approved or granted by any governmental authorities having jurisdiction over the
Property; and (iii) all development rights, conditional use permits, variances
and other intangible rights, titles, interests and privileges owned by Seller
and related to or issued in connection with the Land and/or Improvements, its
use, occupancy, operation and development, but in no way related to Seller's
financial data or other proprietary information or other property of Seller.
    
     1.20      "NOTICES" will be sent as provided in Section 21 to:
   
               Seller:             National Investors Land Holding Trust IV
                                   c/o National Investors Financial, Inc.
                                   4675 MacArthur Court, Suite 1240
                                   Newport Beach, CA 92660
                                   Attn:  Mr. David Lasker
                                   Telephone:  (949) 833-8600
                                   Facsimile:  (949) 752-9753

               with a copy to:     Arter & Hadden LLP
                                   725 South Figueroa Street, 34th Floor
                                   Los Angeles, CA  90017
                                   Attn:  Bruce H. Newman, Esq.
                                   Telephone:  (213) 430-3000
                                   Facsimile:   (213) 617-9255
    
               Buyer:              Delta Greens Homes, Inc.
                                   __________________________
                                   __________________________
                                   Attn:_____________________
                                   Telephone:  ______________


                                       3

<PAGE>

                                   Facsimile:  ______________

   
               with a copy to:     Arter & Hadden LLP
                                   725 South Figueroa Street, 34th Floor
                                   Los Angeles, CA  90017
                                   Attn:  Bruce H. Newman, Esq.
                                   Telephone:  (213) 430-3000
                                   Facsimile:   (213) 617-9255
    
               Escrow Holder:      ________________________________
                                   ________________________________
                                   ________________________________
                                   Attn:  ____________________
                                   Telephone:  _______________
                                   Facsimile:  _______________
                         

     1.21      "OPENING OF ESCROW" shall have the meaning given thereto in
Section 4 hereof.

     1.22      "OTHER ASSETS" means cash, cash equivalent, notes and other
negotiable instruments and any and all other assets in the possession or control
of Seller, the value of which is determined by possession, and any other assets
other than the Real Property, Personal Property or Intangibles relating to the
Real Property.

     1.23      "PERMITTED EXCEPTIONS" shall have the meaning given thereto in
Section 7.1 hereof.

     1.24      "PERSONAL PROPERTY" means the equipment, furniture and fixtures,
books and records and other personal property, if any, owned by Seller and
located on the Property as of the Effective Date, including without limitation,
those items listed on SCHEDULE 1 to the Bill of Sale.

     1.25      "PROPERTY" means collectively, (i) the Real Property, (ii) the
Improvements , (iii) the Intangibles, (iv) the Personal Property and (v) the
Other Assets.

     1.26      "PROSPECTUS" means the Consent Solicitation Statement/Prospectus
of Buyer.

     1.27      "REAL PROPERTY" means that certain real property located in the
City and County of Sacramento, State of California and commonly known as "Delta
Greens" or "North Shores" and more particularly described in EXHIBIT A attached
hereto.  The Real Property consists of approximately 121 acres of land, located
in the southwest portion of the City of Sacramento, east of Interstate 5 and
south of the Meadowview area.

     1.28      "TITLE COMPANY" means _________________________________________.


                                       4

<PAGE>

     1.29      "TITLE POLICY" shall have the meaning given thereto in Section 11
hereof.

     1.30      "TRANSFER AGENT" means _____________________, who address is
__________________, Attn:  ___________, Facsimile No. ___________.
   
     1.31      "UNIT"  means, collectively, one (1) share of common stock, plus
warrants to purchase three (3) additional shares of common stock, in AFH.
    
     2.        PURCHASE AND SALE:  

     2.1       PURCHASE AND SALE.  Upon and subject to the terms and conditions
set forth in this Agreement, Seller agrees to sell to Buyer and Buyer agrees to
buy from Seller the Property, together with all easements, hereditaments,
entitlements (to the extent transferable) and appurtenances thereto. In
consideration of Seller's sale of the Property to Buyer, Buyer will (a) cause to
be delivered to the investors of Seller the Exchange Value in accordance with
Section 3, and (b) perform all of Buyer's other obligations hereunder.
   
     2.2      SUBSTANCE OF TRANSACTIONS.  Notwithstanding any other provision
of this Agreement, the transfer of the Property directly from Seller to Buyer is
for convenience purposes only to effect expeditiously the culmination of the
transfers set forth in this Section 2.2, and for all purposes hereunder it is
the intent of the parties that such transfer reflects the following transfers,
which shall occur in the following order:  (i) all of the Investors, through
their approval of the transactions contemplated under this Agreement, contribute
all of their interests in the Property to AFH in exchange for Units, such Units
to be distributed to them pursuant to Sections 3 and 13.2 hereof;  (ii) AFH
contributes the Property to AFC as a contribution to the capital of AFC;  and
(iii) AFC contributes the Property to Buyer as a contribution to the capital of
Buyer.  Seller's transfer of the Property directly to Buyer reflects Seller's
transfer of the Property from the Investors to AFH, from AFH to AFC, and from
AFC to the Buyer, in each instance in Seller's capacity as the agent of and on
behalf of such transferors.

     3.        CONSIDERATION:

     3.1       EXCHANGE VALUE.  In consideration for the sale of the 
Property to Buyer, Buyer will deliver to Seller an amount equal to the 
Exchange Value for the Property.  The Exchange Value for the Property is 
$______________, which shall be paid in the form of, and by issuance and 
delivery of, _____ Units to the investors of Seller, to be distributed by 
the Transfer Agent at the Closing outside of Escrow in accordance with 
Section 13.2 hereof.  Upon the request of any party hereto, whether made 
before or after the Closing, the parties hereto will allocate the Exchange 
Value to the Real Property, Personal Property, Improvements, Other Assets and 
the Intangibles.

     3.2       ADDITIONAL CONSIDERATION.  If, after the Close of Escrow, Buyer
completes the sale of the Property for a purchase price which exceeds the
appraised value of the Property, as set forth in the appraisal dated March, 1998
prepared by 
    

                                     5


<PAGE>
   
____________________________ (the "Appraised Value"), Buyer will pay
to Seller an amount calculated pursuant to the terms of this Section 3.2, which
shall be paid in the form of, and by issuance and delivery of, an additional
number of Units equal to the quotient of the net cash proceeds (exclusive of
interest on deferred purchase price payments)  received by Buyer for such sale
on or before December 31, 1999 up to 200% of the Appraised Value divided by $20.
(For example, if the Appraised Value of the Property was $1,750,000 and Buyer
received by December 31, 1999 net cash sale proceeds in the amount of 
$3,600,000, then the maximum number of additional Units available for allocation
among Seller's investors would be $1,750,000 divided by $20 or 87,500 Units.)
    
     4.        ESCROW:  Immediately upon execution of this Agreement, Buyer and
Seller will open an escrow (the "ESCROW") with the Escrow Holder by delivering
to Escrow Holder a fully executed copy of this Agreement (the "OPENING OF
ESCROW").  The purchase and sale of the Property will be completed through the
Escrow.  Buyer and Seller agree to execute any additional instructions
consistent with this Agreement which are reasonably required by the Escrow
Holder.  If there is a conflict between any printed escrow instructions and this
Agreement, the terms of this Agreement will govern.

     5.        CANCELLATION FEES AND EXPENSES:  If the Closing does not occur at
the time and in the manner provided in this Agreement because of the default of
one of the parties, the non-defaulting party has the right to cancel the Escrow
by written notice to the defaulting party and to the Escrow Holder.  All costs
of cancellation, if any, will be paid by the defaulting party.

     6.        DELIVERIES TO ESCROW HOLDER:

     6.1       BY SELLER.  On or prior to the Closing Date, Seller will deliver
or cause to be delivered to Escrow Holder the following items:

               (a)    A Grant Deed ("GRANT DEED"), in the form attached to 
     this Agreement as EXHIBIT B, duly executed and acknowledged by Seller 
     and in recordable form, conveying the Property to Buyer.
          
               (b)    A Transferor's Certificate of Non-Foreign Status 
     attached to this Agreement as EXHIBIT C ("FIRPTA CERTIFICATE"), duly 
     executed by or on behalf of Seller.
          
               (c)    A properly executed California Form RE 590 or other 
     evidence sufficient to establish that Buyer is not required to withhold 
     any portion of the Exchange Value pursuant to Sections 18805 and 26131 
     of the California Revenue and Taxation Code ("FORM 590").
          
               (d)    An Assignment and Assumption of Agreements 
     ("ASSIGNMENT") duly executed by Seller in favor of Buyer in the form 
     attached to this Agreement as EXHIBIT D.
          
               (e)    A Bill of Sale and General Assignment of Intangibles in 
     the form attached to this Agreement as EXHIBIT E ("BILL OF SALE"), duly 
     executed by Seller and conveying all right, title and interest of Seller 
     in the Personal Property and the Intangibles to Buyer.

                                       6

<PAGE>

               (f)   Such corporate resolutions, certificates of good 
     standing and/or other corporate or partnership documents relating to 
     Seller as are reasonably required by Buyer or Escrow Holder or both in 
     connection with this transaction.

     6.2       BY BUYER.  On or prior to the Closing Date, Buyer will deliver or
cause to be delivered to Escrow Holder the following items:

               (a)   Such corporate resolutions, certificates of good 
standing and/or other corporate or partnership documents relating to 
Buyer as are reasonably required by Seller or Escrow Holder or both in 
connection with this transaction.

               (b)   Amounts due to pay costs and expenses as set forth in
     Section 12 hereof.

     6.3       BY BUYER AND SELLER.  Buyer and Seller will each deposit such 
other instruments consistent with this Agreement as are reasonably required 
by Escrow Holder or otherwise required to close escrow.  In addition Seller 
and Buyer hereby designate Escrow Holder as the "REPORTING PERSON" for the 
transaction pursuant to Section 6045(e) of the Internal Revenue Code.

     7.       CONDITION OF TITLE:

     7.1      PERMITTED EXCEPTIONS.  At the Close of Escrow, fee simple title 
to the Property will be conveyed to Buyer by Seller by Grant Deed, subject 
only to the following title matters ("PERMITTED EXCEPTIONS"):

              (a)    all matters shown in that certain Amended Commitment for 
     Title Insurance effective _____________, issued by the Title  Company, 
     bearing Order No. ________, except Exception No. 6 shall not show; and

              (b)    matters affecting the condition of title to the Property 
     created by, at the request of or with the written consent of Buyer.

     7.2      TITLE PROVIDED BY SELLER.  The parties agree that (a) except as
specifically provided in the Grant Deed or implied by law, Seller makes no
express or implied warranties regarding the condition of title to the Property,
and (b) Buyer shall rely solely on the Title Policy for protection against any
title defects.

     8.       CONDITIONS TO THE CLOSE OF ESCROW:

     8.1      CONDITIONS PRECEDENT TO BUYER'S OBLIGATIONS.  The following 
conditions must be satisfied not later the earlier of the Closing Date or 
such other period of time as may be specified below:

     8.11     Title. As of the Closing, the Title Company will issue or have
     committed to issue to Buyer the Title Policy described in Section 11.

                                      7

<PAGE>

          8.1.2  REPRESENTATIONS, WARRANTIES AND COVENANTS OF SELLER.  Seller
     will have duly performed each and every agreement to be performed by 
     Seller hereunder and, subject to the provisions of Section 10, Seller's 
     express representations and warranties set forth in this Agreement will 
     be true and correct in all material respects as of the Closing Date.  
     However, notwithstanding anything to the contrary stated or implied in 
     this Section 8.1.2, Seller shall have no liability for the breach of any 
     representations, warranties or covenants set forth in this Agreement, 
     whether express or implied, absent a finding by a court of competent 
     jurisdiction that either David Lasker or James N. Orth or both of them 
     withheld information with respect thereto from Buyer or falsified 
     information delivered to and relied upon by Buyer and that such action 
     amounted to a violation of a representation or warranty set forth herein.
               
          8.1.3  SELLER'S DELIVERIES.  Seller will have delivered the items 
     described in Section 6.1.

     The conditions set forth in this Section 8.1 are solely for the benefit of
Buyer and may be waived only by Buyer.  At all times Buyer has the right to
waive any condition.  Such waiver or waivers must be in writing to Seller.  If
any conditions are not satisfied on or before the Closing Date, and Buyer has
not waived the unsatisfied conditions, Seller will not be deemed to be in
default (unless Seller has breached Sections 8.1.2 or 8.1.3 above) and Buyer's
sole remedy will be to terminate this Agreement.

     8.2  CONDITIONS PRECEDENT TO SELLER'S OBLIGATIONS.  The Close of Escrow and
Seller's obligations with respect to this transaction are subject to the
following conditions precedent:  (a) Buyer's delivery to Escrow Holder on or
before the Closing Date, of the items described in Section 6.2; (b) the approval
of such of Seller's constituents as Seller shall deem necessary or advisable in
its sole and absolute discretion as set forth in Section 9 hereof; (c) Buyer
having duly performed each and every agreement to be performed by Buyer
hereunder; and (d) Buyer's representations, warranties and covenants set forth
in this Agreement, will be true and correct in all material respects as of the
Closing Date.  The conditions set forth in this Section 8.2 are solely for the
benefit of Seller and may be waived only by Seller, with such waiver or waivers
to be in writing to Buyer.  If any conditions are not satisfied on or before the
Closing Date, and Seller has not waived the unsatisfied conditions, Buyer will
not be deemed to be in default (unless Buyer has breached Sections 8.2(a), 
(c) or (d) above) and Seller's sole remedy will be to terminate the Agreement.

                                      8

<PAGE>


     9.   APPROVAL OF SELLER'S CONSTITUENTS:  Seller shall exercise 
reasonable diligence to obtain the approval of this transaction by such of 
the constituents of Seller as Seller shall deem necessary or advisable, in 
its sole and absolute discretion, and shall notify Buyer and Escrow Holder 
when such approvals have been obtained.  If Seller is not able to obtain such 
approvals from such constituents on or before the date which is ____ days 
after the Effective Date, or such later date as is mutually agreed to by 
Buyer and Seller, then Seller may cancel this Agreement by notice to Buyer 
and Escrow Holder given prior to the end of that time period, and in that 
event Seller shall pay all title and escrow cancellation costs.  Seller shall 
indemnify and hold Buyer harmless from any claim, damage, loss, liability, 
action, settlement, including Buyer's reasonable attorneys' fees suffered by 
Buyer and which results from or relates to the Seller's securing approval of 
this transaction and transferring the Property to Buyer pursuant to such 
approval.

     10.  PROPERTY "AS-IS":

     10.1 NO SIDE AGREEMENTS OR REPRESENTATIONS; AS-IS PURCHASE.  BUYER
REPRESENTS, WARRANTS AND COVENANTS TO SELLER THAT BUYER HAD THE OPPORTUNITY TO
INDEPENDENTLY AND PERSONALLY INSPECT THE PROPERTY AND IMPROVEMENTS, IF ANY, AND
THAT BUYER HAS ENTERED INTO THIS AGREEMENT AFTER HAVING MADE SUCH PERSONAL
EXAMINATION AND INSPECTION.  BUYER AGREES THAT BUYER WILL ACCEPT THE PROPERTY,
IN ITS THEN CONDITION AS-IS AND WITH ALL ITS FAULTS, INCLUDING WITHOUT
LIMITATION, ANY FAULTS AND CONDITIONS SPECIFICALLY REFERENCED IN THIS AGREEMENT,
SUBJECT TO THE EXPRESS COVENANTS, INDEMNITIES, REPRESENTATIONS AND WARRANTIES
MADE BY SELLER ELSEWHERE HEREIN.  NO PERSON ACTING ON BEHALF OF SELLER IS
AUTHORIZED TO MAKE, AND BY EXECUTION HEREOF, BUYER ACKNOWLEDGES AND AGREES THAT,
EXCEPT FOR THOSE REPRESENTATIONS, WARRANTIES, COVENANTS, INDEMNITIES AND
AGREEMENTS EXPRESSLY MADE BY SELLER IN THIS AGREEMENT, SELLER HAS NOT MADE, DOES
NOT MAKE AND SPECIFICALLY NEGATES AND DISCLAIMS ANY REPRESENTATIONS, WARRANTIES,
PROMISES, COVENANTS, AGREEMENTS OR GUARANTIES OF ANY KIND OR CHARACTER
WHATSOEVER, WHETHER EXPRESS OR IMPLIED, ORAL OR WRITTEN, PAST, PRESENT OR
FUTURE, OF, AS TO, CONCERNING OR WITH RESPECT TO:

              (A )       THE VALUE OF THE PROPERTY OR THE INCOME TO BE DERIVED
          THEREFROM;
          
              (b)        THE SUITABILITY OF THE PROPERTY FOR ANY AND ALL 
          ACTIVITIES AND USES WHICH BUYER MAY CONDUCT THEREON, INCLUDING ANY 
          DEVELOPMENT OF THE PROPERTY;

               (C)       THE HABITABILITY, MERCHANTABILITY, MARKETABILITY,
          PROFITABILITY OR FITNESS FOR A PARTICULAR PURPOSE OF THE PROPERTY;


                                      9

<PAGE>


               (D)       THE MANNER, QUALITY, STATE OF REPAIR OR LACK OF REPAIR
          OF THE PROPERTY;

               (E)       THE NATURE, QUALITY OR CONDITION OF THE PROPERTY,
          INCLUDING WITHOUT LIMITATION, THE WATER, SOIL AND GEOLOGY;

               (F)       THE TYPE, AVAILABILITY OR COST OF ANY ENTITLEMENTS
          REQUIRED TO DEVELOP THE PROPERTY;

               (G)       THE COMPLIANCE OF OR BY THE PROPERTY OR ITS OPERATION
          WITH ANY LAWS, RULES, ORDINANCES OR REGULATIONS OF ANY APPLICABLE
          GOVERNMENTAL AUTHORITY OR BODY;

               (H)       THE MANNER, CONDITION OR QUALITY OF THE CONSTRUCTION OR
          MATERIALS, IF ANY, INCORPORATED INTO THE PROPERTY;

               (I)       COMPLIANCE WITH ANY ENVIRONMENTAL PROTECTION, POLLUTION
          OR LAND USE LAWS, RULES, REGULATION, ORDERS OR REQUIREMENTS, INCLUDING
          BUT NOT LIMITED TO, THE ENDANGERED SPECIES ACT, TITLE III OF THE
          AMERICANS WITH DISABILITIES ACT OF 1990 OR ANY OTHER LAW, RULE OR
          REGULATION GOVERNING ACCESS BY DISABLED PERSONS, CALIFORNIA HEALTH &
          SAFETY CODE, THE FEDERAL WATER POLLUTION CONTROL ACT, THE FEDERAL
          RESOURCE CONSERVATION AND RECOVERY ACT, THE U.S. ENVIRONMENTAL
          PROTECTION AGENCY REGULATIONS AT 40 C.F.R., PART 261, THE
          COMPREHENSIVE ENVIRONMENTAL RESPONSE COMPENSATION AND LIABILITY ACT OF
          1980, AS AMENDED, THE RESOURCES CONSERVATION AND RECOVERY ACT OF 1976,
          THE CLEAN WATER ACT, THE SAFE DRINKING WATER ACT, THE HAZARDOUS
          MATERIALS TRANSPORTATION ACT, THE TOXIC SUBSTANCE CONTROL ACT, AND
          REGULATIONS PROMULGATED UNDER ANY OF THE FOREGOING;

               (J)       THE PRESENCE OR ABSENCE OF HAZARDOUS MATERIALS AT, ON,
          UNDER, OR ADJACENT TO THE PROPERTY;

               (K)       THE CONTENT, COMPLETENESS OR ACCURACY OF ANY MATERIALS,
          INCLUDING ANY INFORMATIONAL PACKAGE, COST TO COMPLETE ESTIMATE OR
          OTHER MATERIALS PREPARED BY OR ON BEHALF OF SELLER;

                                      10

<PAGE>


               (L)       THE CONFORMITY OF THE IMPROVEMENTS TO ANY PLANS OR
          SPECIFICATIONS FOR THE PROPERTY, INCLUDING ANY PLANS AND
          SPECIFICATIONS THAT MAY HAVE BEEN OR MAY BE PROVIDED TO BUYER;

               (M)       THE CONFORMITY OF THE PROPERTY TO PAST, CURRENT OR
          FUTURE APPLICABLE ZONING OR BUILDING REQUIREMENTS;

               (N)       DEFICIENCY OF ANY UNDERSHORING;

               (O)       DEFICIENCY OF ANY DRAINAGE; 

               (P)       THE FACT THAT ALL OR A PORTION OF THE PROPERTY MAY BE
          LOCATED ON OR NEAR AN EARTHQUAKE FAULT LINE OR LOCATED IN AN
          ALQUIST-PRIOLO SPECIAL STUDY ZONE;

               (Q)       THE EXISTENCE OF VESTED LAND USE, ZONING OR BUILDING
          ENTITLEMENTS AFFECTING THE PROPERTY;

               (R)       ANY AND ALL REQUIREMENTS OR CONDITIONS OF APPROVAL OF
          STATE AND LOCAL GOVERNMENTAL AGENCIES FOR DEVELOPMENT OF THE PROPERTY
          INCLUDING, WITHOUT LIMITATION, THE CONSTRUCTION OF OFFSITE AND ONSITE
          ROADS, UTILITIES AND OTHER IMPROVEMENTS; OR

               (S)       WITH RESPECT TO ANY OTHER MATTER CONCERNING THE
          PROPERTY EXCEPT AS MAY BE OTHERWISE EXPRESSLY STATED HEREIN, INCLUDING
          ANY AND ALL SUCH MATTERS REFERENCED, DISCUSSED OR DISCLOSED IN ANY
          DOCUMENTS DELIVERED BY SELLER TO BUYER, IN ANY PUBLIC RECORDS OF ANY
          GOVERNMENTAL AGENCY OR ENTITY OR UTILITY COMPANY, OR IN ANY OTHER
          DOCUMENTS AVAILABLE TO BUYER.

               (T)       BUYER FURTHER ACKNOWLEDGES AND AGREES THAT BUYER IS
          RELYING SOLELY ON ITS OWN INVESTIGATION OF THE PROPERTY AND ITS OWN
          REVIEW OF ALL INFORMATION AND DOCUMENTATION CONCERNING THE PROPERTY,
          AND NOT ON ANY INFORMATION PROVIDED OR TO BE PROVIDED BY SELLER. 
          BUYER FURTHER ACKNOWLEDGES AND AGREES THAT ANY INFORMATION MADE
          AVAILABLE TO BUYER OR PROVIDED OR TO BE PROVIDED BY OR ON BEHALF OF
          SELLER WITH RESPECT TO THE PROPERTY WAS OBTAINED FROM A VARIETY OF
          SOURCES AND THAT SELLER HAS NOT MADE ANY INDEPENDENT INVESTIGATION OR
          VERIFICATION OF SUCH INFORMATION AND MAKES NO REPRESENTATIONS AS TO
          THE

                                      11

<PAGE>



          ACCURACY OR COMPLETENESS OF SUCH INFORMATION EXCEPT AS MAY
          OTHERWISE BE PROVIDED HEREIN.  BUYER AGREES TO FULLY AND IRREVOCABLY
          RELEASE ALL SUCH SOURCES OF INFORMATION AND PREPARERS OF INFORMATION
          AND DOCUMENTATION TO THE EXTENT SUCH SOURCES OR PREPARERS ARE SELLER,
          OR ITS EMPLOYEES, OFFICERS, DIRECTORS, REPRESENTATIVES, BENEFICIARIES,
          INVESTORS, AGENTS, SERVANTS, ATTORNEYS, AFFILIATES, PARENT COMPANIES,
          SUBSIDIARIES, SUCCESSORS OR ASSIGNS FROM ANY AND ALL CLAIMS, DAMAGES
          AND LIABILITIES ARISING FROM SUCH INFORMATION OR DOCUMENTATION, EXCEPT
          IF AND TO THE EXTENT THAT BUYER EMPLOYS SUCH SOURCES OR PREPARERS OF
          INFORMATION TO ACT ON BEHALF OF BUYER, IN WHICH EVENT THE LIABILITY OF
          SUCH SOURCES OR PREPARERS OF INFORMATION TO BUYER SHALL BE DETERMINED
          BY THEIR OWN INDEPENDENT AGREEMENTS WITH BUYER, AND SELLER SHALL NOT
          BE LIABLE FOR SUCH AGREEMENTS OR OBLIGATIONS.  SELLER IS NOT LIABLE OR
          BOUND IN ANY MANNER BY ANY ORAL OR WRITTEN STATEMENTS, REPRESENTATIONS
          OR INFORMATION PERTAINING TO THE PROPERTY, OR THE OPERATION THEREOF,
          FURNISHED BY ANY OF THE FOREGOING ENTITIES AND INDIVIDUALS OR ANY
          OTHER INDIVIDUAL OR ENTITY. 

     10.2      DISCLOSURES; SPECIFIC ACKNOWLEDGMENT REGARDING CONDITION OF
PROPERTY.  Buyer acknowledges the disclosures expressly made by Seller in this
Agreement, the Prospectus and in correspondence from Seller, its attorneys
and/or its agents to Buyer, its attorneys and/or its agents.

     11.       TITLE INSURANCE:  At the Close of Escrow, the Title Company will
issue to Buyer at Buyer's sole cost and expense an ALTA Standard Coverage Policy
(1990) with coverage in an amount equal to the appraised value of the Real
Property as determined by Buyer in its sole discretion, showing title to the
Real Property vested in Buyer, subject only to the Permitted Exceptions and the
standard printed exceptions and conditions in the policy of title insurance
("TITLE POLICY").  If Buyer elects to obtain any additional endorsements or an
extended coverage policy, the additional premium and costs of survey for the
extended coverage policy and the cost of any endorsements will be at Buyer's
sole cost and expense; however, Buyer's election to obtain an extended coverage
policy will not delay the Closing and Buyer's inability to obtain an extended
coverage policy or any such endorsements will not be deemed to be a failure of
any condition to Closing.

     12.       COSTS AND EXPENSES:  Buyer will pay the costs of Closing the
transaction as follows:

          (a)       all premiums for the Title Policy;

          (b)       All escrow fees and costs;


                                     12

<PAGE>

          (c)  all city and county documentary transfer taxes;

          (d)  all document recording charges;

          (e)  all sales taxes;

          (f)  one half of all escrow fees and costs;

          (g)  the entire additional cost of any ALTA extended coverage title
     policy, the cost of any required survey and, the cost of any endorsements
     required by Buyer; and

          (h)  All other costs and expenses necessarily incurred to close the
     transaction.

     13.  DISBURSEMENTS AND OTHER ACTIONS:  

     13.1 ESCROW HOLDER.  At the Close of Escrow, Escrow Holder will promptly
undertake all of the following:

          (a)  Cause the Grant Deed (with documentary  transfer tax 
     information to be affixed AFTER recording) to be recorded with the 
     County Recorder and obtain conformed copies thereof for distribution to 
     Buyer and Seller.

          (b)  Direct the Title Company to issue the Title Policy to Buyer 
     within 15 BUSINESS DAYS after Closing.

          (c)  Deliver to Buyer the FIRPTA Certificate, the Form 590 and any 
     other documents (or copies thereof) deposited into Escrow by Seller.  
     Deliver to Seller any other documents (or copies thereof) deposited into 
     Escrow by Buyer.

          (d)  Notify the Transfer Agent by telephone and facsimile that the 
     Close of Escrow has occurred.
   
     13.2 BY TRANSFER AGENT.  Promptly after the Close of Escrow, Transfer
Agent shall deliver all Units in payment of the Exchange Value for the Property
to the persons, at the addresses and in the amounts designated by Seller.
    
     13.3 POSSESSION.  Possession of the Other Assets in Seller's possession or
control and all other Property shall be delivered by Seller to Buyer at the
Close of Escrow.
   
     14.  JOINT REPRESENTATIONS AND WARRANTIES:  In addition to any express
agreements of the parties contained herein, the following constitute
representations and warranties of the parties each to the other, provided that
liability for any breach is subject to Sections 8.1.2 and 23.13 hereof:
    

                                       13

<PAGE>


     14.1 AUTHORITY.  Each party has the legal power, right and authority
to enter into this Agreement and the instruments referenced herein, and to
consummate this transaction.

     14.2 ACTIONS.  All requisite action (corporate, trust, partnership or
otherwise) has been taken by each party in connection with the entering into of
this Agreement, the instruments referenced herein, and the consummation of this
transaction.  Except as provided in Section 9, no further consent of any
partner, shareholder, creditor, investor, judicial or administrative body,
governmental authority or other party is required.

     14.3 DUE EXECUTION.  The individuals executing this Agreement and the
instruments referenced herein on behalf of each party and the partners, officers
or trustees of each party, if any, have the legal power, right, and actual
authority to bind each party to the terms and conditions of those documents.

     14.4 VALID AND BINDING.  This Agreement and all other documents required to
close this transaction are and will be valid, legally binding obligations of and
enforceable against each party in accordance with their terms, subject only to
applicable bankruptcy, insolvency, reorganization, moratorium laws or similar
laws or equitable principles affecting or limiting the rights of contracting
parties generally.

     14.5 BROKER.   Seller represents and warrants to Buyer, and Buyer
represents and warrants to Seller, that no broker or finder has been engaged by
them, respectively, in connection with any of the transactions contemplated by
this Agreement, or to its knowledge is in any way connected with any of such
transactions.  Buyer will indemnify, save harmless and defend Seller from any
liability, cost, or expense arising out of or connected with any claim for any
commission or compensation made by any person or entity claiming to have been
retained or contacted by Buyer in connection with this transaction.  Seller will
indemnify, save harmless and defend Buyer from any liability, cost, or expense
arising out of or connected with any claim for any commission or compensation
made by any person or entity claiming to have been retained or contacted by
Seller in connection with this transaction.  This indemnity provision will
survive the Closing or any earlier termination of this Agreement.
   
     15.  SELLER'S WARRANTIES AND REPRESENTATIONS:  Seller makes the following
representations, and warranties and acknowledges that Buyer will rely on such
representations and warranties in acquiring the Property; provided that
liability for any breach is subject to Sections 8.1.2 and 23.13 hereof:
    
     15.1 NON-FOREIGN ENTITY.  Seller is not a "foreign person" within the
meaning of Section 1445(f)(3) of the Internal Revenue Code.

     15.2 HAZARDOUS SUBSTANCES.  To Seller's Actual Knowledge, since the date of
Seller's acquisition of the Property, no Hazardous Substances are now or have
been used, stored, generated or disposed of on or within the Property except in
the normal course of use and operation of the Property and in compliance with
all applicable Environmental Laws.

                                       14

<PAGE>


     15.3 CLEAN-UP.  To Seller's Actual Knowledge, since the date of Seller's
acquisition of the Property, there are and have been no federal, state or local
enforcement, clean-up, removal, remedial or other governmental or regulatory
actions instituted or completed affecting the Property, other than such other
matters as may otherwise be disclosed in any Environmental Audit or in any other
documents provided or made available to Buyer.

     15.4 CLAIMS.  To Seller's Actual Knowledge, there are no outstanding claims
that have been made by any third party against Seller relating to any Hazardous
Substances on or within the Property.
   
          The provisions of this Section 15 shall no longer bind Seller if this
Agreement expires or is terminated for any reason, or if the Closing
contemplated hereunder does not occur.
    
     16.  PRE-CLOSING COVENANTS.  So long as this Agreement remains in full
force and effect:

     16.1 NO TRANSFERS.  Without the prior written consent of Buyer, Seller will
not convey any interest in the Property and will not subject the Property to any
additional liens, encumbrances, covenants, conditions, easements, rights of way
or similar matters after the date of this Agreement, except as may be otherwise
provided for in this Agreement, which will not be eliminated prior to the Close
of Escrow.

     16.2 NO ALTERATIONS.  Seller will not make any material alterations to the
Property without Buyer's consent, which will not be unreasonably withheld or
delayed.

     16.3 MAINTENANCE.  Seller will maintain the Property in substantially the
same condition as it is in, as of the date of this Agreement, and manage the
Property in accordance with Seller's established practices.

     16.4 OBLIGATIONS UNDER CONTRACTS.  Seller will keep and perform all of the
obligations to be performed by Seller under any contracts affecting the
Property.  Without prior written consent of Buyer, which will not be
unreasonably withheld or delayed, Seller will not enter into any contract or
agreement providing for the provision of goods or services to or with respect to
the Property or the operation thereof unless such contracts or agreements can be
terminated without penalty by the Closing Date.  Seller will not enter into any
leases for any portion of the Property.

     16.5 EXPENDITURES.  Seller will incur only expenditures necessary for the
day-to-day operation and maintenance of the Property, and will not incur capital
expenditures or liabilities not in the ordinary course of business.  Seller
shall retain all Other Assets in Seller's possession on or after the date hereof
except for payment of such permitted liabilities and expenditures.

                                      15

<PAGE>


     17.  CONDEMNATION AND DESTRUCTION:

     17.1 EMINENT DOMAIN OR TAKING.  If proceedings under a power of eminent
domain relating to the Property or any part thereof are commenced prior to Close
of Escrow, Seller will promptly inform Buyer in writing.

          (a)  If such proceedings involve the taking of title to all or a 
     material interest in the Property, Buyer may elect to terminate this 
     Agreement by notice in writing sent within 10 DAYS of Seller's written 
     notice to Buyer, in which case neither party will have any further 
     obligation to or rights against the other except any rights or 
     obligations of either party which are expressly stated to survive 
     termination of this Agreement.

          (b)  If the proceedings do not involve the taking of title to all 
     or a material interest in the Property, or if Buyer does not elect to 
     terminate this Agreement, this transaction will be consummated as 
     described herein and any award or settlement payable with respect to 
     such proceeding will be paid or assigned to Buyer upon Close of Escrow.

          (c)  If this sale is not consummated for any reason, any 
     condemnation award or settlement will belong to Seller.

     17.2 DAMAGE OR DESTRUCTION.  Except as provided in this Section, prior to
the Close of Escrow the entire risk of loss of damage by earthquake, flood,
landslide, fire or other casualty is borne and assumed by Seller.  If, prior to
the Close of Escrow, any part of the Improvements is damaged or destroyed by
earthquake, flood, landslide, fire or other casualty, Seller will promptly
inform Buyer of such fact in writing and advise Buyer as to the extent of the
damage and whether it is, in Seller's reasonable opinion, "MATERIAL" or not
"MATERIAL".

          (a)  If such damage or destruction is "MATERIAL", Buyer has the 
     option to terminate this Agreement upon written notice to the Seller 
     given not later than 10 DAYS after receipt of Seller's written notice to 
     Buyer advising of such damage or destruction.

          (b)  For purposes hereof, "MATERIAL" is deemed to be any damage or 
     destruction to the Improvements where the cost of repair or replacement 
     is estimated to be more than 25% of the Exchange Value of the Property 
     and will take more than 60 DAYS to repair.

          (c)  If this Agreement is so terminated, the provisions of
     Section 5 will govern.

          (d)  If Buyer does not elect to terminate this Agreement, or if the 
     casualty is not material, Seller will reduce the Exchange Value by the 
     value reasonably estimated by Seller to repair or restore the damaged 
     portion of the Improvements, less any sums expended by Seller to make 
     emergency repairs to the Improvements or the Property or otherwise 
     protect the physical condition of the Improvements or the Property, and 
     this transaction will close pursuant to the terms of this Agreement.


                                       16
<PAGE>


          (e)  If the damage is not material, Seller's notice to Buyer of the 
     damage or destruction will also set forth Seller's reduced Exchange 
     Value and Seller's allocation of value to the damaged portion of the 
     Improvements.  If Buyer does not accept Seller's reduced Exchange Value, 
     Buyer's sole remedy will be to terminate this Agreement.

          (f)  Whether or not the sale of the Property is consummated 
     hereunder, all rights to insurance claims or proceeds in respect of 
     damage or destruction to the Improvements occurring prior to the Close 
     of Escrow will belong to Seller.

     18.  UTILITIES AND DEPOSITS:

     18.1 UTILITIES .  Seller will notify all utility companies servicing the
Property of the sale of the Property to Buyer and will notify the utility
companies that all utility bills henceforth are to be sent to Buyer.  Buyer
shall be entitled to receive any and all refunds of all utility deposits held by
utility companies and Seller will assign to Buyer all of Seller's right, title
and interest in any such utility deposits.

     18.2 REFUNDABLE DEPOSITS.  To the extent there exists any refundable
deposits made in connection with the development of the Property prior to the
Closing ("Refundable Deposits"), Seller shall assign to Buyer all of Seller's
right, title and interest in and to such Refundable Deposits.

     19.  MEDIATION OF DISPUTES:  No party to this Agreement shall initiate any
litigation against any other party to this Agreement concerning any controversy
or claim arising out of or relating to this Agreement or any agreements or
instruments relating hereto or delivered in connection herewith, including, but
not limited to, any claim based on or arising from an alleged tort, unless and
until (i) at least 60 days before the same shall be filed, a complete copy of
each of the summons and complaint (and/or any other documentation required to
initiate such litigation) to be filed by the complaining party shall have been
delivered to the other party or parties to any such dispute, and (ii) the
complaining party has made itself available to meet in Los Angeles, California
with the other party or parties for no more than 3 business days of non-binding
mediation.  Until and unless such mediation has taken place, the complaining
party must give notice to the non-complaining party that it will, and then it
must, make itself available for such mediation during at least 20 business days
during the 60 days before the date on which such summons and complaint will be
filed.

     20.  ARBITRATION OF DISPUTES:  ANY CONTROVERSY OR CLAIM ARISING OUT OF OR
RELATING TO THIS AGREEMENT OR ANY AGREEMENTS OR INSTRUMENTS RELATING HERETO OR
DELIVERED IN CONNECTION HEREWITH, INCLUDING, BUT NOT LIMITED TO A CLAIM BASED ON
OR ARISING FROM AN ALLEGED TORT WILL, AT THE REQUEST OF ANY PARTY, BE DETERMINED
BY ARBITRATION IN ACCORDANCE WITH THE FEDERAL ARBITRATION ACT (9 U.S.C. SECTION
1 ET SEQ.) UNDER THE AUSPICES AND RULES OF THE AMERICAN ARBITRATION ASSOCIATION
("AAA").  THE AAA WILL BE INSTRUCTED BY EITHER OR BOTH

                                      17

<PAGE>


PARTIES TO PREPARE A LIST OF THREE (3) JUDGES WHO HAVE RETIRED FROM THE 
SUPERIOR COURT OF THE STATE OF CALIFORNIA, A HIGHER CALIFORNIA COURT OR ANY 
FEDERAL COURT.  WITHIN 10 DAYS OF RECEIPT OF THE LIST, EACH PARTY MAY STRIKE 
1 NAME FROM THE LIST.  THE AAA WILL THEN APPOINT THE ARBITRATOR FROM THE 
NAME(S) REMAINING ON THE LIST.  THE ARBITRATION WILL BE CONDUCTED IN SAN 
FRANCISCO, LOS ANGELES OR SAN DIEGO, WHICHEVER IS THE CLOSEST CITY TO THE 
NEXUS OF THE DISPUTE.  ANY CONTROVERSY IN INTERPRETATION OR ENFORCEMENT OF 
THIS PROVISION OR WHETHER A DISPUTE IS ARBITRABLE, WILL BE DETERMINED BY THE 
ARBITRATOR.  JUDGMENT UPON THE AWARD RENDERED BY THE ARBITRATOR MAY BE 
ENTERED IN ANY COURT HAVING JURISDICTION.  THE INSTITUTION AND MAINTENANCE OF 
AN ACTION FOR JUDICIAL RELIEF OR IN PURSUIT OF AN ANCILLARY REMEDY DOES NOT 
CONSTITUTE A WAIVER OF THE RIGHT OF ANY PARTY, INCLUDING THE PLAINTIFF, TO 
SUBMIT THE CONTROVERSY OR CLAIM TO ARBITRATION.

NOTICE:  BY INITIALING IN THE SPACE BELOW YOU ARE AGREEING TO HAVE ANY DISPUTE
ARISING OUT OF THE MATTERS INCLUDED IN THE 'ARBITRATION OF DISPUTES' PROVISION
DECIDED BY NEUTRAL ARBITRATION AS PROVIDED BY CALIFORNIA LAW AND YOU ARE GIVING
UP ANY RIGHTS YOU MIGHT POSSESS TO HAVE THE DISPUTE LITIGATED IN A COURT OR BY
JURY TRIAL.  BY INITIALING IN THE SPACE BELOW YOU ARE GIVING UP YOUR JUDICIAL
RIGHTS TO DISCOVERY AND APPEAL UNLESS SUCH RIGHTS ARE SPECIFICALLY INCLUDED IN
THE "ARBITRATION OF DISPUTES" PROVISION.  IF YOU REFUSE TO SUBMIT TO ARBITRATION
AFTER AGREEING TO THIS PROVISION, YOU MAY BE COMPELLED TO ARBITRATE UNDER THE
AUTHORITY OF THE CALIFORNIA CODE OF CIVIL PROCEDURE.  YOUR AGREEMENT TO THIS
ARBITRATION PROVISION IS VOLUNTARY.

WE HAVE READ AND UNDERSTAND THE FOREGOING AND AGREE TO SUBMIT DISPUTES ARISING
OUT OF THE MATTERS INCLUDED IN THE 'ARBITRATION OF DISPUTES' PROVISION TO
NEUTRAL ARBITRATION.  

          Buyer's Initials ________     Seller's Initials _________

     21.  NOTICES:  All notices or other communications required or permitted
hereunder must be in writing, and must be personally delivered (including by
means of professional messenger service) or sent by overnight courier, or sent
by registered or certified mail, postage prepaid, return receipt requested to
the addresses set forth in Section 1 hereof.  All notices sent by mail will be
deemed received 2 DAYS after the date of mailing and all notices sent by other
means permitted herein shall be deemed received on the earlier of the date
delivered or the date on which delivery is refused.

     22.  ASSIGNMENT:  Neither party shall have the right to assign this
Agreement without the other party's prior written consent.

                                       18
<PAGE>

     23.       MISCELLANEOUS:

     23.1      COUNTERPARTS.  This Agreement may be executed in counterparts.

     23.2      PARTIAL INVALIDITY.  If any term or provision of this Agreement
will be deemed to be invalid or unenforceable to any extent, the remainder of
this Agreement will not be affected thereby, and each remaining term and
provision of this Agreement will be valid and be enforced to the fullest extent
permitted by law.

     23.3      POSSESSION OF THE PROPERTY.  Seller will deliver possession of
the Property to Buyer upon the Close of Escrow.

     23.4      WAIVERS.  No waiver of any breach of any covenant or provision
contained herein will be deemed a waiver of any preceding or succeeding breach
thereof, or of any other covenant or provision contained herein.  No extension
of time for performance of any obligation or act will be deemed an extension of
the time for performance of any other obligation or act except those of the
waiving party, which will be extended by a period of time equal to the period of
the delay.

     23.5      SUCCESSORS AND ASSIGNS.  This Agreement is binding upon and
inures to the benefit of the permitted successors and assigns of the parties
hereto.

     23.6      PROFESSIONAL FEES.  In the event of the bringing of any action,
arbitration or suit by a party hereto against another party hereunder by reason
of any breach of any of the covenants, agreements or provisions on the part of
the other party arising out of this Agreement, then in that event the prevailing
party will be entitled to have the recovery of and from the other party all
costs and expenses of the action, mediation or suit, actual attorneys' fees,
witness fees and any other professional fees resulting therefrom.

     23.7      ENTIRE AGREEMENT.  This Agreement (including all Exhibits
attached hereto) constitutes the entire contract between the parties hereto with
respect to the subject matter hereof and may not be modified except by an
instrument in writing signed by the party to be charged.

     23.8      TIME OF ESSENCE.  Seller and Buyer hereby acknowledge and agree
that time is strictly of the essence with respect to each and every term,
condition, obligation and provision hereof.

     23.9      CONSTRUCTION.  Seller and Buyer and their respective advisors
believe that this Agreement is the product of all of their efforts, that it
expresses their agreement and that it should not be interpreted in favor of or
against either Buyer or Seller.  The parties further agree that this Agreement
will be construed to effectuate the normal and reasonable expectations of a
sophisticated seller and buyer.


                                      19
<PAGE>

     23.10     GOVERNING LAW.  The parties hereto expressly agree that this 
Agreement will be governed by, interpreted under, and construed and enforced 
in accordance with the laws of the State of California.

     23.11     WEAR AND TEAR.  Buyer specifically acknowledges that Seller 
will continue to use the Property in the course of its business and accepts 
the fact that reasonable wear and tear will occur after the date of this 
Agreement. Buyer specifically agrees that Seller is not responsible for 
repairing such reasonable wear and tear and that Buyer is prohibited from 
raising such wear and tear as a reason for not consummating this transaction 
or for requesting a reduction in the Exchange Value.

     23.12     NO RECORDATION.  No memorandum or other document relating to 
this Agreement will be recorded without the prior written consent of Seller, 
and any such consent or approval will be conditioned upon Buyer providing 
Seller with a quitclaim deed fully executed and acknowledged by Buyer, 
quitclaiming any and all interests that it may have in the Property to 
Seller, which quitclaim deed Seller may record in the event that this 
Agreement is terminated or the transaction contemplated herein is not 
consummated.
   
     23.13     SURVIVAL.  All obligations of the parties contained herein 
which by their terms do not arise until after the Close of Escrow and any 
other provisions of this Agreement which by their terms survives the Close of 
Escrow, shall survive the Close of Escrow.  Notwithstanding anything to the 
contrary contained in this Agreement, the representations and warranties 
contained in this Agreement shall survive the Closing for a period of 1 year; 
 provided that any claims by one party hereto must be made in writing to the 
other party within the 1 year period.
    
     23.14     DISCLAIMER.  Nothing herein creates any right or remedy for
the benefit of any person not a party hereto, nor creates a fiduciary
relationship, an agency or a partnership.  All obligations of the parties
contained herein which by their terms do not arise until after the Close of
Escrow and any other provisions of this Agreement which by their terms survives
the Close of Escrow, shall survive the Close of Escrow.
   
     23.15     WAIVER OF JURY TRIAL.  EACH PARTY, ACTING WITH KNOWLEDGE OF
ITS RIGHTS AFTER A FULL OPPORTUNITY TO CONSULT WITH COUNSEL, VOLUNTARILY WAIVES
ALL RIGHTS TO TRIAL BY JURY IN ALL PROCEEDINGS FOR WHICH A TRIAL BY JURY WOULD
OTHERWISE BE AVAILABLE OR REQUIRED, AND WHICH INVOLVE ANY MATTER ARISING OUT OF
OR CONNECTED WITH RIGHTS OR DUTIES UNDER, OR ENFORCEMENT OR INTERPRETATION OF,
THIS AGREEMENT.
    

                                      20
<PAGE>

     IN WITNESS WHEREOF, the parties hereto have executed this Agreement as of
the date and year hereinabove written.

 "SELLER":                               "BUYER":

 NATIONAL INVESTORS LAND HOLDING IV      DELTA GREENS HOMES, INC.,
                                         a California corporation

 By:                                     By:
     -----------------------------           -----------------------------
 Its:                                    Its: 
      ----------------------------            ----------------------------
 and                                     and

 By:                                     By:
     -----------------------------           -----------------------------
 Its:                                    Its: 
      ----------------------------            ----------------------------




Agreed to and accepted
by Escrow Holder:





 By:
     ------------------------------
 Its: 
      -----------------------------


                                      21
<PAGE>

                                     EXHIBIT A
                                          
                                          
                                 LEGAL DESCRIPTION


<PAGE>
                                     EXHIBIT B


                                   FORM OF DEED

RECORDING REQUESTED BY,
WHEN RECORDED MAIL TO:

   
Arter & Hadden
725 South Figueroa Street, Suite 3400
Los Angeles, California  90017
Attn:  Bruce H. Newman, Esq.
    

_____________________________________________________________________________
                                        (Above Space For Recorder's Use Only)

                                     GRANT DEED

     In accordance with Section 11932 of the California Revenue and Taxation 
Code, Grantor has declared the amount of transfer tax which is due by a 
separate statement which is not being recorded with this Grant Deed.

     FOR A VALUABLE CONSIDERATION, RECEIPT OF WHICH IS HEREBY ACKNOWLEDGED, 
NATIONAL INVESTORS LAND HOLDING TRUST IV ("Grantor") hereby grants to DELTA 
GREENS HOMES, INC., a California corporation ("Grantee"), the real property 
in the County of Sacramento, State of California, and described in EXHIBIT A 
attached hereto and made a part hereof.

DATED:_____________________, 1997


                                       NATIONAL INVESTORS LAND HOLDING 
                                       TRUST IV
                                                                       
                                                                       
                                       By: 
                                           ----------------------------
                                       Its: 
                                            ---------------------------
- ------------
MAIL TAX STATEMENTS TO:


<PAGE>
                                   ACKNOWLEDGMENT


STATE OF CALIFORNIA           )
                              )ss.
COUNTY OF _________________   )


     On ____________________, before me, _____________________________________,
personally appeared ______________________________, personally known to me (or
proved to me on the basis of satisfactory evidence) to be the person(s) whose
name(s) is/are subscribed to the within instrument and acknowledged to me that
he/she/they executed the same in his/her/their authorized capacity(ies), and
that by his/her/their signature(s) on the instrument the person(s), or the
entity upon behalf of which the person(s) acted, executed the instrument.

     WITNESS my hand and official seal.



- -------------------------------
 Notary Public in and for said
 County and State                                  [SEAL]


<PAGE>

Document No. ____________________  Date Recorded_________________


     STATEMENT OF TAX DUE AND REQUEST THAT TAX DECLARATION
     NOT BE MADE A PART OF THE PERMANENT RECORD
     IN THE OFFICE OF THE COUNTY RECORDER

     (Pursuant to Section 11932 R&T Code)

To:  Registrar-Recorder
     County of ____________________

Request is hereby made in accordance with the provisions of the Documentary 
Transfer Tax Act that the amount of tax due not be shown on the original 
document which names:



- -----------------------------------
(as grantor)

and

- -----------------------------------
(as grantee)

Property described in the accompanying document is located in
(  ) unincorporated area or (x) City of _________________.

The amount of tax due on the accompanying document is $_______________.

_____     Computed on full value of property conveyed, or

_____     Computed on full value less liens and encumbrances remaining at time
of sale.


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

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



By: 
    -------------------------------
Its: 
     ------------------------------

<PAGE>

                                     EXHIBIT C
                                          
                             Seller's FIRPTA Affidavit
                                          
                        CERTIFICATION OF NON-FOREIGN STATUS



          Section 1445 of the Internal Revenue Code provides that a 
transferee of a U.S. real property interest must withhold tax if the 
transferor is a foreign person.  To inform the transferee that withholding of 
tax is not required upon the disposition of a U.S. real property interest by 
NATIONAL INVESTORS LAND HOLDING TRUST IV ("TRANSFEROR"), each of the 
undersigned hereby certifies the following on behalf of Transferor:

          1.   Transferor is not a foreign corporation, foreign partnership, 
foreign trust and foreign estate (as those terms are defined in the Internal 
Revenue Code and Income Tax Regulations);

          2.   Transferor's U.S. employer identification number is ____________;
and

          3.   Transferor's office address is__________________________________,
___________________.

          Transferor understands that this certification may be disclosed to 
the Internal Revenue Service by transferee and that any false statement 
contained herein could be punished by fine, imprisonment or both.

          Under penalties of perjury each of the undersigned declares that he 
has examined this certification and to the best of his knowledge and belief 
it is true, correct and complete, and he further declares that he has 
authority to sign the document on behalf of the Transferor.

                                       NATIONAL INVESTORS LAND HOLDING 
                                       TRUST IV
                                   
                                   
                                       By: 
                                           -------------------------------
                                       Its: 
                                            ------------------------------


<PAGE>
                                     EXHIBIT D

                             ASSIGNMENT AND ASSUMPTION
                                          
                                         OF
                                          
                                     AGREEMENTS


          THIS ASSIGNMENT AND ASSUMPTION OF AGREEMENTS (this "Assignment") is 
executed as of ______________, but effective as of the Effective Date (as 
hereinafter defined), by and between NATIONAL INVESTORS LAND HOLDING TRUST IV 
("Assignor") and DELTA GREENS HOMES, INC., a California corporation 
("Assignee"), with reference to the following facts:


                                     RECITALS:

          A.   Assignor, as the agent of and for the benefit of various 
investors, holds title to that certain real property commonly known as "DELTA 
GREENS" or "NORTH SHORES", located in the City of Sacramento, County of 
Sacramento, State of California, as more particularly described on Exhibit 
"A" attached hereto and incorporated herein by reference (the "Property").

          B.   Concurrently herewith, Assignor has executed that certain 
Grant Deed conveying and granting to Assignee the Property. 

          C.   As part of the transfer and conveyance of the Property to 
Assignee, Assignor has agreed to transfer, assign, grant and convey to 
Assignee all of its right, title and interest in and to all agreements 
relating to the Property, on the terms and conditions herein contained.

          NOW, THEREFORE, in consideration of the foregoing Recitals, which
Recitals are by this reference incorporated herein, and for other good and
valuable consideration, the receipt and sufficiency of which are hereby
acknowledged, the parties hereto agree as follows:

          1.   ASSIGNMENT.  Assignor hereby grants, assigns, transfers, sets 
over, sells, conveys and delivers to Assignee all of Assignor's right, title, 
interest, benefits and privileges under the agreements relating to the 
Property which are set forth in Exhibit "B" attached hereto and made a part 
hereof (collectively, the "Agreements").  The assignment provided for in this 
Section 1 is effective concurrently with the transfer of the Property from 
Assignor to Assignee (the "Effective Date").


                                         1
<PAGE>

          2.   ASSIGNEE'S ASSUMPTION. Assignee hereby accepts the assignment 
from Assignor, assumes and agrees to perform all duties and obligations of 
Assignor under the terms of the Agreements which are required to be performed 
on or after the Effective Date.

          4.   DELIVERIES; REPORTS.  On or before the Effective Date, 
Assignor shall deliver to Assignee the original Agreements or if such 
original Agreements are not in Assignor's possession, certified copies of 
such Agreements.  Assignor shall furnish and deliver to Assignee, promptly 
after receipt thereof, duplicates or copies of all reports, notices, 
requests, demands, declarations, certificates or other instruments hereafter 
received by Assignor and relating to the Agreements.  Assignee's address for 
receipt of the foregoing is _________________________________________________
___________________________________.

          5.   FURTHER ASSURANCES.  Assignor and Assignee shall execute, 
acknowledge and deliver all such instruments and take all such action as may 
be necessary to further assure to Assignee the rights assigned hereby and the 
full benefits hereof and to preserve and protect this Assignment and all of 
the rights, powers and remedies of Assignee provided for herein. 

          6.   SUCCESSORS AND ASSIGNS.  This Assignment shall be binding upon 
and inure to the benefit of the successors and assigns of the respective 
parties hereto. 

          7.   GOVERNING LAW. This Assignment shall be governed by, and 
construed in accordance with, the laws of the State of California.

          8.   COUNTERPARTS. This Assignment may be executed in several
counterparts, each of which shall be an original, but all of which taken
together shall constitute one and the same instrument.

          IN WITNESS WHEREOF, Assignor and Assignee have executed this 
Assignment as of the date first above written but effective as of the 
Effective Date. 

ASSIGNOR:                              NATIONAL INVESTORS LAND HOLDING 
                                       TRUST IV

                                       By:
                                           ----------------------------------
                                       Its: 
                                            ---------------------------------


ASSIGNEE:                              DELTA GREENS HOMES, INC., a California
                                       corporation

                                       By: 
                                           ----------------------------------
                                       Its: 
                                            ---------------------------------


                                         2

<PAGE>
                                    EXHIBIT "A"
                        
                                 LEGAL DESCRIPTION


                                        3


<PAGE>



                                    EXHIBIT "B"

                                     CONTRACTS



<PAGE>

                                   

                                     EXHIBIT E

                 BILL OF SALE AND GENERAL ASSIGNMENT OF INTANGIBLES

          This Bill of Sale and General Assignment of Intangibles is made as of
the ____ day of ___________________________, 1997 (this "Assignment"), by
NATIONAL INVESTORS LAND HOLDING TRUST IV ("Assignor") to DELTA GREENS HOMES,
INC. ("Assignee").


                                   R E C I T A L

          Assignee and Assignor have entered into an Agreement of Purchase and
Sale and Joint Escrow Instructions dated ________, 1997 ("Agreement of Purchase
and Sale") under which Assignee has agreed to purchase from Assignor, that
certain real property and all buildings, structures and improvements on said
real property commonly identified as ____ __________________, _____________,
State of California and legally described on EXHIBIT A attached hereto (the
"Property").


                                TERMS AND CONDITIONS

          NOW THEREFORE, for good and valuable consideration, the receipt and
sufficiency of which is hereby acknowledged, the parties agree as follows:

          1.   Assignor hereby assigns, transfers and sets over unto Assignee,
its successors and assigns, all personal property of Seller, if any, located on
and used in connection with the operation of the improvements on the Property
(the "Personal Property").  Buyer accepts such Personal Property in its "AS-IS"
condition and "WITH ALL FAULTS".  Seller specifically disclaims all express or
implied warranties regarding the existence or condition of, or title to, such
Personal Property, including without limitation the implied warranties of
merchantability and suitability for a particular purpose.

          2.   Assignor hereby assigns, transfers and sets over unto Assignee,
its successors and assigns, all of its right, title and interest in and to the
following ("General Intangibles") if, and only to the extent, that the General
Intangibles exist and Assignor has the right to so transfer them:

               (A)  All of Assignor's right, title and interest in and to all
intangible property used, owned or issued solely in connection with the
Property, including but not limited to, all licenses, permits, certificates of
occupancy, approvals, maps, dedications, subdivision maps and entitlements
issued, approved or granted by any governmental agencies or instrumentalities
having any jurisdiction over the Property (the "Authorities") or otherwise in
connection with the Property; all development rights, conditional use permits,
variances, "floor area ratio" development rights and other intangible rights,
titles, interests, privileges and 


                                        i


<PAGE>

appurtenances owned by Assignor and related to or issued in connection with 
the Property and/or its use, occupancy, operation and/or development; all 
licenses, consents, easements, rights of way, and approvals required from 
private parties to make use of utilities and to insure vehicular and 
pedestrian ingress and egress to the Property; and any pending applications 
or requests as to any of the foregoing;

               (B)  All building plans, specifications and drawings,
engineering, and other documents prepared in connection with the construction,
reconstruction, maintenance, repair, or operation any improvements on the
Property (the "Improvements");

               (C)  All warranties and guarantees relating to the workmanship,
construction, installation materials, and design of the Improvements and the
personal property situated on the Property, including but not limited to those
made by or received from any third party with respect to any building, building
component, structure, fixture, machinery, equipment or material situated on,
contained in any building or other improvement situated on, or comprising a part
of any building or other improvement situated on any part of the Property;

               (D)  All rights, claims or awards benefiting the Property;

               (E)  All prepaid fees and fee credits, and all of Seller's right,
title and interest in and to refundable deposits, bonds and other collateral
furnished in connection with development of the Property; and

               (F)  All rights and general intangibles now owned by Assignor
solely in connection with the Property and any improvement and/or fixture
located on the Property, including, without limitation, the rights to hold, use,
sell and transfer the Property and Improvements and general intangibles.

          3.   Assignor hereby covenants that it will, at any time and from time
to time upon written request therefor, execute and deliver to Assignee, its
successors and assigns any new or confirmatory instruments and take such further
acts as Assignee may reasonably request to fully evidence the assignment
contained herein and to enable Assignee, its successors and assigns to fully
realize and enjoy the rights and interests assigned hereby.

          4.   Assignee hereby accepts the foregoing assignment.

          5.   Assignor hereby represents and warrants to Assignee that it has
not previously assigned or hypothecated its interest in the foregoing described
General Intangibles; however, Assignee shall have no claims or rights against
Assignor, and Assignor shall have no obligation or liability to Assignee for any
General Intangibles described herein which do not exist, or which Assignor does
not have the right to transfer to Assignee.

          6.   This Assignment shall be binding upon and inure to the benefit of
the legal representatives, assigns, or successors in interest of the Assignor
and Assignee.

                                        ii


<PAGE>

          IN WITNESS WHEREOF, the Assignor has executed this Assignment as of
_________, 1997.


                                     NATIONAL INVESTORS LAND HOLDING 
                                     TRUST IV

                                     By:
                                         ----------------------------------
                                     Its:
                                         ----------------------------------



                                       iii


<PAGE>
                                                                       Ex 2.12


                           AGREEMENT OF PURCHASE AND SALE
                           AND JOINT ESCROW INSTRUCTIONS

                                   BY AND BETWEEN

                        NATIONAL INVESTORS FINANCIAL, INC.,
                     a California corporation, AS TRUSTEE for 
                     NATIONAL INVESTORS LAND HOLDING TRUST ___,
                                          
                                          
                                     AS SELLER,
                                          
                                        AND
                                          
                                CYPRESS LAKES, INC.,
                             a California corporation,
                                          
                                          
                                      AS BUYER
                                          
                                          
                                          
                                    RELATING TO
                                          
                                PROPERTY LOCATED IN
                          Contra Costa County, California
                                          
                                          
                                      known as
                                          
                         "CYPRESS LAKES AND COUNTRY CLUB"
                                          
                                    DATED AS OF
                                          
                              __________________, 1998
                                          
<PAGE>
                                  TABLE OF CONTENTS
   
<TABLE>
<CAPTION>
                                                                                  PAGE
<S>                                                                              <C>
1. Definitions . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .1

2. Purchase and Sale . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .5
          2.1 Purchase and Sale. . . . . . . . . . . . . . . . . . . . . . . . . . .5
          2.2 Substance of Transactions. . . . . . . . . . . . . . . . . . . . . . .5

3. Consideration . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .5
          3.1 Exchange Value . . . . . . . . . . . . . . . . . . . . . . . . . . . .5
          3.2 Additional Consideration . . . . . . . . . . . . . . . . . . . . . . .5

4. Escrow. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .6

5. Cancellation Fees and Expenses. . . . . . . . . . . . . . . . . . . . . . . . . .6

6. Deliveries to Escrow Holder . . . . . . . . . . . . . . . . . . . . . . . . . . .6
          6.1 By Seller. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .6
          6.2 By Buyer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .7
          6.3 By Buyer and Seller. . . . . . . . . . . . . . . . . . . . . . . . . .7

7. Condition of Title. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .7
          7.1 Permitted Exceptions . . . . . . . . . . . . . . . . . . . . . . . . .7
          7.2 Title Provided by Seller . . . . . . . . . . . . . . . . . . . . . . .7

8. Conditions to the Close of Escrow . . . . . . . . . . . . . . . . . . . . . . . .8
          8.1 Conditions Precedent to Buyer's Obligations. . . . . . . . . . . . . .8
              8.1.1 Title. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .8
              8.1.2 Representations, Warranties and Covenants of Seller. . . . . . .8
              8.1.3 Seller's Deliveries. . . . . . . . . . . . . . . . . . . . . . .8
          8.2 Conditions Precedent to Seller's Obligations . . . . . . . . . . . . .8

9. Approval of Seller's Constituents . . . . . . . . . . . . . . . . . . . . . . . .9

10. Property "As-Is. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .9
          10.1 No Side Agreements Or Representations; As-Is Purchase . . . . . . . .9
          10.2 Disclosures; Specific Acknowledgment Regarding Condition of 
                Property . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12

11. Title Insurance. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12

12. Costs and Expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13

13. Disbursements and Other Actions. . . . . . . . . . . . . . . . . . . . . . . . 13
          13.1 Escrow Holder.. . . . . . . . . . . . . . . . . . . . . . . . . . . 13


                                       i
<PAGE>

<S>                                                                              <C>
          13.2 By Transfer Agent . . . . . . . . . . . . . . . . . . . . . . . . . 13
          13.3  Possession.. . . . . . . . . . . . . . . . . . . . . . . . . . . . 13

14. Joint Representations and Warranties . . . . . . . . . . . . . . . . . . . . . 14
          14.1 Authority . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14
          14.2 Actions . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14
          14.3 Due Execution . . . . . . . . . . . . . . . . . . . . . . . . . . . 14
          14.4 Valid and Binding . . . . . . . . . . . . . . . . . . . . . . . . . 14
          14.5 Broker. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14

15. Seller's Warranties and Representations. . . . . . . . . . . . . . . . . . . . 14
          15.1 Non-Foreign Entity. . . . . . . . . . . . . . . . . . . . . . . . . 14
          15.2 Hazardous Substances. . . . . . . . . . . . . . . . . . . . . . . . 15
          15.3 Clean-up. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15
          15.4 Claims. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15

16. Pre-Closing Covenants. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15
          16.1 No Transfers. . . . . . . . . . . . . . . . . . . . . . . . . . . . 15
          16.2 No Alterations. . . . . . . . . . . . . . . . . . . . . . . . . . . 15
          16.3 Maintenance.. . . . . . . . . . . . . . . . . . . . . . . . . . . . 15
          16.4 Obligations Under Contracts.. . . . . . . . . . . . . . . . . . . . 15
          16.5 Expenditures. . . . . . . . . . . . . . . . . . . . . . . . . . . . 15

17. Condemnation and Destruction . . . . . . . . . . . . . . . . . . . . . . . . . 16
          17.1 Eminent Domain or Taking. . . . . . . . . . . . . . . . . . . . . . 16
          17.2 Damage or Destruction . . . . . . . . . . . . . . . . . . . . . . . 16

18. Utilities and Deposits. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 17
          18.1 Utilities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 17
          18.2 Refundable Deposits . . . . . . . . . . . . . . . . . . . . . . . . 17

19. Mediation of Disputes. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 17

20. Arbitration of Disputes: . . . . . . . . . . . . . . . . . . . . . . . . . . . 17

21. Notices. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 18

22. Assignment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 19

23. Miscellaneous. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 19
          23.1 Counterparts. . . . . . . . . . . . . . . . . . . . . . . . . . . . 19
          23.2 Partial Invalidity. . . . . . . . . . . . . . . . . . . . . . . . . 19
          23.3 Possession of the Property. . . . . . . . . . . . . . . . . . . . . 19
          23.4 Waivers . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 19
          23.5 Successors and Assigns. . . . . . . . . . . . . . . . . . . . . . . 19
          23.6 Professional Fees . . . . . . . . . . . . . . . . . . . . . . . . . 19
          23.7 Entire Agreement. . . . . . . . . . . . . . . . . . . . . . . . . . 19
          23.8 Time of Essence . . . . . . . . . . . . . . . . . . . . . . . . . . 19
          23.9 Construction. . . . . . . . . . . . . . . . . . . . . . . . . . . . 19
          23.10 Governing Law. . . . . . . . . . . . . . . . . . . . . . . . . . . 20

                                       ii

<PAGE>

          23.11 Wear and Tear. . . . . . . . . . . . . . . . . . . . . . . . . . . 20
          23.12 No Recordation . . . . . . . . . . . . . . . . . . . . . . . . . . 20
          23.13 Survival . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 20
          23.14 Disclaimer . . . . . . . . . . . . . . . . . . . . . . . . . . . . 20
          23.15 Waiver of Jury Trial . . . . . . . . . . . . . . . . . . . . . . . 20

EXHIBITS

          EXHIBIT A -   Legal Description
          EXHIBIT B -   Form of Grant Deed
          EXHIBIT C -   FIRPTA Affidavit
          EXHIBIT D -   Assignment and Assumption
          EXHIBIT E -   Bill of Sale and General Assignment of Intangibles
</TABLE>
    

                                      iii
<PAGE>

                           AGREEMENT OF PURCHASE AND SALE
                           AND JOINT ESCROW INSTRUCTIONS

     THIS AGREEMENT OF PURCHASE AND SALE AND JOINT ESCROW  INSTRUCTIONS 
("AGREEMENT") is made and entered into as of ____________ __, 1998, by and 
between NATIONAL INVESTORS FINANCIAL, INC., a California corporation, AS 
TRUSTEE for NATIONAL INVESTORS LAND HOLDING TRUST ___ ("Seller"), and CYPRESS 
LAKES, INC., a  California corporation ("BUYER").

                                          
                                  R E C I T A L S

     A.   Seller is the owner of that certain unimproved real property commonly
known as "Cypress Lakes and Country Club", consisting of approximately 686
acres, located in the County of Contra Costa, State of California, as more
particularly described in Exhibit A attached hereto (the "Real Property").

     B.   Seller holds record title to the Real Property as agent of and for the
benefit of various investors who are the beneficiaries of National Investors
Land Holding Trust ____ (the "Trust").  

     C.   Seller desires to sell to Buyer and Buyer desires to purchase from
Seller the Property (as hereinafter defined) on the terms and conditions set
forth in this Agreement.

     NOW, THEREFORE, in consideration of the foregoing Recitals, which Recitals
are incorporated herein by this reference, and for other good and valuable
consideration, the receipt and adequacy of which is hereby acknowledged, Buyer
and Seller agree as follows:

                                 A G R E E M E N T 

    1.   DEFINITIONS:  For the purposes of this Agreement the following terms
will be defined as follows:

    1.1  "ACTUAL KNOWLEDGE OF SELLER" means and is limited to the actual
knowledge of David Lasker and James N. Orth without having conducted any
independent inquiry or inspection, and shall not include the knowledge of any
other persons or firms, it being understood and agreed by Buyer that neither
David Lasker nor James N. Orth is charged with knowledge of all of the acts
and/or omissions of predecessors in title to the Property or management of the
Property before Seller's acquisition of the Property and the Actual Knowledge of
Seller shall not include information or material which may be in the possession
of Seller generally, but of which neither David Lasker nor James N. Orth is
actually aware.

    1.2  "AFC" means American Family Communities, Inc., a California
corporation, which is a wholly-owned subsidiary of AFH.

<PAGE>

    1.3  "AFH" means American Family Holdings, Inc., a Delaware corporation. 
Buyer is a wholly-owned subsidiary of AFC, which, in turn, is a wholly-owned
subsidiary of AFH.

     1.4 "ASSIGNMENT" shall have the meaning given thereto in
Section 6.1(d) hereof.

     1.5 "BILL OF SALE" shall have the meaning given thereto in
Section 6.1(e) hereof.

     1.6 "CLOSING DATE" means ___________, 1998, unless an earlier date is
agreed to in a writing subsequent to this Agreement executed and delivered by
each of the parties hereto to the other, and is the last date on which the
Closing and Close of Escrow can occur, subject to extension as provided for in
this Agreement.

     1.7  "CLOSING" and "CLOSE OF ESCROW" are terms used interchangeably in
this Agreement. The Closing or the Close of Escrow will be deemed to have
occurred when the Grant Deed is recorded in the official records of the county
in which the Property is located.

     1.8  "EFFECTIVE DATE" means the date hereof.

     1.9  "ENVIRONMENTAL AUDIT" means any environmental audit, review or
testing of the Property performed by Buyer or any third party or consultant
engaged by Buyer to conduct such study.

     1.10 "ENVIRONMENTAL LAW" means any law, statute, ordinance or
regulation pertaining to health, industrial hygiene or the environment
including, without limitation, CERCLA (Comprehensive Environmental Response,
Compensation and Liability Act of 1980) and RCRA (Resources Conservation and
Recovery Act of 1976), as amended.

     1.11 "ESCROW" shall have the meaning given thereto in Section 4
hereof.

     1.12 "ESCROW HOLDER" means _______________________________, whose
address is _______________________________________________________________,
Attn.:  ___________________.
     
     1.13 "EXCHANGE VALUE" is the adjusted appraised value of the Property
which takes into consideration various factors to balance the business value of
the Property within its present ownership structure.

     1.14 "FIRPTA CERTIFICATE" shall have the meaning given thereto in
Section 6.1(b) hereof.

     1.15 "GRANT DEED" shall have the meaning given thereto in Section 6.1(a)
hereof.

     1.16 "HAZARDOUS SUBSTANCE"  means any substance, material or waste which is
or becomes designated, classified or regulated as being "toxic" or "hazardous"
or a "pollutant" or 

                                       2

<PAGE>

which is or becomes similarly designated, classified or regulated, under any 
Environmental Law, including asbestos, petroleum and petroleum products.

     1.17 "IMPROVEMENTS" means any and all improvements and fixtures situated on
the Real Property.

     1.18 "INVESTORS" means the beneficiaries of the Trust.

     1.19 "INTANGIBLES" means all of Seller's right, title and interest in
and to all intangible property used, owned or issued solely and strictly in
connection with the Real Property, Improvements and Personal Property,
including, but not limited to:  (i) trade names and trademarks, contract rights,
accounts receivable and other intangible property used in connection with the
ownership and operation of the Property; (ii) all licenses, permits,
certificates of occupancy, approvals, dedications and entitlements issued,
approved or granted by any governmental authorities having jurisdiction over the
Property; and (iii) all development rights, conditional use permits, variances
and other intangible rights, titles, interests and privileges owned by Seller
and related to or issued in connection with the Land and/or Improvements, its
use, occupancy, operation and development, but in no way related to Seller's
financial data or other proprietary information or other property of Seller.

     1.20 "NOTICES" will be sent as provided in Section 21 to:

          Seller:          National Investors Land Holding Trust
                           c/o National Investors Financial, Inc.
                           4675 MacArthur Court, Suite 1240
                           Newport Beach, CA 92660
                           Attn.:  Mr. David Lasker
                           Telephone:  (949) 833-8600
                           Facsimile:  (949) 752-9753

          with a copy to:  Arter & Hadden LLP
                           725 South Figueroa Street, Suite 3400
                           Los Angeles, CA  90017
                           Attn.:  Bruce H. Newman, Esq.
                           Telephone:  (213) 430-3000
                           Facsimile:   (213) 617-9255

                                       3

<PAGE>

          Buyer:           Cypress Lakes, Inc.
                           ______________________
                           ______________________
                           Attn.:__________________
                           Telephone:  _____________
                           Facsimile:  ______________

          with a copy to:  Arter & Hadden LLP
                           725 South Figueroa Street, Suite 3400
                           Los Angeles, CA  90017
                           Attn.:  Bruce H. Newman, Esq.
                           Telephone:  (213) 430-3000
                           Facsimile:   (213) 617-9255

          Escrow Holder:   __________________________________
                           __________________________________
                           __________________________________
                           Attn.:  ___________________
                           Telephone:  ________________________
                           Facsimile:   ________________________

     1.21 "OPENING OF ESCROW" shall have the meaning given thereto in
Section 4 hereof.

     1.22 "OTHER ASSETS" means cash, cash equivalent, notes and other
negotiable instruments and any and all other assets in the possession or control
of Seller, the value of which is determined by possession, and any other assets
other than the Real Property, Personal Property or Intangibles relating to the
Real Property.

     1.23 "PERMITTED EXCEPTIONS" shall have the meaning given thereto in
Section 7.1 hereof.

     1.24 "PERSONAL PROPERTY" means the equipment, furniture and fixtures,
books and records and other personal property, if any, owned by Seller and
located on the Property as of the Effective Date, including without limitation,
those items listed on SCHEDULE 1 to the Bill of Sale.

     1.25 "PROPERTY" means collectively, (i) the Real Property, (ii) the
Improvements , (iii) the Intangibles, (iv) the Personal Property and (v) the
Other Assets.

     1.26 "PROSPECTUS" means the Consent Solicitation Statement/Prospectus
of Buyer.

     1.27 "REAL PROPERTY" means that certain real property located in the County
of Contra Costa, State of California and commonly known as "Cypress Lakes and
Country Club" and more particularly described in EXHIBIT A attached hereto.  The
Real Property also is described in the Recitals hereof.

                                       4
<PAGE>

     1.28 "TITLE COMPANY" means ________________________________________.

     1.29 "TITLE POLICY" shall have the meaning given thereto in Section 11
hereof.

     1.30 "TRANSFER AGENT"  means _____________________, who address is
__________________, Attn.:  ___________, Facsimile No. ___________.

   
     1.31 "UNIT"  means, collectively, one (1) share of common stock, plus
warrants to purchase three (3) additional shares of common stock, in AFH.
    

     2.     PURCHASE AND SALE: 

     2.1    PURCHASE AND SALE.  Upon and subject to the terms and conditions
set forth in this Agreement, Seller agrees to sell to Buyer and Buyer agrees to
buy from Seller the Property, together with all easements, hereditaments,
entitlements (to the extent transferable) and appurtenances thereto.  In
consideration of Seller's sale of the Property to Buyer, Buyer will (a) cause to
be delivered to the investors of Seller the Exchange Value in accordance with
Section 3, and (b) perform all of Buyer's other obligations hereunder.


   
     2.2    SUBSTANCE OF TRANSACTIONS.  Notwithstanding any other provision
of this Agreement, the transfer of the Property directly from Seller to Buyer is
for convenience purposes only to effect expeditiously the culmination of the
transfers set forth in this Section 2.2, and for all purposes hereunder it is
the intent of the parties that such transfer reflects the following transfers,
which shall occur in the following order:  (i) all of the Investors, through
their approval of the transactions contemplated under this Agreement, contribute
all of their interests in the Property to AFH in exchange for Units, such Units
to be distributed to them pursuant to Sections 3 and 13.2 hereof;  (ii) AFH
contributes the Property to AFC as a contribution to the capital of AFC; and
(iii) AFC contributes the Property to Buyer as a contribution to the capital of
Buyer.  Seller's transfer of the Property directly to Buyer reflects Seller's
transfer of the Property from the Investors to AFH, from AFH to AFC, and from
AFC to the Buyer, in each instance in Seller's capacity as the agent of and on
behalf of such transferors.

     3.     CONSIDERATION: 

     3.1    EXCHANGE VALUE.  In consideration for the sale of the Property to
Buyer, Buyer will deliver to Seller an amount equal to the Exchange Value for
the Property.  The Exchange Value for the Property is $______________, which
shall be paid in the form of, and by issuance and delivery of, _____ Units to
the investors of Seller, to be distributed by the Transfer Agent at the Closing
outside of Escrow in accordance with Section 13.2 hereof.  Upon the request of
any party hereto, whether made before or after the Closing, the parties hereto
will allocate the Exchange Value to the Real Property, Improvements, Personal
Property, Other Assets and the Intangibles.
    
 
                                       5

<PAGE>

   
     3.2    ADDITIONAL CONSIDERATION.  If, after the Close of Escrow, 
Buyer completes the sale of the Property for a purchase price which exceeds 
the appraised value of the Property, as set forth in the appraisal dated 
March, 1998 prepared by ____________________________ (the "Appraised Value"), 
Buyer will pay to Seller an amount calculated pursuant to the terms of this 
Section 3.2, which shall be paid in the form of, and by issuance and delivery 
of, an additional number of Units equal to the quotient of the net cash 
proceeds (exclusive of interest on deferred purchase price payments)  
received by Buyer for such sale on or before December 31, 1999 up to 200% of 
the Appraised Value divided by $20. (For example, if the Appraised Value of 
the Property was $1,750,000 and Buyer received by December 31, 1999 net cash 
sale proceeds in the amount of $3,600,000, then the maximum number of 
additional Units available for allocation among Seller's investors would be 
$1,750,000 divided by $20 or 87,500 Units.) 
    

     4.     ESCROW:  Immediately upon execution of this Agreement, Buyer and
Seller will open an escrow (the "ESCROW") with the Escrow Holder by delivering
to Escrow Holder a fully executed copy of this Agreement (the "OPENING OF
ESCROW").  The purchase and sale of the Property will be completed through the
Escrow.  Buyer and Seller agree to execute any additional instructions
consistent with this Agreement which are reasonably required by the Escrow
Holder.  If there is a conflict between any printed escrow instructions and this
Agreement, the terms of this Agreement will govern.

     5.     CANCELLATION FEES AND EXPENSES:  If the Closing does not occur at
the time and in the manner provided in this Agreement because of the default of
one of the parties, the non-defaulting party has the right to cancel the Escrow
by written notice to the defaulting party and to the Escrow Holder.  All costs
of cancellation, if any, will be paid by the defaulting party.

     6.      DELIVERIES TO ESCROW HOLDER:

     6.1     BY SELLER.  On or prior to the Closing Date, Seller will deliver
or cause to be delivered to Escrow Holder the following items:

         (a)    A Grant Deed ("GRANT DEED"), in the form attached to this 
      Agreement as EXHIBIT B, duly executed and acknowledged by Seller and
      in recordable form, conveying the Property to Buyer.
          
          (b)   A Transferor's Certificate of Non-Foreign Status attached to
      this Agreement as EXHIBIT C ("FIRPTA CERTIFICATE"), duly executed by 
      or on behalf of Seller.
          
          (c)   A properly executed California Form RE 590 or other evidence
     sufficient to establish that Buyer is not required to withhold any 
     portion of the Exchange Value pursuant to Sections 18805 and 26131 of 
     the California Revenue and Taxation Code ("FORM 590").
          
          (d)   An Assignment and Assumption of Agreements ("ASSIGNMENT") duly
     executed by Seller in favor of Buyer in the form attached to this 
     Agreement as EXHIBIT D.

                                       6

<PAGE>

          (e)   A Bill of Sale and General Assignment of Intangibles in the 
     form attached to this Agreement as EXHIBIT E ("BILL OF SALE"), duly 
     executed by Seller and conveying all right, title and interest of 
     Seller in the Personal Property and the Intangibles to Buyer.
          
          (f)   Such corporate resolutions, certificates of good standing 
     and/or other corporate or partnership documents relating to Seller 
     as are reasonably required by Buyer or Escrow Holder or both in 
     connection with this transaction.

     6.2  BY BUYER.  On or prior to the Closing Date, Buyer will deliver or
cause to be delivered to Escrow Holder the following items:

          (a)  Such corporate resolutions, certificates of good standing and/or
     other corporate or partnership documents relating to Buyer as are 
     reasonably required by Seller or Escrow Holder or both in connection 
     with this transaction.

          (b)  Amounts due to pay costs and expenses as set forth in Section
     12 hereof.

     6.3  BY BUYER AND SELLER.  Buyer and Seller will each deposit such other
instruments consistent with this Agreement as are reasonably required by Escrow
Holder or otherwise required to close escrow.  In addition Seller and Buyer
hereby designate Escrow Holder as the "REPORTING PERSON" for the transaction
pursuant to Section 6045(e) of the Internal Revenue Code.

     7.   CONDITION OF TITLE:

     7.1  PERMITTED EXCEPTIONS.  At the Close of Escrow, fee simple title to the
Property will be conveyed to Buyer by Seller by Grant Deed, subject only to the
following title matters ("PERMITTED EXCEPTIONS"):

          (a) all property tax liens (whether or not payment of property taxes
     are delinquent) and all other matters shown in that certain Commitment for
     Title Insurance effective _______________, issued by the Title Company,
     bearing Order No.________; and

          (b) matters affecting the condition of title to the Property created
     by, at the request of or with the written consent of Buyer.

     7.2  TITLE PROVIDED BY SELLER.  The parties agree that (a) except as
specifically provided in the Grant Deed or implied by law, Seller makes no
express or implied warranties regarding the condition of title to the Property,
and (b) Buyer shall rely solely on the Title Policy for protection against any
title defects.

                                       7
<PAGE>

     8.   CONDITIONS TO THE CLOSE OF ESCROW:

     8.1  CONDITIONS PRECEDENT TO BUYER'S OBLIGATIONS.  The following conditions
must be satisfied not later the earlier of the Closing Date or such other period
of time as may be specified below:

          8.1.1  TITLE. As of the Closing, the Title Company will issue or have
     committed to issue to Buyer the Title Policy described in Section 11.

          8.1.2  REPRESENTATIONS, WARRANTIES AND COVENANTS OF SELLER.  Seller 
     will have duly performed each and every agreement to be performed by 
     Seller hereunder and, subject to the provisions of Section 10, Seller's 
     express representations and warranties set forth in this Agreement will 
     be true and correct in all material respects as of the Closing Date.  
     However, notwithstanding anything to the contrary stated or implied in 
     this Section 8.1.2, Seller shall have no liability for the breach of any 
     representations, warranties or covenants set forth in this Agreement, 
     whether express or implied, absent a finding by a court of competent 
     jurisdiction that either David Lasker or James N. Orth or both of them 
     withheld information with respect thereto from Buyer or falsified 
     information delivered to and relied upon by Buyer and that such action 
     amounted to a violation of a representation or warranty set forth herein.
               
          8.1.3  SELLER'S DELIVERIES.  Seller will have delivered the items 
     described in Section 6.1.

     The conditions set forth in this Section 8.1 are solely for the benefit of
Buyer and may be waived only by Buyer.  At all times Buyer has the right to
waive any condition.  Such waiver or waivers must be in writing to Seller.  If
any conditions are not satisfied on or before the Closing Date, and Buyer has
not waived the unsatisfied conditions, Seller will not be deemed to be in
default (unless Seller has breached Sections 8.1.2 or 8.1.3 above) and Buyer's
sole remedy will be to terminate this Agreement.

     8.2  CONDITIONS PRECEDENT TO SELLER'S OBLIGATIONS.  The Close of Escrow and
Seller's obligations with respect to this transaction are subject to the
following conditions precedent:  (a) Buyer's delivery to Escrow Holder on or
before the Closing Date, of the items described in Section 6.2; (b) the approval
of such of Seller's constituents as Seller shall deem necessary or advisable in
its sole and absolute discretion as set forth in Section 9 hereof; (c) Buyer
having duly performed each and every agreement to be performed by Buyer
hereunder; and (d) Buyer's representations, warranties and covenants set forth
in this Agreement, will be true and correct in all material respects as of the
Closing Date.  The conditions set forth in this Section 8.2 are solely for the
benefit of Seller and may be waived only by Seller, with such waiver or waivers
to be in writing to Buyer.  If any conditions are not satisfied on or before the
Closing Date, and Seller has not waived the unsatisfied conditions, Buyer will
not be deemed to be in default (unless Buyer has breached Sections 8.2(a), 
(c) or (d) above) and Seller's sole remedy will be to terminate the Agreement.


                                       8
<PAGE>


     9.   APPROVAL OF SELLER'S CONSTITUENTS:  Seller shall exercise reasonable
diligence to obtain the approval of this transaction by such of the constituents
of Seller as Seller shall deem necessary or advisable, in its sole and absolute
discretion, and shall notify Buyer and Escrow Holder when such approvals have
been obtained.  If Seller is not able to obtain such approvals from such
constituents on or before the date which is ____ days after the Effective Date,
or such later date as is mutually agreed to by Buyer and Seller, then Seller may
cancel this Agreement by notice to Buyer and Escrow Holder given prior to the
end of that time period, and in that event Seller shall pay all title and escrow
cancellation costs. Seller shall indemnify and hold Buyer harmless from any
claim, damage, loss, liability, action, settlement, including Buyer's reasonable
attorneys' fees suffered by Buyer and which results from or relates to the
Seller's securing approval of this transaction and transferring the Property to
Buyer pursuant to such approval.

     10.  PROPERTY "AS-IS":

     10.1 NO SIDE AGREEMENTS OR REPRESENTATIONS; AS-IS PURCHASE.  BUYER
REPRESENTS, WARRANTS AND COVENANTS TO SELLER THAT BUYER HAD THE OPPORTUNITY TO
INDEPENDENTLY AND PERSONALLY INSPECT THE PROPERTY AND IMPROVEMENTS, IF ANY, AND
THAT BUYER HAS ENTERED INTO THIS AGREEMENT AFTER HAVING MADE SUCH PERSONAL
EXAMINATION AND INSPECTION.  BUYER AGREES THAT BUYER WILL ACCEPT THE PROPERTY,
IN ITS THEN CONDITION AS-IS AND WITH ALL ITS FAULTS, INCLUDING WITHOUT
LIMITATION, ANY FAULTS AND CONDITIONS SPECIFICALLY REFERENCED IN THIS AGREEMENT,
SUBJECT TO THE EXPRESS COVENANTS, INDEMNITIES, REPRESENTATIONS AND WARRANTIES
MADE BY SELLER ELSEWHERE HEREIN.  NO PERSON ACTING ON BEHALF OF SELLER IS
AUTHORIZED TO MAKE, AND BY EXECUTION HEREOF, BUYER ACKNOWLEDGES AND AGREES THAT,
EXCEPT FOR THOSE REPRESENTATIONS, WARRANTIES, COVENANTS, INDEMNITIES AND
AGREEMENTS EXPRESSLY MADE BY SELLER IN THIS AGREEMENT, SELLER HAS NOT MADE, DOES
NOT MAKE AND SPECIFICALLY NEGATES AND DISCLAIMS ANY REPRESENTATIONS, WARRANTIES,
PROMISES, COVENANTS, AGREEMENTS OR GUARANTIES OF ANY KIND OR CHARACTER
WHATSOEVER, WHETHER EXPRESS OR IMPLIED, ORAL OR WRITTEN, PAST, PRESENT OR
FUTURE, OF, AS TO, CONCERNING OR WITH RESPECT TO:

               (A)       THE VALUE OF THE PROPERTY OR THE INCOME TO BE DERIVED
          THEREFROM;
          
               (B)       THE SUITABILITY OF THE PROPERTY FOR ANY AND ALL 
          ACTIVITIES AND USES WHICH BUYER MAY CONDUCT THEREON, INCLUDING ANY
          DEVELOPMENT OF THE PROPERTY;

               (C)       THE HABITABILITY, MERCHANTABILITY, MARKETABILITY,
          PROFITABILITY OR FITNESS FOR A PARTICULAR PURPOSE OF THE PROPERTY;


                                       9
<PAGE>


               (D)       THE MANNER, QUALITY, STATE OF REPAIR OR LACK OF REPAIR 
          OF THE PROPERTY;

               (E)       THE NATURE, QUALITY OR CONDITION OF THE PROPERTY,
          INCLUDING WITHOUT LIMITATION, THE WATER, SOIL AND GEOLOGY;

               (F)       THE TYPE, AVAILABILITY OR COST OF ANY ENTITLEMENTS
          REQUIRED TO DEVELOP THE PROPERTY;

               (G)       THE COMPLIANCE OF OR BY THE PROPERTY OR ITS OPERATION
          WITH ANY LAWS, RULES, ORDINANCES OR REGULATIONS OF ANY APPLICABLE
          GOVERNMENTAL AUTHORITY OR BODY;

               (H)       THE MANNER, CONDITION OR QUALITY OF THE CONSTRUCTION OR
          MATERIALS, IF ANY, INCORPORATED INTO THE PROPERTY;

               (I)       COMPLIANCE WITH ANY ENVIRONMENTAL PROTECTION, POLLUTION
          OR LAND USE LAWS, RULES, REGULATION, ORDERS OR REQUIREMENTS, INCLUDING
          BUT NOT LIMITED TO, THE ENDANGERED SPECIES ACT, TITLE III OF THE
          AMERICANS WITH DISABILITIES ACT OF 1990 OR ANY OTHER LAW, RULE OR
          REGULATION GOVERNING ACCESS BY DISABLED PERSONS, CALIFORNIA HEALTH &
          SAFETY CODE, THE FEDERAL WATER POLLUTION CONTROL ACT, THE FEDERAL
          RESOURCE CONSERVATION AND RECOVERY ACT, THE U.S. ENVIRONMENTAL
          PROTECTION AGENCY REGULATIONS AT 40 C.F.R., PART 261, THE
          COMPREHENSIVE ENVIRONMENTAL RESPONSE COMPENSATION AND LIABILITY ACT OF
          1980, AS AMENDED, THE RESOURCES CONSERVATION AND RECOVERY ACT OF 1976,
          THE CLEAN WATER ACT, THE SAFE DRINKING WATER ACT, THE HAZARDOUS
          MATERIALS TRANSPORTATION ACT, THE TOXIC SUBSTANCE CONTROL ACT, AND
          REGULATIONS PROMULGATED UNDER ANY OF THE FOREGOING;

               (J)       THE PRESENCE OR ABSENCE OF HAZARDOUS MATERIALS AT, ON,
          UNDER, OR ADJACENT TO THE PROPERTY;

               (K)       THE CONTENT, COMPLETENESS OR ACCURACY OF ANY MATERIALS,
          INCLUDING ANY INFORMATIONAL PACKAGE, COST TO COMPLETE ESTIMATE OR
          OTHER MATERIALS PREPARED BY OR ON BEHALF OF SELLER;


                                      10
<PAGE>

               (L)       THE CONFORMITY OF THE IMPROVEMENTS TO ANY PLANS OR
          SPECIFICATIONS FOR THE PROPERTY, INCLUDING ANY PLANS AND
          SPECIFICATIONS THAT MAY HAVE BEEN OR MAY BE PROVIDED TO BUYER;

               (M)       THE CONFORMITY OF THE PROPERTY TO PAST, CURRENT OR
          FUTURE APPLICABLE ZONING OR BUILDING REQUIREMENTS;

               (N)       DEFICIENCY OF ANY UNDERSHORING;

               (O)       DEFICIENCY OF ANY DRAINAGE; 

               (P)       THE FACT THAT ALL OR A PORTION OF THE PROPERTY MAY BE
          LOCATED ON OR NEAR AN EARTHQUAKE FAULT LINE OR LOCATED IN AN
          ALQUIST-PRIOLO SPECIAL STUDY ZONE;

               (Q)       THE EXISTENCE OF VESTED LAND USE, ZONING OR BUILDING
          ENTITLEMENTS AFFECTING THE PROPERTY;

               (R)       ANY AND ALL REQUIREMENTS OR CONDITIONS OF APPROVAL OF
          STATE AND LOCAL GOVERNMENTAL AGENCIES FOR DEVELOPMENT OF THE PROPERTY
          INCLUDING, WITHOUT LIMITATION, THE CONSTRUCTION OF OFFSITE AND ONSITE
          ROADS, UTILITIES AND OTHER IMPROVEMENTS; OR

               (S)       WITH RESPECT TO ANY OTHER MATTER CONCERNING THE
          PROPERTY EXCEPT AS MAY BE OTHERWISE EXPRESSLY STATED HEREIN, INCLUDING
          ANY AND ALL SUCH MATTERS REFERENCED, DISCUSSED OR DISCLOSED IN ANY
          DOCUMENTS DELIVERED BY SELLER TO BUYER, IN ANY PUBLIC RECORDS OF ANY
          GOVERNMENTAL AGENCY OR ENTITY OR UTILITY COMPANY, OR IN ANY OTHER
          DOCUMENTS AVAILABLE TO BUYER.

               (T)       BUYER FURTHER ACKNOWLEDGES AND AGREES THAT BUYER
          IS RELYING SOLELY ON ITS OWN INVESTIGATION OF THE PROPERTY AND ITS OWN
          REVIEW OF ALL INFORMATION AND DOCUMENTATION CONCERNING THE PROPERTY,
          AND NOT ON ANY INFORMATION PROVIDED OR TO BE PROVIDED BY SELLER. 
          BUYER FURTHER ACKNOWLEDGES AND AGREES THAT ANY INFORMATION MADE
          AVAILABLE TO BUYER OR PROVIDED OR TO BE PROVIDED BY OR ON BEHALF OF
          SELLER WITH RESPECT TO THE PROPERTY WAS OBTAINED FROM A VARIETY OF
          SOURCES AND THAT SELLER HAS NOT MADE ANY INDEPENDENT INVESTIGATION OR
          VERIFICATION OF SUCH INFORMATION AND MAKES NO REPRESENTATIONS AS TO
          THE

                                      11
<PAGE>


          ACCURACY OR COMPLETENESS OF SUCH INFORMATION EXCEPT AS MAY 
          OTHERWISE BE PROVIDED HEREIN.  BUYER AGREES TO FULLY AND 
          IRREVOCABLY RELEASE ALL SUCH SOURCES OF INFORMATION AND PREPARERS 
          OF INFORMATION AND DOCUMENTATION TO THE EXTENT SUCH SOURCES OR 
          PREPARERS ARE SELLER, OR ITS EMPLOYEES, OFFICERS, DIRECTORS, 
          REPRESENTATIVES, BENEFICIARIES, INVESTORS, AGENTS, SERVANTS, 
          ATTORNEYS, AFFILIATES, PARENT COMPANIES, SUBSIDIARIES, SUCCESSORS 
          OR ASSIGNS FROM ANY AND ALL CLAIMS, DAMAGES AND LIABILITIES ARISING 
          FROM SUCH INFORMATION OR DOCUMENTATION, EXCEPT IF AND TO THE EXTENT 
          THAT BUYER EMPLOYS SUCH SOURCES OR PREPARERS OF INFORMATION TO ACT 
          ON BEHALF OF BUYER, IN WHICH EVENT THE LIABILITY OF SUCH SOURCES OR 
          PREPARERS OF INFORMATION TO BUYER SHALL BE DETERMINED BY THEIR OWN 
          INDEPENDENT AGREEMENTS WITH BUYER, AND SELLER SHALL NOT BE LIABLE 
          FOR SUCH AGREEMENTS OR OBLIGATIONS.  SELLER IS NOT LIABLE OR BOUND 
          IN ANY MANNER BY ANY ORAL OR WRITTEN STATEMENTS, REPRESENTATIONS OR 
          INFORMATION PERTAINING TO THE PROPERTY, OR THE OPERATION THEREOF, 
          FURNISHED BY ANY OF THE FOREGOING ENTITIES AND INDIVIDUALS OR ANY 
          OTHER INDIVIDUAL OR ENTITY. 

     10.2 DISCLOSURES; SPECIFIC ACKNOWLEDGMENT REGARDING CONDITION OF
PROPERTY.  Buyer acknowledges the disclosures expressly made by Seller in this
Agreement, the Prospectus and in correspondence from Seller, its attorneys
and/or its agents to Buyer, its attorneys and/or its agents.  Without limiting
the generality of the foregoing, Buyer acknowledges that (a) the County of
Contra Costa has approved a vesting tentative map no. 7562 (the "Vesting
Tentative Map"), which allows for construction of 1,330 single family
residences, an 18-hole golf course, clubhouse, tennis courts, swimming pools,
lakes and channels, parks, wetlands, a school and a fire station on the
Property; and (b) such Vesting Tentative Map expires on April 15, 1999.  Seller
makes no representation and warranty as to whether such Vesting Tentative Map
can be extended.

     11.  TITLE INSURANCE:  At the Close of Escrow, the Title Company will
issue to Buyer at Buyer's sole cost and expense an ALTA Standard Coverage Policy
(1990) with coverage in an amount equal to the appraised value of the Real
Property as determined by Buyer in its sole discretion, showing title to the
Real Property vested in Buyer, subject only to the Permitted Exceptions and the
standard printed exceptions and conditions in the policy of title insurance
("TITLE POLICY").  If Buyer elects to obtain any additional endorsements or an
extended coverage policy, the additional premium and costs of survey for the
extended coverage policy and the cost of any endorsements will be at Buyer's
sole cost and expense; however, Buyer's election to obtain an extended coverage
policy will not delay the Closing and Buyer's inability to obtain an extended
coverage policy or any such endorsements will not be deemed to be a failure of
any condition to Closing.


                                      12
<PAGE>


     12.  COSTS AND EXPENSES:  Buyer will pay the costs of Closing the
transaction as follows:

          (a)       all premiums for the Title Policy;

          (b)       all escrow fees and costs;

          (c)       all city and county documentary transfer taxes;

          (d)       all document recording charges;

          (e)       all sales taxes;

          (f)       one half of all escrow fees and costs;

          (g)       the entire additional cost of any ALTA extended coverage 
          title policy, the cost of any required survey and, the cost of any 
          endorsements required by Buyer; and

          (h)       All other costs and expenses necessarily incurred to 
          close the transaction.

     13.       DISBURSEMENTS AND OTHER ACTIONS:  

     13.1     ESCROW HOLDER.  At the Close of Escrow, Escrow Holder will 
promptly undertake all of the following:

          (a)       Cause the Grant Deed (with documentary  transfer tax 
     information to be affixed AFTER recording) to be recorded with the 
     County Recorder and obtain conformed copies thereof for distribution to 
     Buyer and Seller.

          (b)       Direct the Title Company to issue the Title Policy to 
     Buyer within 15 BUSINESS DAYS after Closing.

          (c)       Deliver to Buyer the FIRPTA Certificate, the Form 590 and 
     any other documents (or copies thereof) deposited into Escrow by Seller. 
     Deliver to Seller any other documents (or copies thereof) deposited 
     into Escrow by Buyer.

          (d)       Notify the Transfer Agent by telephone and facsimile that 
     the Close of Escrow has occurred.
   
     13.2 BY TRANSFER AGENT.    Promptly after the Close of Escrow, Transfer
Agent shall deliver all Units in payment of the Exchange Value for the Property
to the persons, at the addresses and in the amounts designated by Seller.
    
     13.3 POSSESSION.  Possession of the Other Assets in Seller's possession or
control and all other Property shall be delivered by Seller to Buyer at the
Close of Escrow. 


                                      13
<PAGE>

     14.   JOINT REPRESENTATIONS AND WARRANTIES:  In addition to any express 
agreements of the parties contained herein, the following constitute 
representations and warranties of the parties each to the other, provided 
that liability for any breach is subject to Sections 8.1.2 and 23.13 hereof:

     14.1  AUTHORITY.  Each party has the legal power, right and authority to 
enter into this Agreement and the instruments referenced herein, and to 
consummate this transaction.

     14.2  ACTIONS.  All requisite action (corporate, trust, partnership or 
otherwise) has been taken by each party in connection with the entering into 
of this Agreement, the instruments referenced herein, and the consummation of 
this transaction.  Except as provided in Section 9, no further consent of any 
partner, shareholder, creditor, investor, judicial or administrative body, 
governmental authority or other party is required.

     14.3  DUE EXECUTION.  The individuals executing this Agreement and the 
instruments referenced herein on behalf of each party and the partners, 
officers or trustees of each party, if any, have the legal power, right, and 
actual authority to bind each party to the terms and conditions of those 
documents.

     14.4  VALID AND BINDING.  This Agreement and all other documents 
required to close this transaction are and will be valid, legally binding 
obligations of and enforceable against each party in accordance with their 
terms, subject only to applicable bankruptcy, insolvency, reorganization, 
moratorium laws or similar laws or equitable principles affecting or limiting 
the rights of contracting parties generally.

     14.5  BROKER.   Seller represents and warrants to Buyer, and Buyer 
represents and warrants to Seller, that no broker or finder has been engaged 
by them, respectively, in connection with any of the transactions 
contemplated by this Agreement, or to its knowledge is in any way connected 
with any of such transactions.  Buyer will indemnify, save harmless and 
defend Seller from any liability, cost, or expense arising out of or 
connected with any claim for any commission or compensation made by any 
person or entity claiming to have been retained or contacted by Buyer in 
connection with this transaction.  Seller will indemnify, save harmless and 
defend Buyer from any liability, cost, or expense arising out of or connected 
with any claim for any commission or compensation made by any person or 
entity claiming to have been retained or contacted by Seller in connection 
with this transaction.  This indemnity provision will survive the Closing or 
any earlier termination of this Agreement.

     15.   SELLER'S WARRANTIES AND REPRESENTATIONS:  Seller makes the 
following representations, and warranties and acknowledges that Buyer will 
rely on such representations and warranties in acquiring the Property;  
provided that liability for any breach is subject to to Sections 8.1.2 and 
23.13 hereof:

    15.1   NON-FOREIGN ENTITY.  Seller is not a "foreign person" within the 
meaning of Section 1445(f)(3) of the Internal Revenue Code.


                                      14
<PAGE>

    15.2   HAZARDOUS SUBSTANCES.  To Seller's Actual Knowledge, since the 
date of Seller's acquisition of the Property, no Hazardous Substances are now 
or have been used, stored, generated or disposed of on or within the Property 
except in the normal course of use and operation of the Property and in 
compliance with all applicable Environmental Laws.

    15.3   CLEAN-UP.  To Seller's Actual Knowledge, since the date of 
Seller's acquisition of the Property, there are and have been no federal, 
state or local enforcement, clean-up, removal, remedial or other governmental 
or regulatory actions instituted or completed affecting the Property, other 
than such other matters as may otherwise be disclosed in any Environmental 
Audit or in any other documents provided or made available to Buyer.

    15.4   CLAIMS.  To Seller's Actual Knowledge, there are no outstanding 
claims that have been made by any third party against Seller relating to any 
Hazardous Substances on or within the Property.

          The provisions of this Section 15 shall no longer bind Seller if 
this Agreement expires or is terminated for any reason, or if the Closing 
contemplated hereunder does not occur.

   16.     PRE-CLOSING COVENANTS.  So long as this Agreement remains in full 
force and effect:

   16.1    NO TRANSFERS.  Without the prior written consent of Buyer, Seller 
will not convey any interest in the Property and will not subject the 
Property to any additional liens, encumbrances, covenants, conditions, 
easements, rights of way or similar matters after the date of this Agreement, 
except as may be otherwise provided for in this Agreement, which will not be 
eliminated prior to the Close of Escrow.

   16.2    NO ALTERATIONS.  Seller will not make any material alterations to 
the Property without Buyer's consent, which will not be unreasonably withheld 
or delayed.

   16.3    MAINTENANCE.  Seller will maintain the Property in substantially 
the same condition as it is in, as of the date of this Agreement, and manage 
the Property in accordance with Seller's established practices.

   16.4    OBLIGATIONS UNDER CONTRACTS.  Seller will keep and perform all of 
the obligations to be performed by Seller under any contracts affecting the 
Property.  Without prior written consent of Buyer, which will not be 
unreasonably withheld or delayed, Seller will not enter into any contract or 
agreement providing for the provision of goods or services to or with respect 
to the Property or the operation thereof unless such contracts or agreements 
can be terminated without penalty by the Closing Date.  Seller will not enter 
into any leases for any portion of the Property.

   16.5   EXPENDITURES.  Seller will incur only expenditures necessary for 
the day-to-day operation and maintenance of the Property, and will not incur 
capital expenditures or liabilities 


                                      15
<PAGE>

not in the ordinary course of business.  Seller shall retain all Other Assets 
in Seller's possession on or after the date hereof except for payment of such 
permitted liabilities and expenditures.

    17.   CONDEMNATION AND DESTRUCTION:

    17.1  EMINENT DOMAIN OR TAKING.  If proceedings under a power of eminent 
domain relating to the Property or any part thereof are commenced prior to 
Close of Escrow, Seller will promptly inform Buyer in writing.

          (a)  If such proceedings involve the taking of title to all or a 
     material interest in the Property, Buyer may elect to terminate this 
     Agreement by notice in writing sent within 10 DAYS of Seller's written 
     notice to Buyer, in which case neither party will have any further 
     obligation to or rights against the other except any rights or 
     obligations of either party which are expressly stated to survive 
     termination of this Agreement.

          (b)  If the proceedings do not involve the taking of title to 
     all or a material interest in the Property, or if Buyer does not elect 
     to terminate this Agreement, this transaction will be consummated as 
     described herein and any award or settlement payable with respect to 
     such proceeding will be paid or assigned to Buyer upon Close of Escrow.
     
          (c)  If this sale is not consummated for any reason, any condemnation
     award or settlement will belong to Seller.

    17.2  DAMAGE OR DESTRUCTION.  Except as provided in this Section, 
prior to the Close of Escrow the entire risk of loss of damage by 
earthquake, flood, landslide, fire or other casualty is borne and 
assumed by Seller.  If, prior to the Close of Escrow, any part of the 
Improvements is damaged or destroyed by earthquake, flood, landslide, 
fire or other casualty, Seller will promptly inform Buyer of such fact 
in writing and advise Buyer as to the extent of the damage and whether 
it is, in Seller's reasonable opinion, "MATERIAL" or not "MATERIAL".

          (a)  If such damage or destruction is "MATERIAL", Buyer has 
     the option to terminate this Agreement upon written notice to the Seller 
     given not later than 10 DAYS after receipt of Seller's written notice to 
     Buyer advising of such damage or destruction.

          (b)  For purposes hereof, "MATERIAL" is deemed to be any 
     damage or destruction to the Improvements where the cost of repair or 
     replacement is estimated to be more than 25% of the Exchange Value of 
     the Property and will take more than 60 DAYS to repair.

          (c)  If this Agreement is so terminated, the provisions of Section 5
     will govern.

          (d)  If Buyer does not elect to terminate this Agreement, or 
     if the casualty is not material, Seller will reduce the Exchange Value 
     by the value reasonably estimated by Seller to repair or restore the 
     damaged portion of the Improvements, less any sums expended by Seller to 
     make emergency repairs to the Improvements or the Property or otherwise 
     protect 


                                      16
<PAGE>

     the physical condition of the Improvements or the Property, and this 
     transaction will close pursuant to the terms of this Agreement.
     
         (e)   If the damage is not material, Seller's notice to Buyer 
     of the damage or destruction will also set forth Seller's reduced 
     Exchange Value and Seller's allocation of value to the damaged portion 
     of the Improvements.  If Buyer does not accept Seller's reduced Exchange 
     Value, Buyer's sole remedy will be to terminate this Agreement.

         (f)   Whether or not the sale of the Property is consummated 
hereunder, all rights to insurance claims or proceeds in respect of 
damage or destruction to the Improvements occurring prior to the Close 
of Escrow will belong to Seller.

    18.    UTILITIES AND DEPOSITS:

    18.1   UTILITIES.  Seller will notify all utility companies 
servicing the Property of the sale of the Property to Buyer and will 
notify the utility companies that all utility bills henceforth are to be 
sent to Buyer.  Buyer shall be entitled to receive any and all refunds 
of all utility deposits held by utility companies and Seller will assign 
to Buyer all of Seller's right, title and interest in any such utility 
deposits.

    18.2   REFUNDABLE DEPOSITS.  To the extent there exists any refundable 
deposits made in connection with the development of the Property prior to the 
Closing ("Refundable Deposits"), Seller shall assign to Buyer all of Seller's 
right, title and interest in and to such Refundable Deposits.

    19.    MEDIATION OF DISPUTES:  No party to this Agreement shall initiate 
any litigation against any other party to this Agreement concerning any 
controversy or claim arising out of or relating to this Agreement or any 
agreements or instruments relating hereto or delivered in connection 
herewith, including, but not limited to, any claim based on or arising from 
an alleged tort, unless and until (i) at least 60 days before the same shall 
be filed, a complete copy of each of the summons and complaint (and/or any 
other documentation required to initiate such litigation) to be filed by the 
complaining party shall have been delivered to the other party or parties to 
any such dispute, and (ii) the complaining party has made itself available to 
meet in Los Angeles, California with the other party or parties for no more 
than 3 business days of non-binding mediation.  Until and unless such 
mediation has taken place, the complaining party must give notice to the 
non-complaining party that it will, and then it must, make itself available 
for such mediation during at least 20 business days during the 60 days before 
the date on which such summons and complaint will be filed.

    20.    ARBITRATION OF DISPUTES:  ANY CONTROVERSY OR CLAIM ARISING OUT OF 
OR RELATING TO THIS AGREEMENT OR ANY AGREEMENTS OR INSTRUMENTS RELATING 
HERETO OR DELIVERED IN CONNECTION HEREWITH, INCLUDING, BUT NOT LIMITED TO A 
CLAIM BASED ON OR ARISING FROM AN ALLEGED TORT WILL, AT THE REQUEST OF ANY 
PARTY, BE DETERMINED BY ARBITRATION IN ACCORDANCE WITH THE FEDERAL 
ARBITRATION ACT (9 U.S.C. SECTION 1 ET 


                                      17
<PAGE>

SEQ.) UNDER THE AUSPICES AND RULES OF THE AMERICAN ARBITRATION ASSOCIATION 
("AAA").  THE AAA WILL BE INSTRUCTED BY EITHER OR BOTH PARTIES TO PREPARE A 
LIST OF THREE (3) JUDGES WHO HAVE RETIRED FROM THE SUPERIOR COURT OF THE 
STATE OF CALIFORNIA, A HIGHER CALIFORNIA COURT OR ANY FEDERAL COURT.  WITHIN 
10 DAYS OF RECEIPT OF THE LIST, EACH PARTY MAY STRIKE 1 NAME FROM THE LIST.  
THE AAA WILL THEN APPOINT THE ARBITRATOR FROM THE NAME(S) REMAINING ON THE 
LIST.  THE ARBITRATION WILL BE CONDUCTED IN SAN FRANCISCO, LOS ANGELES OR SAN 
DIEGO, WHICHEVER IS THE CLOSEST CITY TO THE NEXUS OF THE DISPUTE.  ANY 
CONTROVERSY IN INTERPRETATION OR ENFORCEMENT OF THIS PROVISION OR WHETHER A 
DISPUTE IS ARBITRABLE, WILL BE DETERMINED BY THE ARBITRATOR.  JUDGMENT UPON 
THE AWARD RENDERED BY THE ARBITRATOR MAY BE ENTERED IN ANY COURT HAVING 
JURISDICTION.  THE INSTITUTION AND MAINTENANCE OF AN ACTION FOR JUDICIAL 
RELIEF OR IN PURSUIT OF AN ANCILLARY REMEDY DOES NOT CONSTITUTE A WAIVER OF 
THE RIGHT OF ANY PARTY, INCLUDING THE PLAINTIFF, TO SUBMIT THE CONTROVERSY OR 
CLAIM TO ARBITRATION.

NOTICE:  BY INITIALING IN THE SPACE BELOW YOU ARE AGREEING TO HAVE ANY 
DISPUTE ARISING OUT OF THE MATTERS INCLUDED IN THE 'ARBITRATION OF DISPUTES' 
PROVISION DECIDED BY NEUTRAL ARBITRATION AS PROVIDED BY CALIFORNIA LAW AND 
YOU ARE GIVING UP ANY RIGHTS YOU MIGHT POSSESS TO HAVE THE DISPUTE LITIGATED 
IN A COURT OR BY JURY TRIAL.  BY INITIALING IN THE SPACE BELOW YOU ARE GIVING 
UP YOUR JUDICIAL RIGHTS TO DISCOVERY AND APPEAL UNLESS SUCH RIGHTS ARE 
SPECIFICALLY INCLUDED IN THE "ARBITRATION OF DISPUTES" PROVISION.  IF YOU 
REFUSE TO SUBMIT TO ARBITRATION AFTER AGREEING TO THIS PROVISION, YOU MAY BE 
COMPELLED TO ARBITRATE UNDER THE AUTHORITY OF THE CALIFORNIA CODE OF CIVIL 
PROCEDURE.  YOUR AGREEMENT TO THIS ARBITRATION PROVISION IS VOLUNTARY.

WE HAVE READ AND UNDERSTAND THE FOREGOING AND AGREE TO SUBMIT DISPUTES 
ARISING OUT OF THE MATTERS INCLUDED IN THE 'ARBITRATION OF DISPUTES' 
PROVISION TO NEUTRAL ARBITRATION.  

          Buyer's Initials ________     Seller's Initials _________

    21.    NOTICES:  All notices or other communications required or 
permitted hereunder must be in writing, and must be personally delivered 
(including by means of professional messenger service) or sent by overnight 
courier, or sent by registered or certified mail, postage prepaid, return 
receipt requested to the addresses set forth in Section 1 hereof.  All 
notices sent by mail will be deemed received 2 DAYS after the date of mailing 
and all notices sent by other means permitted herein shall be deemed received 
on the earlier of the date delivered or the date on which delivery is refused.


                                      18
<PAGE>

      22.      ASSIGNMENT:  Neither party shall have the right to assign this 
Agreement without the other party's prior written consent.

     23.       MISCELLANEOUS:

     23.1      COUNTERPARTS.  This Agreement may be executed in counterparts.

     23.2      PARTIAL INVALIDITY.  If any term or provision of this 
Agreement will be deemed to be invalid or unenforceable to any extent, the 
remainder of this Agreement will not be affected thereby, and each remaining 
term and provision of this Agreement will be valid and be enforced to the 
fullest extent permitted by law.

     23.3      POSSESSION OF THE PROPERTY.  Seller will deliver possession of 
the Property to Buyer upon the Close of Escrow.

     23.4      WAIVERS.  No waiver of any breach of any covenant or provision 
contained herein will be deemed a waiver of any preceding or succeeding 
breach thereof, or of any other covenant or provision contained herein.  No 
extension of time for performance of any obligation or act will be deemed an 
extension of the time for performance of any other obligation or act except 
those of the waiving party, which will be extended by a period of time equal 
to the period of the delay.

     23.5      SUCCESSORS AND ASSIGNS.  This Agreement is binding upon and 
inures to the benefit of the permitted successors and assigns of the parties 
hereto.

     23.6      PROFESSIONAL FEES.  In the event of the bringing of any 
action, arbitration or suit by a party hereto against another party hereunder 
by reason of any breach of any of the covenants, agreements or provisions on 
the part of the other party arising out of this Agreement, then in that event 
the prevailing party will be entitled to have the recovery of and from the 
other party all costs and expenses of the action, mediation or suit, actual 
attorneys' fees, witness fees and any other professional fees resulting 
therefrom.

     23.7      ENTIRE AGREEMENT.  This Agreement (including all Exhibits 
attached hereto) constitutes the entire contract between the parties hereto 
with respect to the subject matter hereof and may not be modified except by 
an instrument in writing signed by the party to be charged.

     23.8      TIME OF ESSENCE.  Seller and Buyer hereby acknowledge and 
agree that time is strictly of the essence with respect to each and every 
term, condition, obligation and provision hereof.

     23.9      CONSTRUCTION.  Seller and Buyer and their respective advisors 
believe that this Agreement is the product of all of their efforts, that it 
expresses their agreement and that it should not be interpreted in favor of 
or against either Buyer or Seller.  The parties further agree that this 
Agreement will be construed to effectuate the normal and reasonable 
expectations of a sophisticated seller and buyer.


                                      19
<PAGE>

     23.10     GOVERNING LAW.  The parties hereto expressly agree that this 
Agreement will be governed by, interpreted under, and construed and enforced 
in accordance with the laws of the State of California.

     23.11     WEAR AND TEAR.  Buyer specifically acknowledges that 
Seller will continue to use the Property in the course of its business and 
accepts the fact that reasonable wear and tear will occur after the date of 
this Agreement. Buyer specifically agrees that Seller is not responsible for 
repairing such reasonable wear and tear and that Buyer is prohibited from 
raising such wear and tear as a reason for not consummating this transaction 
or for requesting a reduction in the Exchange Value.

     23.12     NO RECORDATION.  No memorandum or other document relating 
to this Agreement will be recorded without the prior written consent of 
Seller, and any such consent or approval will be conditioned upon Buyer 
providing Seller with a quitclaim deed fully executed and acknowledged by 
Buyer, quitclaiming any and all interests that it may have in the Property to 
Seller, which quitclaim deed Seller may record in the event that this 
Agreement is terminated or the transaction contemplated herein is not 
consummated.

     23.13     SURVIVAL.  All obligations of the parties contained 
herein which by their terms do not arise until after the Close of Escrow and 
any other provisions of this Agreement which by their terms survives the 
Close of Escrow, shall survive the Close of Escrow.  Notwithstanding anything 
to the contrary contained in this Agreement, the representations and 
warranties contained in this Agreement shall survive the Closing for a period 
of 1 year;  provided that any claims by one party hereto must be made in 
writing to the other party within the 1 year period.

     23.14     DISCLAIMER.  Nothing herein creates any right or remedy 
for the benefit of any person not a party hereto, nor creates a fiduciary 
relationship, an agency or a partnership.  

     23.15     WAIVER OF JURY TRIAL.  EACH PARTY, ACTING WITH KNOWLEDGE 
OF ITS RIGHTS AFTER A FULL OPPORTUNITY TO CONSULT WITH COUNSEL, VOLUNTARILY 
WAIVES ALL RIGHTS TO TRIAL BY JURY IN ALL PROCEEDINGS FOR WHICH A TRIAL BY 
JURY WOULD OTHERWISE BE AVAILABLE OR REQUIRED, AND WHICH INVOLVE ANY MATTER 
ARISING OUT OF OR CONNECTED WITH RIGHTS OR DUTIES UNDER, OR ENFORCEMENT OR 
INTERPRETATION OF, THIS AGREEMENT. 


                                      20
<PAGE>

               IN WITNESS WHEREOF, the parties hereto have executed this 
Agreement as of the date and year hereinabove written.

 "SELLER":                                   "BUYER":

 NATIONAL INVESTORS FINANCIAL,               CYPRESS LAKES, INC.,
 INC., a California corporation, AS TRUSTEE  a California corporation
 for NATIONAL INVESTORS LAND
 HOLDING TRUST ___


 By:                                         By:                           
    -------------------------------             ---------------------------

 Its:                                        Its:                          
    -------------------------------             ---------------------------

 and                                         and

 By:                                         By:                           
    -------------------------------             ---------------------------

 Its:                                        Its:                          
    -------------------------------             ---------------------------

Agreed to and accepted
by Escrow Holder:


By:                           
    -------------------------------             

Its:                          
    -------------------------------             


                                      21
<PAGE>

                                     EXHIBIT A
                                          
                                          
                                 LEGAL DESCRIPTION
















<PAGE>

                                     EXHIBIT B

                                    FORM OF DEED

RECORDING REQUESTED BY:

WHEN RECORDED MAIL TO:

Arter & Hadden LLP
725 South Figueroa Street, Suite 3400
Los Angeles, California  90017
Attn.:  Bruce H. Newman, Esq.


- ----------------------------------------------------------------------------
                                (Above Space For Recorder's Use Only)

                               GRANT DEED

     In accordance with Section 11932 of the California Revenue and Taxation
Code, Grantor has declared the amount of transfer tax which is due by a separate
statement which is not being recorded with this Grant Deed.

     FOR A VALUABLE CONSIDERATION, RECEIPT OF WHICH IS HEREBY ACKNOWLEDGED,
NATIONAL INVESTORS FINANCIAL, INC., a CALIFORNIA corporation, AS TRUSTEE for
NATIONAL INVESTORS LAND HOLDING TRUST ("Grantor"), hereby grants to CYPRESS
LAKES, INC., a California corporation ("Grantee"), the real property in the
County of Contra Costa, State of California, and described in EXHIBIT A attached
hereto and made a part hereof.

DATED:                   , 1998
      -------------------


                              NATIONAL INVESTORS FINANCIAL, INC., a California
                              corporation, AS TRUSTEE for NATIONAL INVESTORS
                              LAND HOLDING TRUST __


                              By:                      
                                ---------------------------------
                              Its:                          
                                ---------------------------------

                              By:                      
                                ---------------------------------
                              Its:                          
                                ---------------------------------


- -------------
MAIL TAX STATEMENTS TO:


<PAGE>

                        ACKNOWLEDGMENT


STATE OF CALIFORNIA           )
                              ) ss.
COUNTY OF                     )
         ---------------

     On ____________________, before me, _____________________________________,
personally appeared ______________________________, personally known to me (or
proved to me on the basis of satisfactory evidence) to be the person(s) whose
name(s) is/are subscribed to the within instrument and acknowledged to me that
he/she/they executed the same in his/her/their authorized capacity(ies), and
that by his/her/their signature(s) on the instrument the person(s), or the
entity upon behalf of which the person(s) acted, executed the instrument.

     WITNESS my hand and official seal.



- -------------------------------
 Notary Public in and for said
 County and State                                  [SEAL]



<PAGE>

Document No. ____________________  Date Recorded_________________


     STATEMENT OF TAX DUE AND REQUEST THAT TAX DECLARATION
     NOT BE MADE A PART OF THE PERMANENT RECORD
     IN THE OFFICE OF THE COUNTY RECORDER

     (Pursuant to Section 11932 R&T Code)

To:  Registrar-Recorder
     County of                     
              -------------------

Request is hereby made in accordance with the provisions of the Documentary
Transfer Tax Act that the amount of tax due not be shown on the original
document which names:

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

(as grantor)

and


                                   
- -----------------------------------------
(as grantee)

Property described in the accompanying document is located in
(     ) unincorporated area or (x) City of ____________________.

The amount of tax due on the accompanying document is $_______________.

____    Computed on full value of property conveyed, or

____    Computed on full value less liens and encumbrances remaining at time
        of sale.


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

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


By:  
     ---------------------------
Its: 
     ---------------------------



<PAGE>

                                     EXHIBIT C
                                          
                             Seller's FIRPTA Affidavit
                                          
                        CERTIFICATION OF NON-FOREIGN STATUS


          Section 1445 of the Internal Revenue Code provides that a transferee
of a U.S. real property interest must withhold tax if the transferor is a
foreign person.  To inform the transferee that withholding of tax is not
required upon the disposition of a U.S. real property interest by NATIONAL
INVESTORS FINANCIAL, INC., a California corporation, AS TRUSTEE for NATIONAL
INVESTORS LAND HOLDING TRUST ____ ("TRANSFEROR"), each of the undersigned hereby
certifies the following on behalf of Transferor:

          1.   Transferor is not a foreign corporation, foreign partnership,
foreign trust and foreign estate (as those terms are defined in the Internal
Revenue Code and Income Tax Regulations);

          2.   Transferor's U.S. employer identification number is __________; 
and

          3.   Transferor's office address is________________________________, 
___________________.

          Transferor understands that this certification may be disclosed to the
Internal Revenue Service by transferee and that any false statement contained
herein could be punished by fine, imprisonment or both.

          Under penalties of perjury each of the undersigned declares that he
has examined this certification and to the best of his knowledge and belief it
is true, correct and complete, and he further declares that he has authority to
sign the document on behalf of the Transferor.

                                   NATIONAL INVESTORS FINANCIAL, INC., a
                                   California corporation, AS TRUSTEE for
                                   NATIONAL INVESTORS LAND HOLDING TRUST ___
                                   
                                   
                                   By:                      
                                      --------------------------------
                                   Its:                         
                                       -------------------------------
                                   
                                   By:                      
                                      --------------------------------
                                   Its:                         
                                       -------------------------------

<PAGE>

                                     EXHIBIT D

                             ASSIGNMENT AND ASSUMPTION
                                          
                                         OF
                                          
                                     AGREEMENTS



          THIS ASSIGNMENT AND ASSUMPTION OF AGREEMENTS (this "Assignment") is 
executed as of ______________, but effective as of the Effective Date (as 
hereinafter defined), by and between NATIONAL INVESTORS FINANCIAL, INC., a 
California corporation, AS TRUSTEE for NATIONAL INVESTORS LAND HOLDING TRUST 
___ ("Assignor"), and CYPRESS LAKES, INC., a California corporation 
("Assignee"), with reference to the following facts:

                                     RECITALS:

          A.   Assignor, as the agent of and for the benefit of various
investors, holds title to that certain real property commonly known as "Cypress
Lakes and Country Club", located in the County of Contra Costa, State of
California, as more particularly described on Exhibit "A" attached hereto and
incorporated herein by reference (the "Property").

          B.   Concurrently herewith, Assignor has executed that certain Grant
Deed conveying and granting to Assignee the Property. 

          C.   As part of the transfer and conveyance of the Property to
Assignee, Assignor has agreed to transfer, assign, grant and convey to Assignee
all of its right, title and interest in and to all agreements relating to the
Property, on the terms and conditions herein contained.

          NOW, THEREFORE, in consideration of the foregoing Recitals, which
Recitals are by this reference incorporated herein, and for other good and
valuable consideration, the receipt and sufficiency of which are hereby
acknowledged, the parties hereto agree as follows:

          1.   ASSIGNMENT.  Assignor hereby grants, assigns, transfers, sets
over, sells, conveys and delivers to Assignee all of Assignor's right, title,
interest, benefits and privileges under the agreements relating to the Property
which are set forth in Exhibit "B" attached hereto and made a part hereof
(collectively, the "Agreements").  The assignment provided for in this Section 1
is effective concurrently with the transfer of the Property from Assignor to
Assignee (the "Effective Date").

<PAGE>

          2.   ASSIGNEE'S ASSUMPTION. Assignee hereby accepts the assignment
from Assignor, assumes and agrees to perform all duties and obligations of
Assignor under the terms of the Agreements which are required to be performed on
or after the Effective Date.

          3.   DELIVERIES; REPORTS.  On or before the Effective Date, Assignor
shall deliver to Assignee the original Agreements or if such original Agreements
are not in Assignor's possession, certified copies of such Agreements.  Assignor
shall furnish and deliver to Assignee, promptly after receipt thereof,
duplicates or copies of all reports, notices, requests, demands, declarations,
certificates or other instruments hereafter received by Assignor and relating to
the Agreements.  Assignee's address for receipt of the foregoing is____________ 
______________________________________________________________.

          4.   FURTHER ASSURANCES.  Assignor and Assignee shall execute,
acknowledge and deliver all such instruments and take all such action as may be
necessary to further assure to Assignee the rights assigned hereby and the full
benefits hereof and to preserve and protect this Assignment and all of the
rights, powers and remedies of Assignee provided for herein. 

          5.   SUCCESSORS AND ASSIGNS.  This Assignment shall be binding upon
and inure to the benefit of the successors and assigns of the respective parties
hereto. 

          6.   GOVERNING LAW. This Assignment shall be governed by, and
construed in accordance with, the laws of the State of California.

          7.   COUNTERPARTS. This Assignment may be executed in several
counterparts, each of which shall be an original, but all of which taken
together shall constitute one and the same instrument.

<PAGE>


          IN WITNESS WHEREOF, Assignor and Assignee have executed this
Assignment as of the date first above written but effective as of the Effective
Date. 

ASSIGNOR:                     NATIONAL INVESTORS FINANCIAL, INC., a California
                              corporation, AS TRUSTEE for NATIONAL INVESTORS
                              LAND HOLDING TRUST ___

                              By: 
                                 ----------------------------------
                              Its:
                                  ---------------------------------

                              By: 
                                 ----------------------------------
                              Its: 
                                  ---------------------------------


ASSIGNEE:                     CYPRESS LAKES, INC., 
                              a California corporation

                              By: 
                                 ----------------------------------
                              Its:
                                  ---------------------------------

                              By: 
                                 ----------------------------------
                              Its: 
                                  ---------------------------------

<PAGE>


                                     EXHIBIT E

                 BILL OF SALE AND GENERAL ASSIGNMENT OF INTANGIBLES


          This Bill of Sale and General Assignment of Intangibles is made as of
the ____ day of ___________________________, 1998 (this "Assignment"), by
NATIONAL INVESTORS FINANCIAL, INC., a California corporation, AS TRUSTEE for
NATIONAL INVESTORS LAND HOLDING TRUST ___ ("Assignor") to CYPRESS LAKES, INC., a
California corporation ("Assignee").


                                   R E C I T A L

          Assignee and Assignor have entered into an Agreement of Purchase and
Sale and Joint Escrow Instructions dated ________, 1998 ("Agreement of Purchase
and Sale") under which Assignee has agreed to purchase from Assignor, that
certain real property and any and all buildings, structures and improvements on
said real property commonly identified as "Cypress Lakes and Country Club",
located in the County of Contra Costa, State of California and legally described
on EXHIBIT A attached hereto (the "Property").


                                TERMS AND CONDITIONS

          NOW THEREFORE, for good and valuable consideration, the receipt and
sufficiency of which is hereby acknowledged, the parties agree as follows:

          1.   Assignor hereby assigns, transfers and sets over unto Assignee,
its successors and assigns, all personal property of Seller, if any, located on
and used in connection with the operation of the improvements on the Property
(the "Personal Property").  Buyer accepts such Personal Property in its "AS-IS"
condition and "WITH ALL FAULTS".  Seller specifically disclaims all express or
implied warranties regarding the existence or condition of, or title to, such
Personal Property, including without limitation the implied warranties of
merchantability and suitability for a particular purpose.

          2.   Assignor hereby assigns, transfers and sets over unto Assignee,
its successors and assigns, all of its right, title and interest in and to the
following ("General Intangibles") if, and only to the extent, that the General
Intangibles exist and Assignor has the right to so transfer them:

               (A)  All of Assignor's right, title and interest in and to all
intangible property used, owned or issued solely in connection with the
Property, including but not limited to, all licenses, permits, certificates of
occupancy, approvals, maps, dedications, subdivision maps and entitlements
issued, approved or granted by any governmental agencies or instrumentalities
having any jurisdiction over the Property (the "Authorities") or otherwise in


<PAGE>


connection with the Property; all development rights, conditional use permits,
variances, "floor area ratio" development rights and other intangible rights,
titles, interests, privileges and appurtenances owned by Assignor and related to
or issued in connection with the Property and/or its use, occupancy, operation
and/or development; all licenses, consents, easements, rights of way, and
approvals required from private parties to make use of utilities and to insure
vehicular and pedestrian ingress and egress to the Property; and any pending
applications or requests as to any of the foregoing;

               (B)  All building plans, specifications and drawings,
engineering, and other documents prepared in connection with the construction,
reconstruction, maintenance, repair, or operation any improvements on the
Property (the "Improvements");

               (C)  All warranties and guarantees relating to the workmanship,
construction, installation materials, and design of the Improvements and the
personal property situated on the Property, including but not limited to those
made by or received from any third party with respect to any building, building
component, structure, fixture, machinery, equipment or material situated on,
contained in any building or other improvement situated on, or comprising a part
of any building or other improvement situated on any part of the Property;

               (D)  All rights, claims or awards benefiting the Property;

               (E)  All prepaid fees and fee credits, and all of Seller's right,
title and interest in and to refundable deposits, bonds and other collateral
furnished in connection with development of the Property; and

               (F)  All rights and general intangibles now owned by Assignor
solely in connection with the Property and any improvement and/or fixture
located on the Property, including, without limitation, the rights to hold, use,
sell and transfer the Property and Improvements and general intangibles.

          3.   Assignor hereby covenants that it will, at any time and from time
to time upon written request therefor, execute and deliver to Assignee, its
successors and assigns any new or confirmatory instruments and take such further
acts as Assignee may reasonably request to fully evidence the assignment
contained herein and to enable Assignee, its successors and assigns to fully
realize and enjoy the rights and interests assigned hereby.

          4.   Assignee hereby accepts the foregoing assignment.

          5.   Assignor hereby represents and warrants to Assignee that it has
not previously assigned or hypothecated its interest in the foregoing described
General Intangibles; however, Assignee shall have no claims or rights against
Assignor, and Assignor shall have no obligation or liability to Assignee for any
General Intangibles described herein which do not exist, or which Assignor does
not have the right to transfer to Assignee.

<PAGE>


          6.   This Assignment shall be binding upon and inure to the benefit of
the legal representatives, assigns, or successors in interest of the Assignor
and Assignee.

          IN WITNESS WHEREOF, the Assignor has executed this Assignment as of
_________, 1998.


                                      NATIONAL INVESTORS FINANCIAL, INC.,
                                      a California corporation, AS TRUSTEE
                                      for NATIONAL INVESTORS LAND HOLDING 
                                      TRUST ___

                                      By: 
                                         ----------------------------------
                                      Its:
                                          ---------------------------------

                                      By: 
                                         ----------------------------------
                                      Its: 
                                          ---------------------------------



<PAGE>


                           AGREEMENT OF PURCHASE AND SALE
                           AND JOINT ESCROW INSTRUCTIONS

                                   BY AND BETWEEN


                        NATIONAL INVESTORS FINANCIAL, INC.,
                     a California corporation, AS TRUSTEE for 
                     NATIONAL INVESTORS LAND HOLDING TRUST ___,
                                          
                                          
                                     AS SELLER,
                                          
                                        AND
                                          
                                  ESPERANZA, INC.,
                             a California corporation,
                                          
                                          
                                      AS BUYER
                                          
                                          
                                          
                                    RELATING TO
                                          
                                PROPERTY LOCATED IN
                              Victorville, California
                                          
                                          
                                      known as
                                          
                             "ESPERANZA AT VICTORVILLE"
                                          
                                    DATED AS OF
                                          
                              __________________, 1998
                                          
<PAGE>
                                 TABLE OF CONTENTS

<TABLE>
<CAPTION>
<S>                                                                               <C>
1. Definitions . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1

2. Purchase and Sale:. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  5

          2.1 Purchase and Sale. . . . . . . . . . . . . . . . . . . . . . . . . .  5

          2.2 Substance of Transactions. . . . . . . . . . . . . . . . . . . . . .  5

3. Consideration . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  5

          3.1 Exchange Value . . . . . . . . . . . . . . . . . . . . . . . . . . .  5

          3.2 Additional Consideration . . . . . . . . . . . . . . . . . . . . . .  6

4. Escrow. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  6

5. Cancellation Fees and Expenses. . . . . . . . . . . . . . . . . . . . . . . . .  6

6. Deliveries to Escrow Holder . . . . . . . . . . . . . . . . . . . . . . . . . .  6

          6.1 By Seller. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  6

          6.2 By Buyer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  7

          6.3 By Buyer and Seller. . . . . . . . . . . . . . . . . . . . . . . . .  7

7. Condition of Title. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  7

          7.1 Permitted Exceptions . . . . . . . . . . . . . . . . . . . . . . . .  7

          7.2 Title Provided by Seller . . . . . . . . . . . . . . . . . . . . . .  7

8. Conditions to the Close of Escrow . . . . . . . . . . . . . . . . . . . . . . .  8

          8.1 Conditions Precedent to Buyer's Obligations. . . . . . . . . . . . .  8

8.1.1 Title. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  8

8.1.2 Representations, Warranties and Covenants of Seller. . . . . . . . . . . . .  8

8.1.3 Seller's Deliveries. . . . . . . . . . . . . . . . . . . . . . . . . . . . .  8

          8.2 Conditions Precedent to Seller's Obligations . . . . . . . . . . . .  8

9. Approval of Seller's Constituents . . . . . . . . . . . . . . . . . . . . . . .  9

10. Property "As-Is" . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  9

          10.1 NO SIDE AGREEMENTS OR REPRESENTATIONS; AS-IS PURCHASE.. . . . . . .  9

          10.2 Disclosures; Specific Acknowledgment Regarding Condition of 
               Property. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12

11. Title Insurance. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12

12. Costs and Expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12

13. Disbursements and Other. . . . . . . . . . . . . . . . . . . . . . . . . . . . 13

          13.1 Escrow Holder . . . . . . . . . . . . . . . . . . . . . . . . . . . 13

          13.2 By Transfer Agent . . . . . . . . . . . . . . . . . . . . . . . . . 13
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
<S>                                                                               <C>
          13.3 Possession. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13

14. Joint Representations and Warranties . . . . . . . . . . . . . . . . . . . . . 13

          14.1 Authority . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13

          14.2 Actions . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14

          14.3 Due Execution . . . . . . . . . . . . . . . . . . . . . . . . . . . 14

          14.4 Valid and Binding . . . . . . . . . . . . . . . . . . . . . . . . . 14

          14.5 Broker. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14

15. Seller's Warranties and Representations. . . . . . . . . . . . . . . . . . . . 14

          15.1 Non-Foreign Entity. . . . . . . . . . . . . . . . . . . . . . . . . 14

          15.2 Hazardous Substances. . . . . . . . . . . . . . . . . . . . . . . . 14

          15.3 Clean-up. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15

          15.4 Claims. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15

16. Pre-Closing Covenants. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15

          16.1 No Transfers. . . . . . . . . . . . . . . . . . . . . . . . . . . . 15

          16.2 No Alterations. . . . . . . . . . . . . . . . . . . . . . . . . . . 15

          16.3 Maintenance . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15

          16.4 Obligations Under Contracts.. . . . . . . . . . . . . . . . . . . . 15

          16.5 Expenditures. . . . . . . . . . . . . . . . . . . . . . . . . . . . 15

17. Condemnation and Destruction . . . . . . . . . . . . . . . . . . . . . . . . . 15

          17.1 Eminent Domain or Taking. . . . . . . . . . . . . . . . . . . . . . 15

          17.2 Damage or Destruction . . . . . . . . . . . . . . . . . . . . . . . 16

18. Utilities and Deposits . . . . . . . . . . . . . . . . . . . . . . . . . . . . 17

          18.1 Utilities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 17

          18.2 Refundable Deposits . . . . . . . . . . . . . . . . . . . . . . . . 17

19. Mediation of Disputes. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 17

20. Arbitration of Disputes. . . . . . . . . . . . . . . . . . . . . . . . . . . . 18

21. Notices. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 18

22. Assignment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 18

23.  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 19

          23.1 Counterparts. . . . . . . . . . . . . . . . . . . . . . . . . . . . 19

          23.2 Partial Invalidity. . . . . . . . . . . . . . . . . . . . . . . . . 19

          23.3 Possession of the Property. . . . . . . . . . . . . . . . . . . . . 19
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
<S>                                                                               <C>
          23.4 Waivers . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 19

          23.5 Successors and Assigns. . . . . . . . . . . . . . . . . . . . . . . 19

          23.6 Professional Fees . . . . . . . . . . . . . . . . . . . . . . . . . 19

          23.7 Entire Agreement. . . . . . . . . . . . . . . . . . . . . . . . . . 19

          23.8 Time of Essence . . . . . . . . . . . . . . . . . . . . . . . . . . 19

          23.9 Construction. . . . . . . . . . . . . . . . . . . . . . . . . . . . 19

          23.10 Governing Law. . . . . . . . . . . . . . . . . . . . . . . . . . . 19

          23.11 Wear and Tear. . . . . . . . . . . . . . . . . . . . . . . . . . . 20

          23.12 No Recordation . . . . . . . . . . . . . . . . . . . . . . . . . . 20

          23.13 Survival . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 20

          23.14 Disclaimer . . . . . . . . . . . . . . . . . . . . . . . . . . . . 20

          23.15 Waiver of Jury Trial . . . . . . . . . . . . . . . . . . . . . . . 20
</TABLE>

EXHIBITS

          EXHIBIT A -    Legal Description
          EXHIBIT B -    Form of Grant Deed
          EXHIBIT C -    FIRPTA Affidavit
          EXHIBIT D -    Assignment and Assumption
          EXHIBIT E -    Bill of Sale and General Assignment of Intangibles

<PAGE>

                           AGREEMENT OF PURCHASE AND SALE
                           AND JOINT ESCROW INSTRUCTIONS

     THIS AGREEMENT OF PURCHASE AND SALE AND JOINT ESCROW  INSTRUCTIONS
("AGREEMENT") is made and entered into as of ____________ __, 1998, by and
between NATIONAL INVESTORS FINANCIAL, INC., a California corporation, AS TRUSTEE
for NATIONAL INVESTORS LAND HOLDING TRUST ___ ("Seller"), and ESPERANZA, INC., a
California corporation ("BUYER").

                                          
                                  R E C I T A L S

     A.   Seller is the owner of that certain unimproved real property commonly
known as "Esperanza at Victorville", consisting of approximately 6.12 acres,
located in the City of Victorville, County of San Bernardino, State of
California, as more particularly described in Exhibit A attached hereto (the
"Real Property").  

     B.   Seller holds record title to the Real Property as agent of and for the
benefit of various investors who are the beneficiaries of National Investors
Land Holding Trust ____ (the "Trust").  

     C.   Seller desires to sell to Buyer and Buyer desires to purchase from
Seller the Property (as hereinafter defined) on the terms and conditions set
forth in this Agreement.

     NOW, THEREFORE, in consideration of the foregoing Recitals, which Recitals
are incorporated herein by this reference, and for other good and valuable
consideration, the receipt and adequacy of which is hereby acknowledged, Buyer
and Seller agree as follows:

                                 A G R E E M E N T 

     1.        DEFINITIONS:  For the purposes of this Agreement the following 
terms will be defined as follows:

     1.1       "ACTUAL KNOWLEDGE OF SELLER" means and is limited to the 
actual knowledge of David Lasker and James N. Orth without having conducted 
any independent inquiry or inspection, and shall not include the knowledge of 
any other persons or firms, it being understood and agreed by Buyer that 
neither David Lasker nor James N. Orth is charged with knowledge of all of 
the acts and/or omissions of predecessors in title to the Property or 
management of the Property before Seller's acquisition of the Property and 
the Actual Knowledge of Seller shall not include information or material 
which may be in the possession of Seller generally, but of which neither 
David Lasker nor James N. Orth is actually aware.

     1.2       "AFC" means American Family Communities, Inc., a California
corporation, which is a wholly-owned subsidiary of AFH.

                                       1
<PAGE>

     1.3       "AFH" means American Family Holdings, Inc., a Delaware 
corporation. Buyer is a wholly-owned subsidiary of AFC, which, in turn, is a 
wholly-owned subsidiary of AFH.

     1.4       "ASSIGNMENT" shall have the meaning given thereto in
Section 6.1(d) hereof.

     1.5       "BILL OF SALE" shall have the meaning given thereto in
Section 6.1(e) hereof.

     1.6       "CLOSING DATE" means ___________, 1998, unless an earlier date is
agreed to in a writing subsequent to this Agreement executed and delivered by
each of the parties hereto to the other, and is the last date on which the
Closing and Close of Escrow can occur, subject to extension as provided for in
this Agreement.

     1.7       "CLOSING" and "CLOSE OF ESCROW" are terms used interchangeably in
this Agreement. The Closing or the Close of Escrow will be deemed to have
occurred when the Grant Deed is recorded in the official records of the county
in which the Property is located.

     1.8       "EFFECTIVE DATE" means the date hereof.

     1.9       "ENVIRONMENTAL AUDIT" means any environmental audit, review or
testing of the Property performed by Buyer or any third party or consultant
engaged by Buyer to conduct such study.

     1.10      "ENVIRONMENTAL LAW" means any law, statute, ordinance or
regulation pertaining to health, industrial hygiene or the environment
including, without limitation, CERCLA (Comprehensive Environmental Response,
Compensation and Liability Act of 1980) and RCRA (Resources Conservation and
Recovery Act of 1976), as amended.

     1.11      "ESCROW" shall have the meaning given thereto in Section 4
hereof.

     1.12      "ESCROW HOLDER" means _______________________________, whose
address is _______________________________________________________________,
Attn.:  ___________________.
     
     1.13      "EXCHANGE VALUE" is the adjusted appraised value of the Property
which takes into consideration various factors to balance the business value of
the Property within its present ownership structure.

     1.14      "FIRPTA CERTIFICATE" shall have the meaning given thereto in
Section 6.1(b) hereof.

     1.15      "GRANT DEED" shall have the meaning given thereto in Section 
6.1(a) hereof.

     1.16      "HAZARDOUS SUBSTANCE"  means any substance, material or waste 
which is or becomes designated, classified or regulated as being "toxic" or 
"hazardous" or a "pollutant" or 

                                       2
<PAGE>

which is or becomes similarly designated, classified or regulated, under any 
Environmental Law, including asbestos, petroleum and petroleum products.

     1.17      "IMPROVEMENTS" means any and all improvements and fixtures 
situated on the Real Property.

     1.18      "INVESTORS" means the beneficiaries of the Trust.

     1.19      "INTANGIBLES" means all of Seller's right, title and interest in
and to all intangible property used, owned or issued solely and strictly in
connection with the Real Property, Improvements and Personal Property,
including, but not limited to:  (i) trade names and trademarks, contract rights,
accounts receivable and other intangible property used in connection with the
ownership and operation of the Property; (ii) all licenses, permits,
certificates of occupancy, approvals, dedications and entitlements issued,
approved or granted by any governmental authorities having jurisdiction over the
Property; and (iii) all development rights, conditional use permits, variances
and other intangible rights, titles, interests and privileges owned by Seller
and related to or issued in connection with the Land and/or Improvements, its
use, occupancy, operation and development, but in no way related to Seller's
financial data or other proprietary information or other property of Seller.

     1.20      "NOTICES" will be sent as provided in Section 21 to:

          Seller:              National Investors Land Holding Trust
                               c/o National Investors Financial, Inc.
                               4675 MacArthur Court, Suite 1240
                               Newport Beach, CA 92660
                               Attn.:  Mr. David Lasker
                               Telephone:  (949) 833-8600
                               Facsimile:  (949) 752-9753

          with a copy to:      Arter & Hadden LLP
                               725 South Figueroa Street, Suite 3400
                               Los Angeles, CA  90017
                               Attn.:  Bruce H. Newman, Esq.
                               Telephone:  (213) 430-3000
                               Facsimile:   (213) 617-9255

                                       3
<PAGE>

          Buyer:               Esperanza, Inc.
                               ______________________
                               ______________________
                               Attn.:__________________
                               Telephone:  _____________
                               Facsimile:  ______________

          with a copy to:      Arter & Hadden LLP
                               725 South Figueroa Street, Suite 3400
                               Los Angeles, CA  90017
                               Attn.:  Bruce H. Newman, Esq.
                               Telephone:  (213) 430-3000
                               Facsimile:   (213) 617-9255

          Escrow Holder:       __________________________________
                               __________________________________
                               __________________________________
                               Attn.:  ___________________
                               Telephone:  ________________________
                               Facsimile:   ________________________


     1.21      "OPENING OF ESCROW" shall have the meaning given thereto in
Section 4 hereof.

     1.22      "OTHER ASSETS" means cash, cash equivalent, notes and other
negotiable instruments and any and all other assets in the possession or control
of Seller, the value of which is determined by possession, and any other assets
other than the Real Property, Personal Property or Intangibles relating to the
Real Property.

     1.23      "PERMITTED EXCEPTIONS" shall have the meaning given thereto in
Section 7.1 hereof.

     1.24      "PERSONAL PROPERTY" means the equipment, furniture and fixtures,
books and records and other personal property, if any, owned by Seller and
located on the Property as of the Effective Date, including without limitation,
those items listed on SCHEDULE 1 to the Bill of Sale.

     1.25      "PROPERTY" means collectively, (i) the Real Property, (ii) the
Improvements , (iii) the Intangibles, (iv) the Personal Property and (v) the
Other Assets.

     1.26      "PROSPECTUS" means the Consent Solicitation Statement/Prospectus
of Buyer.

     1.27      "REAL PROPERTY" means that certain real property located in 
the City of Victorville, County of San Bernardino, State of California and 
commonly known as "Esperanza at Victorville" and more particularly described 
in EXHIBIT A attached hereto.  The Real Property also is described in the 
Recitals hereof.

                                       4
<PAGE>

     1.28      "TITLE COMPANY" means ________________________________________.

     1.29      "TITLE POLICY" shall have the meaning given thereto in Section 11
hereof.

     1.30      "TRANSFER AGENT"  means                 , who address is
__________________, Attn.:  ___________, Facsimile No. ___________.
   
     1.31      "UNIT"  means, collectively, one (1) share of common stock, plus
warrants to purchase three (3) additional shares of common stock, in AFH.
    
     2.        PURCHASE AND SALE: 

     2.1       PURCHASE AND SALE.  Upon and subject to the terms and conditions
set forth in this Agreement, Seller agrees to sell to Buyer and Buyer agrees to
buy from Seller the Property, together with all easements, hereditaments,
entitlements (to the extent transferable) and appurtenances thereto.  In
consideration of Seller's sale of the Property to Buyer, Buyer will (a) cause to
be delivered to the investors of Seller the Exchange Value in accordance with
Section 3, and (b) perform all of Buyer's other obligations hereunder.
   
     2.2       SUBSTANCE OF TRANSACTIONS.  Notwithstanding any other provision
of this Agreement, the transfer of the Property directly from Seller to Buyer is
for convenience purposes only to effect expeditiously the culmination of the
transfers set forth in this Section 2.2, and for all purposes hereunder it is
the intent of the parties that such transfer reflects the following transfers,
which shall occur in the following order:  (i) all of the Investors, through
their approval of the transactions contemplated under this Agreement, contribute
all of their interests in the Property to AFH in exchange for Units, such Units
to be distributed to them pursuant to Sections 3 and 13.2 hereof;  (ii) AFH
contributes the Property to AFC as a contribution to the capital of AFC; and
(iii) AFC contributes the Property to Buyer as a contribution to the capital of
Buyer.  Seller's transfer of the Property directly to Buyer reflects Seller's
transfer of the Property from the Investors to AFH, from AFH to AFC, and from
AFC to the Buyer, in each instance in Seller's capacity as the agent of and on
behalf of such transferors.
    
   
     3.        CONSIDERATION: 
    
   
     3.1       EXCHANGE VALUE.  In consideration for the sale of the Property to
Buyer, Buyer will deliver to Seller an amount equal to the Exchange Value for
the Property.  The Exchange Value for the Property is $______________, which
shall be paid in the form of, and by issuance and delivery of, ______ Units to
the investors of Seller, to be distributed by the Transfer Agent at the Closing
outside of Escrow in accordance with Section 13.2 hereof.  Upon the request of
any party hereto, whether made before or after the Closing, the parties hereto
will allocate the Exchange Value to the Real Property, Improvements, Personal
Property, Other Assets and the Intangibles.
    
                                       5
<PAGE>
   
     3.2       ADDITIONAL CONSIDERATION.  If, after the Close of Escrow,
Buyer completes the sale of the Property for a purchase price which exceeds 
the appraised value of the Property, as set forth in the appraisal dated 
March, 1998 prepared by ____________________________ (the "Appraised Value"), 
Buyer will pay to Seller an amount calculated pursuant to the terms of this 
Section 3.2, which shall be paid in the form of, and by issuance and delivery 
of, an additional number of Units equal to the quotient of the net cash 
proceeds (exclusive of interest on deferred purchase price payments)  
received by Buyer for such sale on or before December 31, 1999 up to 200% of 
the Appraised Value divided by $20. (For example, if the Appraised Value of 
the Property was $1,750,000 and Buyer received by December 31, 1999 net cash 
sale proceeds in the amount of $3,600,000, then the maximum number of 
additional Units available for allocation among Seller's investors would be 
$1,750,000 divided by $20 or 87,500 Units.)
    
     4.        ESCROW:  Immediately upon execution of this Agreement, Buyer and
Seller will open an escrow (the "ESCROW") with the Escrow Holder by delivering
to Escrow Holder a fully executed copy of this Agreement (the "OPENING OF
ESCROW").  The purchase and sale of the Property will be completed through the
Escrow.  Buyer and Seller agree to execute any additional instructions
consistent with this Agreement which are reasonably required by the Escrow
Holder.  If there is a conflict between any printed escrow instructions and this
Agreement, the terms of this Agreement will govern.

     5.        CANCELLATION FEES AND EXPENSES:  If the Closing does not occur at
the time and in the manner provided in this Agreement because of the default of
one of the parties, the non-defaulting party has the right to cancel the Escrow
by written notice to the defaulting party and to the Escrow Holder.  All costs
of cancellation, if any, will be paid by the defaulting party.

     6.        DELIVERIES TO ESCROW HOLDER:

     6.1       BY SELLER.  On or prior to the Closing Date, Seller will deliver
or cause to be delivered to Escrow Holder the following items:

               (a)   A Grant Deed ("GRANT DEED"), in the form attached to this 
     Agreement as EXHIBIT B, duly executed and acknowledged by Seller and in 
     recordable form, conveying the Property to Buyer.

               (b)   A Transferor's Certificate of Non-Foreign Status attached 
     to this Agreement as EXHIBIT C ("FIRPTA CERTIFICATE"), duly executed by or 
     on behalf of Seller.

               (c)   A properly executed California Form RE 590 or other 
     evidence sufficient to establish that Buyer is not required to withhold any
     portion of the Exchange Value pursuant to Sections 18805 and 26131 of the 
     California Revenue and Taxation Code ("FORM 590").

               (d)   An Assignment and Assumption of Agreements ("ASSIGNMENT") 
     duly executed by Seller in favor of Buyer in the form attached to this 
     Agreement as EXHIBIT D.

                                       6
<PAGE>

               (e)   A Bill of Sale and General Assignment of Intangibles in the
     form attached to this Agreement as EXHIBIT E ("BILL OF SALE"), duly 
     executed by Seller and conveying all right, title and interest of Seller in
     the Personal Property and the Intangibles to Buyer.

               (f)   Such corporate resolutions, certificates of good standing 
     and/or other corporate or partnership documents relating to Seller as are 
     reasonably required by Buyer or Escrow Holder or both in connection with 
     this transaction.

     6.2       BY BUYER.  On or prior to the Closing Date, Buyer will deliver or
cause to be delivered to Escrow Holder the following items:

               (a)   Such corporate resolutions, certificates of good standing 
     and/or other corporate or partnership documents relating to Buyer as are 
     reasonably required by Seller or Escrow Holder or both in connection with 
     this transaction.

               (b)   Amounts due to pay costs and expenses as set forth in 
     Section 12 hereof.

     6.3       BY BUYER AND SELLER.  Buyer and Seller will each deposit such 
other instruments consistent with this Agreement as are reasonably required by 
Escrow Holder or otherwise required to close escrow.  In addition Seller and 
Buyer hereby designate Escrow Holder as the "REPORTING PERSON" for the 
transaction pursuant to Section 6045(e) of the Internal Revenue Code.

     7.        CONDITION OF TITLE:

     7.1       PERMITTED EXCEPTIONS.  At the Close of Escrow, fee simple title 
to the Property will be conveyed to Buyer by Seller by Grant Deed, subject 
only to the following title matters ("PERMITTED EXCEPTIONS"):

               (a)   all property tax liens (whether or not payment of property
     taxes are delinquent) and all other matters shown in that certain 
     Commitment for Title Insurance effective _______________, issued by the 
     Title Company, bearing Order No.________; and

               (b)   matters affecting the condition of title to the Property 
     created by, at the request of or with the written consent of Buyer.

     7.2       TITLE PROVIDED BY SELLER.  The parties agree that (a) except as
specifically provided in the Grant Deed or implied by law, Seller makes no
express or implied warranties regarding the condition of title to the Property,
and (b) Buyer shall rely solely on the Title Policy for protection against any
title defects.

                                       7
<PAGE>

     8.        CONDITIONS TO THE CLOSE OF ESCROW:

     8.1       CONDITIONS PRECEDENT TO BUYER'S OBLIGATIONS.  The following 
conditions must be satisfied not later the earlier of the Closing Date or 
such other period of time as may be specified below:

               8.1.1   TITLE. As of the Closing, the Title Company will issue or
     have committed to issue to Buyer the Title Policy described in Section 11.

               8.1.2   REPRESENTATIONS, WARRANTIES AND COVENANTS OF SELLER.  
     Seller will have duly performed each and every agreement to be performed by
     Seller hereunder and, subject to the provisions of Section 10, Seller's 
     express representations and warranties set forth in this Agreement will be 
     true and correct in all material respects as of the Closing Date.  However,
     notwithstanding anything to the contrary stated or implied in this Section
     8.1.2, Seller shall have no liability for the breach of any
     representations, warranties or covenants set forth in this Agreement,
     whether express or implied, absent a finding by a court of competent
     jurisdiction that either David Lasker or James N. Orth or both of them
     withheld information with respect thereto from Buyer or falsified
     information delivered to and relied upon by Buyer and that such action
     amounted to a violation of a representation or warranty set forth herein.

               8.1.3   SELLER'S DELIVERIES.  Seller will have delivered the 
     items described in Section 6.1.

     The conditions set forth in this Section 8.1 are solely for the benefit of
Buyer and may be waived only by Buyer.  At all times Buyer has the right to
waive any condition.  Such waiver or waivers must be in writing to Seller.  If
any conditions are not satisfied on or before the Closing Date, and Buyer has
not waived the unsatisfied conditions, Seller will not be deemed to be in
default (unless Seller has breached Sections 8.1.2 or 8.1.3 above) and Buyer's
sole remedy will be to terminate this Agreement.

     8.2       CONDITIONS PRECEDENT TO SELLER'S OBLIGATIONS.  The Close of 
Escrow and Seller's obligations with respect to this transaction are subject to
the following conditions precedent:  (a) Buyer's delivery to Escrow Holder on or
before the Closing Date, of the items described in Section 6.2; (b) the approval
of such of Seller's constituents as Seller shall deem necessary or advisable in
its sole and absolute discretion as set forth in Section 9 hereof; (c) Buyer
having duly performed each and every agreement to be performed by Buyer
hereunder; and (d) Buyer's representations, warranties and covenants set forth
in this Agreement, will be true and correct in all material respects as of the
Closing Date.  The conditions set forth in this Section 8.2 are solely for the
benefit of Seller and may be waived only by Seller, with such waiver or waivers
to be in writing to Buyer.  If any conditions are not satisfied on or before the
Closing Date, and Seller has not waived the unsatisfied conditions, Buyer will
not be deemed to be in default (unless Buyer has breached Sections 8.2(a), (c)
or (d) above) and Seller's sole remedy will be to terminate the Agreement.

                                       8
<PAGE>

     9.        APPROVAL OF SELLER'S CONSTITUENTS:  Seller shall exercise 
reasonable diligence to obtain the approval of this transaction by such of 
the constituents of Seller as Seller shall deem necessary or advisable, in 
its sole and absolute discretion, and shall notify Buyer and Escrow Holder 
when such approvals have been obtained.  If Seller is not able to obtain such 
approvals from such constituents on or before the date which is ____ days 
after the Effective Date, or such later date as is mutually agreed to by 
Buyer and Seller, then Seller may cancel this Agreement by notice to Buyer 
and Escrow Holder given prior to the end of that time period, and in that 
event Seller shall pay all title and escrow cancellation costs. Seller shall 
indemnify and hold Buyer harmless from any claim, damage, loss, liability, 
action, settlement, including Buyer's reasonable attorneys' fees suffered by 
Buyer and which results from or relates to the Seller's securing approval of 
this transaction and transferring the Property to Buyer pursuant to such 
approval.

    10.        PROPERTY "AS-IS":

    10.1       NO SIDE AGREEMENTS OR REPRESENTATIONS; AS-IS PURCHASE.  BUYER
REPRESENTS, WARRANTS AND COVENANTS TO SELLER THAT BUYER HAD THE OPPORTUNITY TO
INDEPENDENTLY AND PERSONALLY INSPECT THE PROPERTY AND IMPROVEMENTS, IF ANY, AND
THAT BUYER HAS ENTERED INTO THIS AGREEMENT AFTER HAVING MADE SUCH PERSONAL
EXAMINATION AND INSPECTION.  BUYER AGREES THAT BUYER WILL ACCEPT THE PROPERTY,
IN ITS THEN CONDITION AS-IS AND WITH ALL ITS FAULTS, INCLUDING WITHOUT
LIMITATION, ANY FAULTS AND CONDITIONS SPECIFICALLY REFERENCED IN THIS AGREEMENT,
SUBJECT TO THE EXPRESS COVENANTS, INDEMNITIES, REPRESENTATIONS AND WARRANTIES
MADE BY SELLER ELSEWHERE HEREIN.  NO PERSON ACTING ON BEHALF OF SELLER IS
AUTHORIZED TO MAKE, AND BY EXECUTION HEREOF, BUYER ACKNOWLEDGES AND AGREES THAT,
EXCEPT FOR THOSE REPRESENTATIONS, WARRANTIES, COVENANTS, INDEMNITIES AND
AGREEMENTS EXPRESSLY MADE BY SELLER IN THIS AGREEMENT, SELLER HAS NOT MADE, DOES
NOT MAKE AND SPECIFICALLY NEGATES AND DISCLAIMS ANY REPRESENTATIONS, WARRANTIES,
PROMISES, COVENANTS, AGREEMENTS OR GUARANTIES OF ANY KIND OR CHARACTER
WHATSOEVER, WHETHER EXPRESS OR IMPLIED, ORAL OR WRITTEN, PAST, PRESENT OR
FUTURE, OF, AS TO, CONCERNING OR WITH RESPECT TO:

               (A)       THE VALUE OF THE PROPERTY OR THE INCOME TO BE DERIVED
          THEREFROM;
          
               (B)       THE SUITABILITY OF THE PROPERTY FOR ANY AND ALL 
          ACTIVITIES AND USES WHICH BUYER MAY CONDUCT THEREON, INCLUDING ANY 
          DEVELOPMENT OF THE PROPERTY;

               (C)       THE HABITABILITY, MERCHANTABILITY, MARKETABILITY,
          PROFITABILITY OR FITNESS FOR A PARTICULAR PURPOSE OF THE PROPERTY;

                                       9

<PAGE>

               (D)       THE MANNER, QUALITY, STATE OF REPAIR OR LACK OF REPAIR 
          OF THE PROPERTY;

               (E)       THE NATURE, QUALITY OR CONDITION OF THE PROPERTY,
          INCLUDING WITHOUT LIMITATION, THE WATER, SOIL AND GEOLOGY;

               (F)       THE TYPE, AVAILABILITY OR COST OF ANY ENTITLEMENTS
          REQUIRED TO DEVELOP THE PROPERTY;

               (G)       THE COMPLIANCE OF OR BY THE PROPERTY OR ITS OPERATION
          WITH ANY LAWS, RULES, ORDINANCES OR REGULATIONS OF ANY APPLICABLE
          GOVERNMENTAL AUTHORITY OR BODY;

               (H)       THE MANNER, CONDITION OR QUALITY OF THE CONSTRUCTION OR
          MATERIALS, IF ANY, INCORPORATED INTO THE PROPERTY;

               (I)       COMPLIANCE WITH ANY ENVIRONMENTAL PROTECTION, POLLUTION
          OR LAND USE LAWS, RULES, REGULATION, ORDERS OR REQUIREMENTS, INCLUDING
          BUT NOT LIMITED TO, THE ENDANGERED SPECIES ACT, TITLE III OF THE
          AMERICANS WITH DISABILITIES ACT OF 1990 OR ANY OTHER LAW, RULE OR
          REGULATION GOVERNING ACCESS BY DISABLED PERSONS, CALIFORNIA HEALTH &
          SAFETY CODE, THE FEDERAL WATER POLLUTION CONTROL ACT, THE FEDERAL
          RESOURCE CONSERVATION AND RECOVERY ACT, THE U.S. ENVIRONMENTAL
          PROTECTION AGENCY REGULATIONS AT 40 C.F.R., PART 261, THE
          COMPREHENSIVE ENVIRONMENTAL RESPONSE COMPENSATION AND LIABILITY ACT OF
          1980, AS AMENDED, THE RESOURCES CONSERVATION AND RECOVERY ACT OF 1976,
          THE CLEAN WATER ACT, THE SAFE DRINKING WATER ACT, THE HAZARDOUS
          MATERIALS TRANSPORTATION ACT, THE TOXIC SUBSTANCE CONTROL ACT, AND
          REGULATIONS PROMULGATED UNDER ANY OF THE FOREGOING;

               (J)       THE PRESENCE OR ABSENCE OF HAZARDOUS MATERIALS AT, ON,
          UNDER, OR ADJACENT TO THE PROPERTY;

               (K)       THE CONTENT, COMPLETENESS OR ACCURACY OF ANY MATERIALS,
          INCLUDING ANY INFORMATIONAL PACKAGE, COST TO COMPLETE ESTIMATE OR
          OTHER MATERIALS PREPARED BY OR ON BEHALF OF SELLER;

                                      10

<PAGE>

               (L)       THE CONFORMITY OF THE IMPROVEMENTS TO ANY PLANS OR
          SPECIFICATIONS FOR THE PROPERTY, INCLUDING ANY PLANS AND
          SPECIFICATIONS THAT MAY HAVE BEEN OR MAY BE PROVIDED TO BUYER;

               (M)       THE CONFORMITY OF THE PROPERTY TO PAST, CURRENT OR
          FUTURE APPLICABLE ZONING OR BUILDING REQUIREMENTS;

               (N)       DEFICIENCY OF ANY UNDERSHORING;

               (O)       DEFICIENCY OF ANY DRAINAGE; 

               (P)       THE FACT THAT ALL OR A PORTION OF THE PROPERTY MAY BE
          LOCATED ON OR NEAR AN EARTHQUAKE FAULT LINE OR LOCATED IN AN
          ALQUIST-PRIOLO SPECIAL STUDY ZONE;

               (Q)       THE EXISTENCE OF VESTED LAND USE, ZONING OR BUILDING
          ENTITLEMENTS AFFECTING THE PROPERTY;

               (R)       ANY AND ALL REQUIREMENTS OR CONDITIONS OF APPROVAL OF
          STATE AND LOCAL GOVERNMENTAL AGENCIES FOR DEVELOPMENT OF THE PROPERTY
          INCLUDING, WITHOUT LIMITATION, THE CONSTRUCTION OF OFFSITE AND ONSITE
          ROADS, UTILITIES AND OTHER IMPROVEMENTS; OR

               (S)       WITH RESPECT TO ANY OTHER MATTER CONCERNING THE
          PROPERTY EXCEPT AS MAY BE OTHERWISE EXPRESSLY STATED HEREIN, INCLUDING
          ANY AND ALL SUCH MATTERS REFERENCED, DISCUSSED OR DISCLOSED IN ANY
          DOCUMENTS DELIVERED BY SELLER TO BUYER, IN ANY PUBLIC RECORDS OF ANY
          GOVERNMENTAL AGENCY OR ENTITY OR UTILITY COMPANY, OR IN ANY OTHER
          DOCUMENTS AVAILABLE TO BUYER.

               (T)       BUYER FURTHER ACKNOWLEDGES AND AGREES THAT BUYER
          IS RELYING SOLELY ON ITS OWN INVESTIGATION OF THE PROPERTY AND ITS OWN
          REVIEW OF ALL INFORMATION AND DOCUMENTATION CONCERNING THE PROPERTY,
          AND NOT ON ANY INFORMATION PROVIDED OR TO BE PROVIDED BY SELLER. 
          BUYER FURTHER ACKNOWLEDGES AND AGREES THAT ANY INFORMATION MADE
          AVAILABLE TO BUYER OR PROVIDED OR TO BE PROVIDED BY OR ON BEHALF OF
          SELLER WITH RESPECT TO THE PROPERTY WAS OBTAINED FROM A VARIETY OF
          SOURCES AND THAT SELLER HAS NOT MADE ANY INDEPENDENT INVESTIGATION OR
          VERIFICATION OF SUCH INFORMATION AND MAKES NO REPRESENTATIONS AS TO
          THE 

                                      11

<PAGE>

          ACCURACY OR COMPLETENESS OF SUCH INFORMATION EXCEPT AS MAY 
          OTHERWISE BE PROVIDED HEREIN.  BUYER AGREES TO FULLY AND 
          IRREVOCABLY RELEASE ALL SUCH SOURCES OF INFORMATION AND PREPARERS 
          OF INFORMATION AND DOCUMENTATION TO THE EXTENT SUCH SOURCES OR 
          PREPARERS ARE SELLER, OR ITS EMPLOYEES, OFFICERS, DIRECTORS, 
          REPRESENTATIVES, BENEFICIARIES, INVESTORS, AGENTS, SERVANTS, 
          ATTORNEYS, AFFILIATES, PARENT COMPANIES, SUBSIDIARIES, SUCCESSORS 
          OR ASSIGNS FROM ANY AND ALL CLAIMS, DAMAGES AND LIABILITIES ARISING 
          FROM SUCH INFORMATION OR DOCUMENTATION, EXCEPT IF AND TO THE EXTENT 
          THAT BUYER EMPLOYS SUCH SOURCES OR PREPARERS OF INFORMATION TO ACT 
          ON BEHALF OF BUYER, IN WHICH EVENT THE LIABILITY OF SUCH SOURCES OR 
          PREPARERS OF INFORMATION TO BUYER SHALL BE DETERMINED BY THEIR OWN 
          INDEPENDENT AGREEMENTS WITH BUYER, AND SELLER SHALL NOT BE LIABLE 
          FOR SUCH AGREEMENTS OR OBLIGATIONS.  SELLER IS NOT LIABLE OR BOUND 
          IN ANY MANNER BY ANY ORAL OR WRITTEN STATEMENTS, REPRESENTATIONS OR 
          INFORMATION PERTAINING TO THE PROPERTY, OR THE OPERATION THEREOF, 
          FURNISHED BY ANY OF THE FOREGOING ENTITIES AND INDIVIDUALS OR ANY 
          OTHER INDIVIDUAL OR ENTITY. 

     10.2      DISCLOSURES; SPECIFIC ACKNOWLEDGMENT REGARDING CONDITION OF
PROPERTY.  Buyer acknowledges the disclosures expressly made by Seller in this
Agreement, the Prospectus and in correspondence from Seller, its attorneys
and/or its agents to Buyer, its attorneys and/or its agents. 

     11.       TITLE INSURANCE:  At the Close of Escrow, the Title Company will
issue to Buyer at Buyer's sole cost and expense an ALTA Standard Coverage Policy
(1990) with coverage in an amount equal to the appraised value of the Real
Property as determined by Buyer in its sole discretion, showing title to the
Real Property vested in Buyer, subject only to the Permitted Exceptions and the
standard printed exceptions and conditions in the policy of title insurance
("TITLE POLICY").  If Buyer elects to obtain any additional endorsements or an
extended coverage policy, the additional premium and costs of survey for the
extended coverage policy and the cost of any endorsements will be at Buyer's
sole cost and expense; however, Buyer's election to obtain an extended coverage
policy will not delay the Closing and Buyer's inability to obtain an extended
coverage policy or any such endorsements will not be deemed to be a failure of
any condition to Closing.

     12.       COSTS AND EXPENSES:  Buyer will pay the costs of Closing the
transaction as follows:

          (a)       all premiums for the Title Policy;

          (b)       all escrow fees and costs;

                                      12

<PAGE>

          (c)      all city and county documentary transfer taxes;

          (d)      all document recording charges;

          (e)      all sales taxes;

          (f)      one half of all escrow fees and costs;

          (g)      the entire additional cost of any ALTA extended coverage 
     title policy, the cost of any required survey and, the cost of any 
     endorsements required by Buyer; and

          (h)      All other costs and expenses necessarily incurred to close 
     the transaction.

     13.       DISBURSEMENTS AND OTHER ACTIONS:  

     13.1      ESCROW HOLDER.  At the Close of Escrow, Escrow Holder will 
promptly undertake all of the following:

          (a)      Cause the Grant Deed (with documentary  transfer tax 
     information to be affixed AFTER recording) to be recorded with the County 
     Recorder and obtain conformed copies thereof for distribution to Buyer and
     Seller.

          (b)      Direct the Title Company to issue the Title Policy to Buyer 
     within 15 BUSINESS DAYS after Closing.

          (c)      Deliver to Buyer the FIRPTA Certificate, the Form 590 and any
     other documents (or copies thereof) deposited into Escrow by Seller.  
     Deliver to Seller any other documents (or copies thereof) deposited into 
     Escrow by Buyer.

          (d)      Notify the Transfer Agent by telephone and facsimile that the
     Close of Escrow has occurred.
   
     13.2      BY TRANSFER AGENT.    Promptly after the Close of Escrow, 
Transfer Agent shall deliver all Units in payment of the Exchange Value for 
the Property to the persons, at the addresses and in the amounts designated 
by Seller.
    
     13.3      POSSESSION.  Possession of the Other Assets in Seller's 
possession or control and all other Property shall be delivered by Seller to 
Buyer at the Close of Escrow. 

     14.       JOINT REPRESENTATIONS AND WARRANTIES:  In addition to any 
express agreements of the parties contained herein, the following constitute 
representations and warranties of the parties each to the other, provided 
that liability for any breach is subject to Sections 8.1.2 and 23.13 hereof:

                                      13

<PAGE>

     14.1      AUTHORITY.  Each party has the legal power, right and authority 
to enter into this Agreement and the instruments referenced herein, and to
consummate this transaction.

     14.2      ACTIONS.  All requisite action (corporate, trust, partnership or
otherwise) has been taken by each party in connection with the entering into of
this Agreement, the instruments referenced herein, and the consummation of this
transaction.  Except as provided in Section 9, no further consent of any
partner, shareholder, creditor, investor, judicial or administrative body,
governmental authority or other party is required.

     14.3      DUE EXECUTION.  The individuals executing this Agreement and the
instruments referenced herein on behalf of each party and the partners, officers
or trustees of each party, if any, have the legal power, right, and actual
authority to bind each party to the terms and conditions of those documents.

     14.4      VALID AND BINDING.  This Agreement and all other documents 
required to close this transaction are and will be valid, legally binding 
obligations of and enforceable against each party in accordance with their 
terms, subject only to applicable bankruptcy, insolvency, reorganization, 
moratorium laws or similar laws or equitable principles affecting or limiting 
the rights of contracting parties generally.

     14.5      BROKER.   Seller represents and warrants to Buyer, and Buyer
represents and warrants to Seller, that no broker or finder has been engaged by
them, respectively, in connection with any of the transactions contemplated by
this Agreement, or to its knowledge is in any way connected with any of such
transactions.  Buyer will indemnify, save harmless and defend Seller from any
liability, cost, or expense arising out of or connected with any claim for any
commission or compensation made by any person or entity claiming to have been
retained or contacted by Buyer in connection with this transaction.  Seller will
indemnify, save harmless and defend Buyer from any liability, cost, or expense
arising out of or connected with any claim for any commission or compensation
made by any person or entity claiming to have been retained or contacted by
Seller in connection with this transaction.  This indemnity provision will
survive the Closing or any earlier termination of this Agreement.

     15.       SELLER'S WARRANTIES AND REPRESENTATIONS:  Seller makes the 
following representations, and warranties and acknowledges that Buyer will 
rely on such representations and warranties in acquiring the Property;  
provided that liability for any breach is subject to Sections 8.1.2 and 23.13 
hereof:

     15.1      NON-FOREIGN ENTITY.  Seller is not a "foreign person" within the
meaning of Section 1445(f)(3) of the Internal Revenue Code.

     15.2      HAZARDOUS SUBSTANCES.  To Seller's Actual Knowledge, since the 
date of Seller's acquisition of the Property, no Hazardous Substances are now 
or have been used, stored, generated or disposed of on or within the Property 
except in the normal course of use and operation of the Property and in 
compliance with all applicable Environmental Laws.

                                      14

<PAGE>

     15.3      CLEAN-UP.  To Seller's Actual Knowledge, since the date of 
Seller's acquisition of the Property, there are and have been no federal, 
state or local enforcement, clean-up, removal, remedial or other governmental 
or regulatory actions instituted or completed affecting the Property, other 
than such other matters as may otherwise be disclosed in any Environmental 
Audit or in any other documents provided or made available to Buyer.

     15.4      CLAIMS.  To Seller's Actual Knowledge, there are no 
outstanding claims that have been made by any third party against Seller 
relating to any Hazardous Substances on or within the Property.

          The provisions of this Section 15 shall no longer bind Seller if this
Agreement expires or is terminated for any reason, or if the Closing
contemplated hereunder does not occur.

     16.       PRE-CLOSING COVENANTS.  So long as this Agreement remains in full
force and effect:

     16.1      NO TRANSFERS.  Without the prior written consent of Buyer, 
Seller will not convey any interest in the Property and will not subject the 
Property to any additional liens, encumbrances, covenants, conditions, 
easements, rights of way or similar matters after the date of this Agreement, 
except as may be otherwise provided for in this Agreement, which will not be 
eliminated prior to the Close of Escrow.

     16.2      NO ALTERATIONS.  Seller will not make any material alterations 
to the Property without Buyer's consent, which will not be unreasonably 
withheld or delayed.

     16.3      MAINTENANCE.  Seller will maintain the Property in 
substantially the same condition as it is in, as of the date of this 
Agreement, and manage the Property in accordance with Seller's established 
practices.

     16.4      OBLIGATIONS UNDER CONTRACTS.  Seller will keep and perform all 
of the obligations to be performed by Seller under any contracts affecting 
the Property.  Without prior written consent of Buyer, which will not be 
unreasonably withheld or delayed, Seller will not enter into any contract or 
agreement providing for the provision of goods or services to or with respect 
to the Property or the operation thereof unless such contracts or agreements 
can be terminated without penalty by the Closing Date.  Seller will not enter 
into any leases for any portion of the Property.

     16.5      EXPENDITURES.  Seller will incur only expenditures necessary 
for the day-to-day operation and maintenance of the Property, and will not 
incur capital expenditures or liabilities not in the ordinary course of 
business.  Seller shall retain all Other Assets in Seller's possession on or 
after the date hereof except for payment of such permitted liabilities and 
expenditures.

                                      15
<PAGE>
   
     17.       CONDEMNATION AND DESTRUCTION:

     17.1      EMINENT DOMAIN OR TAKING.  If proceedings under a power of 
eminent domain relating to the Property or any part thereof are commenced 
prior to Close of Escrow, Seller will promptly inform Buyer in writing.
    
       (a)     If such proceedings involve the taking of title to all or a
     material interest in the Property, Buyer may elect to terminate this
     Agreement by notice in writing sent within 10 DAYS of Seller's written 
     notice to Buyer, in which case neither party will have any further 
     obligation to or rights against the other except any rights or 
     obligations of either party which are expressly stated to survive 
     termination of this Agreement.

       (b)     If the proceedings do not involve the taking of title to all or a
     material interest in the Property, or if Buyer does not elect to terminate 
     this Agreement, this transaction will be consummated as described herein 
     and any award or settlement payable with respect to such proceeding will 
     be paid or assigned to Buyer upon Close of Escrow.

       (c)     If this sale is not consummated for any reason, any condemnation
     award or settlement will belong to Seller.

   
     17.2      DAMAGE OR DESTRUCTION.  Except as provided in this Section, 
prior to the Close of Escrow the entire risk of loss of damage by earthquake, 
flood, landslide, fire or other casualty is borne and assumed by Seller.  If, 
prior to the Close of Escrow, any part of the Improvements is damaged or 
destroyed by earthquake, flood, landslide, fire or other casualty, Seller 
will promptly inform Buyer of such fact in writing and advise Buyer as to the 
extent of the damage and whether it is, in Seller's reasonable opinion, 
"MATERIAL" or not "MATERIAL".
    
       (a)     If such damage or destruction is "MATERIAL", Buyer has the option
     to terminate this Agreement upon written notice to the Seller given not 
     later than 10 DAYS after receipt of Seller's written notice to Buyer 
     advising of such damage or destruction.

       (b)     For purposes hereof, "MATERIAL" is deemed to be any damage or
     destruction to the Improvements where the cost of repair or replacement is
     estimated to be more than 25% of the Exchange Value of the Property and 
     will take more than 60 DAYS to repair.

       (c)     If this Agreement is so terminated, the provisions of Section 5
     will govern.

       (d)     If Buyer does not elect to terminate this Agreement, or if the
     casualty is not material, Seller will reduce the Exchange Value by the 
     value reasonably estimated by Seller to repair or restore the damaged 
     portion of the Improvements, less any sums expended by Seller to make 
     emergency repairs to the Improvements or the Property or otherwise 
     protect the physical condition of the Improvements or the Property, and 
     this transaction will close pursuant to the terms of this Agreement.

<PAGE>

   

       (e)     If the damage is not material, Seller's notice to Buyer of the
     damage or destruction will also set forth Seller's reduced Exchange 
     Value and Seller's allocation of value to the damaged portion of the 
     Improvements.  If Buyer does not accept Seller's reduced Exchange Value, 
     Buyer's sole remedy will be to terminate this Agreement.

       (f)     Whether or not the sale of the Property is consummated hereunder,
     all rights to insurance claims or proceeds in respect of damage or
     destruction to the Improvements occurring prior to the Close of Escrow will
     belong to Seller.


   18.    UTILITIES AND DEPOSITS:

   18.1  UTILITIES.  Seller will notify all utility companies servicing the 
Property of the sale of the Property to Buyer and will notify the utility
companies that all utility bills henceforth are to be sent to Buyer.  Buyer
shall be entitled to receive any and all refunds of all utility deposits held by
utility companies and Seller will assign to Buyer all of Seller's right, title
and interest in any such utility deposits.

   18.2  REFUNDABLE DEPOSITS.  To the extent there exists any refundable
deposits made in connection with the development of the Property prior to the
Closing ("Refundable Deposits"), Seller shall assign to Buyer all of Seller's
right, title and interest in and to such Refundable Deposits.

   19.   MEDIATION OF DISPUTES:  No party to this Agreement shall initiate any
litigation against any other party to this Agreement concerning any controversy
or claim arising out of or relating to this Agreement or any agreements or
instruments relating hereto or delivered in connection herewith, including, but
not limited to, any claim based on or arising from an alleged tort, unless and
until (i) at least 60 days before the same shall be filed, a complete copy of
each of the summons and complaint (and/or any other documentation required to
initiate such litigation) to be filed by the complaining party shall have been
delivered to the other party or parties to any such dispute, and (ii) the
complaining party has made itself available to meet in Los Angeles, California
with the other party or parties for no more than 3 business days of non-binding
mediation.  Until and unless such mediation has taken place, the complaining
party must give notice to the non-complaining party that it will, and then it
must, make itself available for such mediation during at least 20 business days
during the 60 days before the date on which such summons and complaint will be
filed.

   20.   ARBITRATION OF DISPUTES:  ANY CONTROVERSY OR CLAIM ARISING OUT OF OR
RELATING TO THIS AGREEMENT OR ANY AGREEMENTS OR INSTRUMENTS RELATING HERETO OR
DELIVERED IN CONNECTION HEREWITH, INCLUDING, BUT NOT LIMITED TO A CLAIM BASED ON
OR ARISING FROM AN ALLEGED TORT WILL, AT THE REQUEST OF ANY PARTY, BE DETERMINED
BY ARBITRATION IN ACCORDANCE WITH THE FEDERAL ARBITRATION ACT (9 U.S.C. SECTION
1 ET SEQ.) UNDER THE AUSPICES AND RULES OF THE AMERICAN ARBITRATION ASSOCIATION
("AAA").  THE AAA WILL BE INSTRUCTED BY EITHER OR BOTH PARTIES TO PREPARE A LIST
OF THREE (3) JUDGES WHO HAVE RETIRED FROM 

    


<PAGE>



THE SUPERIOR COURT OF THE STATE OF CALIFORNIA, A HIGHER CALIFORNIA COURT OR 
ANY FEDERAL COURT.  WITHIN 10 DAYS OF RECEIPT OF THE LIST, EACH PARTY MAY 
STRIKE 1 NAME FROM THE LIST.  THE AAA WILL THEN APPOINT THE ARBITRATOR FROM 
THE NAME(S) REMAINING ON THE LIST.  THE ARBITRATION WILL BE CONDUCTED IN SAN 
FRANCISCO, LOS ANGELES OR SAN DIEGO, WHICHEVER IS THE CLOSEST CITY TO THE 
NEXUS OF THE DISPUTE.  ANY CONTROVERSY IN INTERPRETATION OR ENFORCEMENT OF 
THIS PROVISION OR WHETHER A DISPUTE IS ARBITRABLE, WILL BE DETERMINED BY THE 
ARBITRATOR.  JUDGMENT UPON THE AWARD RENDERED BY THE ARBITRATOR MAY BE 
ENTERED IN ANY COURT HAVING JURISDICTION.  THE INSTITUTION AND MAINTENANCE OF 
AN ACTION FOR JUDICIAL RELIEF OR IN PURSUIT OF AN ANCILLARY REMEDY DOES NOT 
CONSTITUTE A WAIVER OF THE RIGHT OF ANY PARTY, INCLUDING THE PLAINTIFF, TO 
SUBMIT THE CONTROVERSY OR CLAIM TO ARBITRATION.

NOTICE:  BY INITIALING IN THE SPACE BELOW YOU ARE AGREEING TO HAVE ANY DISPUTE
ARISING OUT OF THE MATTERS INCLUDED IN THE 'ARBITRATION OF DISPUTES' PROVISION
DECIDED BY NEUTRAL ARBITRATION AS PROVIDED BY CALIFORNIA LAW AND YOU ARE GIVING
UP ANY RIGHTS YOU MIGHT POSSESS TO HAVE THE DISPUTE LITIGATED IN A COURT OR BY
JURY TRIAL.  BY INITIALING IN THE SPACE BELOW YOU ARE GIVING UP YOUR JUDICIAL
RIGHTS TO DISCOVERY AND APPEAL UNLESS SUCH RIGHTS ARE SPECIFICALLY INCLUDED IN
THE "ARBITRATION OF DISPUTES" PROVISION.  IF YOU REFUSE TO SUBMIT TO ARBITRATION
AFTER AGREEING TO THIS PROVISION, YOU MAY BE COMPELLED TO ARBITRATE UNDER THE
AUTHORITY OF THE CALIFORNIA CODE OF CIVIL PROCEDURE.  YOUR AGREEMENT TO THIS
ARBITRATION PROVISION IS VOLUNTARY.

WE HAVE READ AND UNDERSTAND THE FOREGOING AND AGREE TO SUBMIT DISPUTES ARISING
OUT OF THE MATTERS INCLUDED IN THE 'ARBITRATION OF DISPUTES' PROVISION TO
NEUTRAL ARBITRATION.  

          Buyer's Initials ________     Seller's Initials _________

   

   21.         NOTICES:  All notices or other communications required or 
permitted hereunder must be in writing, and must be personally delivered 
(including by means of professional messenger service) or sent by overnight 
courier, or sent by registered or certified mail, postage prepaid, return 
receipt requested to the addresses set forth in Section 1 hereof.  All 
notices sent by mail will be deemed received 2 DAYS after the date of mailing 
and all notices sent by other means permitted herein shall be deemed received 
on the earlier of the date delivered or the date on which delivery is refused.

   22.         ASSIGNMENT:  Neither party shall have the right to assign this 
Agreement without the other party's prior written consent.

    


<PAGE>

   

     23.       MISCELLANEOUS:

    

     23.1      COUNTERPARTS.  This Agreement may be executed in counterparts.

     23.2      PARTIAL INVALIDITY.  If any term or provision of this Agreement
will be deemed to be invalid or unenforceable to any extent, the remainder of
this Agreement will not be affected thereby, and each remaining term and
provision of this Agreement will be valid and be enforced to the fullest extent
permitted by law.

     23.3      POSSESSION OF THE PROPERTY.  Seller will deliver possession of
the Property to Buyer upon the Close of Escrow.

     23.4      WAIVERS.  No waiver of any breach of any covenant or provision
contained herein will be deemed a waiver of any preceding or succeeding breach
thereof, or of any other covenant or provision contained herein.  No extension
of time for performance of any obligation or act will be deemed an extension of
the time for performance of any other obligation or act except those of the
waiving party, which will be extended by a period of time equal to the period of
the delay.

     23.5      SUCCESSORS AND ASSIGNS.  This Agreement is binding upon and
inures to the benefit of the permitted successors and assigns of the parties
hereto.

     23.6      PROFESSIONAL FEES.  In the event of the bringing of any action,
arbitration or suit by a party hereto against another party hereunder by reason
of any breach of any of the covenants, agreements or provisions on the part of
the other party arising out of this Agreement, then in that event the prevailing
party will be entitled to have the recovery of and from the other party all
costs and expenses of the action, mediation or suit, actual attorneys' fees,
witness fees and any other professional fees resulting therefrom.

     23.7      ENTIRE AGREEMENT.  This Agreement (including all Exhibits
attached hereto) constitutes the entire contract between the parties hereto with
respect to the subject matter hereof and may not be modified except by an
instrument in writing signed by the party to be charged.

     23.8      TIME OF ESSENCE.  Seller and Buyer hereby acknowledge and agree
that time is strictly of the essence with respect to each and every term,
condition, obligation and provision hereof.

     23.9      CONSTRUCTION.  Seller and Buyer and their respective advisors
believe that this Agreement is the product of all of their efforts, that it
expresses their agreement and that it should not be interpreted in favor of or
against either Buyer or Seller.  The parties further agree that this Agreement
will be construed to effectuate the normal and reasonable expectations of a
sophisticated seller and buyer.

     23.10          GOVERNING LAW.  The parties hereto expressly agree that this
Agreement will be governed by, interpreted under, and construed and enforced in
accordance with the laws of the State of California.


<PAGE>

     23.11          WEAR AND TEAR.  Buyer specifically acknowledges that Seller
will continue to use the Property in the course of its business and accepts the
fact that reasonable wear and tear will occur after the date of this Agreement. 
Buyer specifically agrees that Seller is not responsible for repairing such
reasonable wear and tear and that Buyer is prohibited from raising such wear and
tear as a reason for not consummating this transaction or for requesting a
reduction in the Exchange Value.

     23.12          NO RECORDATION.  No memorandum or other document relating to
this Agreement will be recorded without the prior written consent of Seller, and
any such consent or approval will be conditioned upon Buyer providing Seller
with a quitclaim deed fully executed and acknowledged by Buyer, quitclaiming any
and all interests that it may have in the Property to Seller, which quitclaim
deed Seller may record in the event that this Agreement is terminated or the
transaction contemplated herein is not consummated.

     23.13          SURVIVAL.  All obligations of the parties contained herein
which by their terms do not arise until after the Close of Escrow and any other
provisions of this Agreement which by their terms survives the Close of Escrow,
shall survive the Close of Escrow.  Notwithstanding anything to the contrary
contained in this Agreement, the representations and warranties contained in
this Agreement shall survive the Closing for a period of 1 year;  provided that
any claims by one party hereto must be made in writing to the other party within
the 1 year period.

     23.14          DISCLAIMER.  Nothing herein creates any right or remedy for
the benefit of any person not a party hereto, nor creates a fiduciary
relationship, an agency or a partnership.  

     23.15          WAIVER OF JURY TRIAL.  EACH PARTY, ACTING WITH KNOWLEDGE OF
ITS RIGHTS AFTER A FULL OPPORTUNITY TO CONSULT WITH COUNSEL, VOLUNTARILY WAIVES
ALL RIGHTS TO TRIAL BY JURY IN ALL PROCEEDINGS FOR WHICH A TRIAL BY JURY WOULD
OTHERWISE BE AVAILABLE OR REQUIRED, AND WHICH INVOLVE ANY MATTER ARISING OUT OF
OR CONNECTED WITH RIGHTS OR DUTIES UNDER, OR ENFORCEMENT OR INTERPRETATION OF,
THIS AGREEMENT.

<PAGE>

     IN WITNESS WHEREOF, the parties hereto have executed this Agreement as of
the date and year hereinabove written.

"SELLER":                                    "BUYER":

 NATIONAL INVESTORS FINANCIAL,                ESPERANZA, INC.,
 INC., a California corporation, AS TRUSTEE   a California corporation
 for NATIONAL INVESTORS LAND
 HOLDING TRUST ___


 By:                                          By:                           
    ---------------------------                  ---------------------------

 Its:                                         Its:                          
     --------------------------                   --------------------------

 and                                          and

 By:                                          By:                           
    ---------------------------                  ---------------------------

 Its:                                         Its:                          
     --------------------------                   --------------------------

Agreed to and accepted
by Escrow Holder:

 By:                             
    ---------------------------  
                                 
 Its:                            
     --------------------------  


<PAGE>



                                     EXHIBIT A

                                 LEGAL DESCRIPTION


<PAGE>

                                     EXHIBIT B

                                    FORM OF DEED

RECORDING REQUESTED BY:

WHEN RECORDED MAIL TO:

Arter & Hadden LLP
725 South Figueroa Street, Suite 3400
Los Angeles, California  90017
Attn.:  Bruce H. Newman, Esq.

                                                                  
- ------------------------------------------------------------------------------
                                        (Above Space For Recorder's Use Only)

                                     GRANT DEED

     In accordance with Section 11932 of the California Revenue and Taxation
Code, Grantor has declared the amount of transfer tax which is due by a separate
statement which is not being recorded with this Grant Deed.

     FOR A VALUABLE CONSIDERATION, RECEIPT OF WHICH IS HEREBY ACKNOWLEDGED,
NATIONAL INVESTORS FINANCIAL, INC., a CALIFORNIA corporation, AS TRUSTEE for
NATIONAL INVESTORS LAND HOLDING TRUST ("Grantor"), hereby grants to ESPERANZA,
INC., a California corporation ("Grantee"), the real property in the County of
San Bernardino, State of California, and described in EXHIBIT A attached hereto
and made a part hereof.

DATED:                   , 1998
      -------------------

                              NATIONAL INVESTORS FINANCIAL, INC., a California
                              corporation, AS TRUSTEE for NATIONAL INVESTORS
                              LAND HOLDING TRUST __


                              By:                           
                                 ---------------------------
                              Its:                          
                                  --------------------------

                              By:                           
                                 ---------------------------
                              Its:                          
                                  --------------------------


MAIL TAX STATEMENTS TO:


<PAGE>



<PAGE>

                                   ACKNOWLEDGMENT


STATE OF CALIFORNIA           )
                              ) ss.
COUNTY OF                     )
         -------------------- )


     On ____________________, before me, _____________________________________,
personally appeared ______________________________, personally known to me (or
proved to me on the basis of satisfactory evidence) to be the person(s) whose
name(s) is/are subscribed to the within instrument and acknowledged to me that
he/she/they executed the same in his/her/their authorized capacity(ies), and
that by his/her/their signature(s) on the instrument the person(s), or the
entity upon behalf of which the person(s) acted, executed the instrument.

     WITNESS my hand and official seal.



- ------------------------------
 Notary Public in and for said
 County and State                                  [SEAL]



<PAGE>


Document No.                       Date Recorded
             --------------------                ----------------

     STATEMENT OF TAX DUE AND REQUEST THAT TAX DECLARATION
     NOT BE MADE A PART OF THE PERMANENT RECORD
     IN THE OFFICE OF THE COUNTY RECORDER

     (Pursuant to Section 11932 R&T Code)

To:  Registrar-Recorder
     County of                     
              ---------------------

Request is hereby made in accordance with the provisions of the Documentary
Transfer Tax Act that the amount of tax due not be shown on the original
document which names:

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

(as grantor)

and

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

                                   
(as grantee)

Property described in the accompanying document is located in
(     ) unincorporated area or (x) City of ___________________.
                                           
The amount of tax due on the accompanying document is $_______________.

          Computed on full value of property conveyed, or
- ------
          Computed on full value less liens and encumbrances remaining at time
          of sale.
- ------

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

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

By:
   --------------------------------
Its:
    -------------------------------

<PAGE>
                                      EXHIBIT C
                                          
                             Seller's FIRPTA Affidavit
                                          
                        CERTIFICATION OF NON-FOREIGN STATUS



          Section 1445 of the Internal Revenue Code provides that a transferee
of a U.S. real property interest must withhold tax if the transferor is a
foreign person.  To inform the transferee that withholding of tax is not
required upon the disposition of a U.S. real property interest by NATIONAL
INVESTORS FINANCIAL, INC., a California corporation, AS TRUSTEE for NATIONAL
INVESTORS LAND HOLDING TRUST ("TRANSFEROR"), each of the undersigned hereby
certifies the following on behalf of Transferor:

          1.   Transferor is not a foreign corporation, foreign partnership,
foreign trust and foreign estate (as those terms are defined in the Internal
Revenue Code and Income Tax Regulations);

          2.   Transferor's U.S. employer identification number is ________; and

          3.   Transferor's office address is________________________________,
___________________.

          Transferor understands that this certification may be disclosed to the
Internal Revenue Service by transferee and that any false statement contained
herein could be punished by fine, imprisonment or both.

          Under penalties of perjury each of the undersigned declares that he
has examined this certification and to the best of his knowledge and belief it
is true, correct and complete, and he further declares that he has authority to
sign the document on behalf of the Transferor.

                                   NATIONAL INVESTORS FINANCIAL, INC., a
                                   California corporation, AS TRUSTEE for
                                   NATIONAL INVESTORS LAND HOLDING TRUST ___


                                   By:
                                       -----------------------------
                                   Its:
                                       -----------------------------

                                   By:
                                       -----------------------------
                                   Its:
                                       -----------------------------


<PAGE>


                                     EXHIBIT D

                             ASSIGNMENT AND ASSUMPTION

                                         OF

                                     AGREEMENTS


          THIS ASSIGNMENT AND ASSUMPTION OF AGREEMENTS (this "Assignment") is
executed as of ______________, but effective as of the Effective Date (as
hereinafter defined), by and between NATIONAL INVESTORS FINANCIAL, INC., a
California corporation, AS TRUSTEE for NATIONAL INVESTORS LAND HOLDING TRUST ___
("Assignor"), and ESPERANZA, INC., a California corporation ("Assignee"), with
reference to the following facts:


                                     RECITALS:

          A.   Assignor, as the agent of and for the benefit of various
investors, holds title to that certain real property commonly known as
"Esperanza at Victorville", located in the County of San Bernardino, State of
California, as more particularly described on Exhibit "A" attached hereto and
incorporated herein by reference (the "Property").

          B.   Concurrently herewith, Assignor has executed that certain Grant
Deed conveying and granting to Assignee the Property. 

          C.   As part of the transfer and conveyance of the Property to
Assignee, Assignor has agreed to transfer, assign, grant and convey to Assignee
all of its right, title and interest in and to all agreements relating to the
Property, on the terms and conditions herein contained.

          NOW, THEREFORE, in consideration of the foregoing Recitals, which
Recitals are by this reference incorporated herein, and for other good and
valuable consideration, the receipt and sufficiency of which are hereby
acknowledged, the parties hereto agree as follows:

          1.   ASSIGNMENT.  Assignor hereby grants, assigns, transfers, sets
over, sells, conveys and delivers to Assignee all of Assignor's right, title,
interest, benefits and privileges under the agreements relating to the Property
which are set forth in Exhibit "B" attached hereto and made a part hereof
(collectively, the "Agreements").  The assignment provided for in this Section 1
is effective concurrently with the transfer of the Property from Assignor to
Assignee (the "Effective Date").


                                        i


<PAGE>


          2.   ASSIGNEE'S ASSUMPTION. Assignee hereby accepts the assignment
from Assignor, assumes and agrees to perform all duties and obligations of
Assignor under the terms of the Agreements which are required to be performed on
or after the Effective Date.

          3.   DELIVERIES; REPORTS.  On or before the Effective Date, Assignor
shall deliver to Assignee the original Agreements or if such original Agreements
are not in Assignor's possession, certified copies of such Agreements.  Assignor
shall furnish and deliver to Assignee, promptly after receipt thereof,
duplicates or copies of all reports, notices, requests, demands, declarations,
certificates or other instruments hereafter received by Assignor and relating to
the Agreements.  Assignee's address for receipt of the foregoing is __________ 
______________________________________________________________.

          4.   FURTHER ASSURANCES.  Assignor and Assignee shall execute,
acknowledge and deliver all such instruments and take all such action as may be
necessary to further assure to Assignee the rights assigned hereby and the full
benefits hereof and to preserve and protect this Assignment and all of the
rights, powers and remedies of Assignee provided for herein. 

          5.   SUCCESSORS AND ASSIGNS.  This Assignment shall be binding upon
and inure to the benefit of the successors and assigns of the respective parties
hereto. 

          6.   GOVERNING LAW. This Assignment shall be governed by, and
construed in accordance with, the laws of the State of California.

          7.   COUNTERPARTS. This Assignment may be executed in several
counterparts, each of which shall be an original, but all of which taken
together shall constitute one and the same  instrument.

                                        ii


<PAGE>

          IN WITNESS WHEREOF, Assignor and Assignee have executed this
Assignment as of the date first above written but effective as of the Effective
Date. 

ASSIGNOR:                     NATIONAL INVESTORS FINANCIAL, INC., a California
                              corporation, AS TRUSTEE for NATIONAL INVESTORS
                              LAND HOLDING TRUST ___

                                   By:                          
                                       -----------------------------
                                   Its:                         
                                       -----------------------------

                                   By:                          
                                       -----------------------------
                                   Its:                         
                                       -----------------------------
                              
ASSIGNEE:                     ESPERANZA, INC., 
                              a California corporation

                                   By:                          
                                       -----------------------------
                                   Its:                         
                                       -----------------------------

                                   By:                          
                                       -----------------------------
                                   Its:                         
                                       -----------------------------

                                       iii


<PAGE>

                                     EXHIBIT E

                 BILL OF SALE AND GENERAL ASSIGNMENT OF INTANGIBLES


          This Bill of Sale and General Assignment of Intangibles is made as of
the ____ day of ___________________________, 1998 (this "Assignment"), by
NATIONAL INVESTORS FINANCIAL, INC., a California corporation, AS TRUSTEE for
NATIONAL INVESTORS LAND HOLDING TRUST ___ ("Assignor") to ESPERANZA, INC., a
California corporation ("Assignee").


                                   R E C I T A L

          Assignee and Assignor have entered into an Agreement of Purchase and
Sale and Joint Escrow Instructions dated ________, 1998 ("Agreement of Purchase
and Sale") under which Assignee has agreed to purchase from Assignor, that
certain real property and any and all buildings, structures and improvements on
said real property commonly identified as "Esperanza at Victorville", located in
the County of San Bernardino, State of California and legally described on
EXHIBIT A attached hereto (the "Property").


                                TERMS AND CONDITIONS

          NOW THEREFORE, for good and valuable consideration, the receipt and
sufficiency of which is hereby acknowledged, the parties agree as follows:

          1.   Assignor hereby assigns, transfers and sets over unto Assignee,
its successors and assigns, all personal property of Seller, if any, located on
and used in connection with the operation of the improvements on the Property
(the "Personal Property").  Buyer accepts such Personal Property in its "AS-IS"
condition and "WITH ALL FAULTS".  Seller specifically disclaims all express or
implied warranties regarding the existence or condition of, or title to, such
Personal Property, including without limitation the implied warranties of
merchantability and suitability for a particular purpose.

          2.   Assignor hereby assigns, transfers and sets over unto Assignee,
its successors and assigns, all of its right, title and interest in and to the
following ("General Intangibles") if, and only to the extent, that the General
Intangibles exist and Assignor has the right to so transfer them:

               (A)  All of Assignor's right, title and interest in and to all
intangible property used, owned or issued solely in connection with the
Property, including but not limited to, all licenses, permits, certificates of
occupancy, approvals, maps, dedications, subdivision maps and entitlements
issued, approved or granted by any governmental agencies or instrumentalities
having any jurisdiction over the Property (the "Authorities") or otherwise in


                                        i


<PAGE>

connection with the Property; all development rights, conditional use permits,
variances, "floor area ratio" development rights and other intangible rights,
titles, interests, privileges and appurtenances owned by Assignor and related to
or issued in connection with the Property and/or its use, occupancy, operation
and/or development; all licenses, consents, easements, rights of way, and
approvals required from private parties to make use of utilities and to insure
vehicular and pedestrian ingress and egress to the Property; and any pending
applications or requests as to any of the foregoing;

               (B)  All building plans, specifications and drawings,
engineering, and other documents prepared in connection with the construction,
reconstruction, maintenance, repair, or operation any improvements on the
Property (the "Improvements");

               (C)  All warranties and guarantees relating to the workmanship,
construction, installation materials, and design of the Improvements and the
personal property situated on the Property, including but not limited to those
made by or received from any third party with respect to any building, building
component, structure, fixture, machinery, equipment or material situated on,
contained in any building or other improvement situated on, or comprising a part
of any building or other improvement situated on any part of the Property;

               (D)  All rights, claims or awards benefiting the Property;

               (E)  All prepaid fees and fee credits, and all of Seller's right,
title and interest in and to refundable deposits, bonds and other collateral
furnished in connection with development of the Property; and

               (F)  All rights and general intangibles now owned by Assignor
solely in connection with the Property and any improvement and/or fixture
located on the Property, including, without limitation, the rights to hold, use,
sell and transfer the Property and Improvements and general intangibles.

          3.   Assignor hereby covenants that it will, at any time and from time
to time upon written request therefor, execute and deliver to Assignee, its
successors and assigns any new or confirmatory instruments and take such further
acts as Assignee may reasonably request to fully evidence the assignment
contained herein and to enable Assignee, its successors and assigns to fully
realize and enjoy the rights and interests assigned hereby.

          4.   Assignee hereby accepts the foregoing assignment.

          5.   Assignor hereby represents and warrants to Assignee that it has
not previously assigned or hypothecated its interest in the foregoing described
General Intangibles; however, Assignee shall have no claims or rights against
Assignor, and Assignor shall have no obligation or liability to Assignee for any
General Intangibles described herein which do not exist, or which Assignor does
not have the right to transfer to Assignee.


                                       ii


<PAGE>

          6.   This Assignment shall be binding upon and inure to the benefit of
the legal representatives, assigns, or successors in interest of the Assignor
and Assignee.

          IN WITNESS WHEREOF, the Assignor has executed this Assignment as of
_________, 1998.


                                   NATIONAL INVESTORS FINANCIAL, INC., a
                                   California corporation, AS TRUSTEE for
                                   NATIONAL INVESTORS LAND HOLDING TRUST ___

                                   By:
                                       -----------------------------
                                   Its:
                                       -----------------------------

                                   By:
                                       -----------------------------
                                   Its:
                                       -----------------------------


                                       iii


<PAGE>

                           AGREEMENT OF PURCHASE AND SALE
                           AND JOINT ESCROW INSTRUCTIONS

                                   BY AND BETWEEN


                        NATIONAL INVESTORS FINANCIAL, INC.,
                     a California corporation, AS TRUSTEE for 
                     NATIONAL INVESTORS LAND HOLDING TRUST ___,
                                          
                                          
                                     AS SELLER,
                                          
                                        AND
                                          
                              VICTORVILLE HOMES, INC.,
                             a California corporation,
                                          
                                          
                                      AS BUYER
                                          
                                          
                                          
                                    RELATING TO
                                          
                                PROPERTY LOCATED IN
                              Victorville, California
                                          
                                          
                                      known as
                                          
                            "STACEY ROSE AT VICTORVILLE"
                                          
                                    DATED AS OF
                                          
                              __________________, 1998
                                          

<PAGE>

                                  TABLE OF CONTENTS
   
<TABLE>
<CAPTION>
                                                                                  PAGE
                                                                                  ----
<S>                                                                               <C>
1. Definitions . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .1

2. Purchase and Sale . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .5
          2.1 PURCHASE AND SALE. . . . . . . . . . . . . . . . . . . . . . . . . . .5
          2.2 SUBSTANCE OF TRANSACTIONS. . . . . . . . . . . . . . . . . . . . . . .5

3. Consideration . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .5
          3.1 EXCHANGE VALUE . . . . . . . . . . . . . . . . . . . . . . . . . . . .5
          3.2 ADDITIONAL CONSIDERATION . . . . . . . . . . . . . . . . . . . . . . .5

4. Escrow. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .6

5. Cancellation Fees and Expenses. . . . . . . . . . . . . . . . . . . . . . . . . .6

6. Deliveries to Escrow Holder . . . . . . . . . . . . . . . . . . . . . . . . . . .6
          6.1 BY SELLER. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .6
          6.2 BY BUYER . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .6
          6.3 BY BUYER AND SELLER. . . . . . . . . . . . . . . . . . . . . . . . . .7

7. Condition of Title. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .7
          7.1 PERMITTED EXCEPTIONS . . . . . . . . . . . . . . . . . . . . . . . . .7
          7.2 TITLE PROVIDED BY SELLER . . . . . . . . . . . . . . . . . . . . . . .7

8. Conditions to the Close of Escrow . . . . . . . . . . . . . . . . . . . . . . . .7
          8.1 CONDITIONS PRECEDENT TO BUYER'S OBLIGATIONS. . . . . . . . . . . . . .7
              8.1.1 TITLE. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .7
              8.1.2 REPRESENTATIONS, WARRANTIES AND COVENANTS OF SELLER. . . . . . .7
              8.1.3 SELLER'S DELIVERIES. . . . . . . . . . . . . . . . . . . . . . .8
          8.2 CONDITIONS PRECEDENT TO SELLER'S OBLIGATIONS . . . . . . . . . . . . .8

9. Approval of Seller's Constituents . . . . . . . . . . . . . . . . . . . . . . . .8

10. Property "As-Is" . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .8
          10.1 NO SIDE AGREEMENTS OR REPRESENTATIONS; AS-IS PURCHASE . . . . . . . .9
          10.2 DISCLOSURES; SPECIFIC ACKNOWLEDGMENT REGARDING CONDITION OF
               PROPERTY. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12

11. Title Insurance. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12

12. Costs and Expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12

13. Disbursements and Other Actions. . . . . . . . . . . . . . . . . . . . . . . . 13
          13.1 ESCROW HOLDER.. . . . . . . . . . . . . . . . . . . . . . . . . . . 13
          13.2 BY TRANSFER AGENT . . . . . . . . . . . . . . . . . . . . . . . . . 13


                                      i
<PAGE>

          13.3  POSSESSION.. . . . . . . . . . . . . . . . . . . . . . . . . . . . 13

14. Joint Representations and Warranties . . . . . . . . . . . . . . . . . . . . . 13
          14.1 AUTHORITY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13
          14.2 ACTIONS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13
          14.3 DUE EXECUTION . . . . . . . . . . . . . . . . . . . . . . . . . . . 13
          14.4 VALID AND BINDING . . . . . . . . . . . . . . . . . . . . . . . . . 14
          14.5 BROKER. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14

15. Seller's Warranties and Representations. . . . . . . . . . . . . . . . . . . . 14
          15.1 NON-FOREIGN ENTITY. . . . . . . . . . . . . . . . . . . . . . . . . 14
          15.2 HAZARDOUS SUBSTANCES. . . . . . . . . . . . . . . . . . . . . . . . 14
          15.3 CLEAN-UP. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14
          15.4 CLAIMS. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14

16. Pre-Closing Covenants. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15
          16.1 NO TRANSFERS. . . . . . . . . . . . . . . . . . . . . . . . . . . . 15
          16.2 NO ALTERATIONS. . . . . . . . . . . . . . . . . . . . . . . . . . . 15
          16.3 MAINTENANCE.. . . . . . . . . . . . . . . . . . . . . . . . . . . . 15
          16.4 OBLIGATIONS UNDER CONTRACTS.. . . . . . . . . . . . . . . . . . . . 15
          16.5 EXPENDITURES. . . . . . . . . . . . . . . . . . . . . . . . . . . . 15

17. Condemnation and Destruction . . . . . . . . . . . . . . . . . . . . . . . . . 15
          17.1 EMINENT DOMAIN OR TAKING. . . . . . . . . . . . . . . . . . . . . . 15
          17.2 DAMAGE OR DESTRUCTION . . . . . . . . . . . . . . . . . . . . . . . 16

18 Utilities and Deposits. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 16
          18.1 UTILITIES . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 16
          18.2 REFUNDABLE DEPOSITS . . . . . . . . . . . . . . . . . . . . . . . . 17

19. Mediation of Disputes. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 17

20. Arbitration of Disputes. . . . . . . . . . . . . . . . . . . . . . . . . . . . 17

21. Notices. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 18

22. Assignment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 18

23. Miscellaneous. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 18
          23.1 COUNTERPARTS. . . . . . . . . . . . . . . . . . . . . . . . . . . . 18
          23.2 PARTIAL INVALIDITY. . . . . . . . . . . . . . . . . . . . . . . . . 18
          23.3 POSSESSION OF THE PROPERTY. . . . . . . . . . . . . . . . . . . . . 18
          23.4 WAIVERS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 18
          23.5 SUCCESSORS AND ASSIGNS. . . . . . . . . . . . . . . . . . . . . . . 19
          23.6 PROFESSIONAL FEES . . . . . . . . . . . . . . . . . . . . . . . . . 19
          23.7 ENTIRE AGREEMENT. . . . . . . . . . . . . . . . . . . . . . . . . . 19
          23.8 TIME OF ESSENCE . . . . . . . . . . . . . . . . . . . . . . . . . . 19
          23.9 CONSTRUCTION. . . . . . . . . . . . . . . . . . . . . . . . . . . . 19
          23.10 GOVERNING LAW. . . . . . . . . . . . . . . . . . . . . . . . . . . 19
          23.11 WEAR AND TEAR. . . . . . . . . . . . . . . . . . . . . . . . . . . 19


                                      ii
<PAGE>

          23.12 NO RECORDATION . . . . . . . . . . . . . . . . . . . . . . . . . . 19
          23.13 SURVIVAL . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 20
          23.14 DISCLAIMER . . . . . . . . . . . . . . . . . . . . . . . . . . . . 20
          23.15 WAIVER OF JURY TRIAL . . . . . . . . . . . . . . . . . . . . . . . 20
</TABLE>
    

EXHIBITS

          EXHIBIT A -    Legal Description
          EXHIBIT B -    Form of Grant Deed
          EXHIBIT C -    FIRPTA Affidavit
          EXHIBIT D -    Assignment and Assumption
          EXHIBIT E -    Bill of Sale and General Assignment of Intangibles



                                      iii

<PAGE>

                           AGREEMENT OF PURCHASE AND SALE
                           AND JOINT ESCROW INSTRUCTIONS

     THIS AGREEMENT OF PURCHASE AND SALE AND JOINT ESCROW INSTRUCTIONS
("AGREEMENT") is made and entered into as of ____________ __, 1998, by and
between NATIONAL INVESTORS FINANCIAL, INC., a California corporation, AS TRUSTEE
for NATIONAL INVESTORS LAND HOLDING TRUST ___ ("SELLER"), and VICTORVILLE HOMES,
INC., a California corporation ("BUYER").

                                          
                                  R E C I T A L S

     A.   Seller is the owner of that certain unimproved real property commonly
known as "Stacey Rose at Victorville", consisting of approximately 32 acres,
located in the City of Victorville, County of San Bernardino, State of
California, as more particularly described in Exhibit A attached hereto (the
"Real Property").  

     B.   Seller holds record title to the Real Property as agent of and for the
benefit of various investors who are the beneficiaries of National Investors
Land Holding Trust ____ (the "Trust").  

     C.   Seller desires to sell to Buyer and Buyer desires to purchase from
Seller the Property (as hereinafter defined) on the terms and conditions set
forth in this Agreement.

     NOW, THEREFORE, in consideration of the foregoing Recitals, which Recitals
are incorporated herein by this reference, and for other good and valuable
consideration, the receipt and adequacy of which is hereby acknowledged, Buyer
and Seller agree as follows:

                                 A G R E E M E N T 

     1.    DEFINITIONS:  For the purposes of this Agreement the following terms
will be defined as follows:

     1.1   "ACTUAL KNOWLEDGE OF SELLER" means and is limited to the actual
knowledge of David Lasker and James N. Orth without having conducted any
independent inquiry or inspection, and shall not include the knowledge of any
other persons or firms, it being understood and agreed by Buyer that neither
David Lasker nor James N. Orth is charged with knowledge of all of the acts
and/or omissions of predecessors in title to the Property or management of the
Property before Seller's acquisition of the Property and the Actual Knowledge of
Seller shall not include information or material which may be in the possession
of Seller generally, but of which neither David Lasker nor James N. Orth is
actually aware.

     1.2   "AFC" means American Family Communities, Inc., a California 
corporation, which is a wholly-owned subsidiary of AFH.

                                      1
<PAGE>

     1.3   "AFH" means American Family Holdings, Inc., a Delaware corporation. 
Buyer is a wholly-owned subsidiary of AFC, which, in turn, is a wholly-owned 
subsidiary of AFH.

     1.4   "ASSIGNMENT" shall have the meaning given thereto in Section 6.1(d) 
hereof.

     1.5   "BILL OF SALE" shall have the meaning given thereto in Section 
6.1(e) hereof.

     1.6   "CLOSING DATE" means ___________, 1998, unless an earlier date is 
agreed to in a writing subsequent to this Agreement executed and delivered by 
each of the parties hereto to the other, and is the last date on which the 
Closing and Close of Escrow can occur, subject to extension as provided for 
in this Agreement.

     1.7   "CLOSING" and "CLOSE OF ESCROW" are terms used interchangeably in 
this Agreement. The Closing or the Close of Escrow will be deemed to have 
occurred when the Grant Deed is recorded in the official records of the 
county in which the Property is located.

     1.8   "EFFECTIVE DATE" means the date hereof.

     1.9   "ENVIRONMENTAL AUDIT" means any environmental audit, review or 
testing of the Property performed by Buyer or any third party or consultant 
engaged by Buyer to conduct such study.

     1.10  "ENVIRONMENTAL LAW" means any law, statute, ordinance or
regulation pertaining to health, industrial hygiene or the environment
including, without limitation, CERCLA (Comprehensive Environmental Response,
Compensation and Liability Act of 1980) and RCRA (Resources Conservation and
Recovery Act of 1976), as amended.

     1.11  "ESCROW" shall have the meaning given thereto in Section 4 hereof.

     1.12  "ESCROW HOLDER" means _______________________________, whose 
address is _______________________________________________________________, 
Attn.:  ___________________.
     
     1.13  "EXCHANGE VALUE" is the adjusted appraised value of the Property 
which takes into consideration various factors to balance the business value 
of the Property within its present ownership structure.

     1.14  "FIRPTA CERTIFICATE" shall have the meaning given thereto in 
Section 6.1(b) hereof.

     1.15  "GRANT DEED" shall have the meaning given thereto in Section 6.1(a) 
hereof.

     1.16  "HAZARDOUS SUBSTANCE"  means any substance, material or waste 
which is or becomes designated, classified or regulated as being "toxic" or 
"hazardous" or a "pollutant" or 


                                       2
<PAGE>

which is or becomes similarly designated, classified or regulated, under any 
Environmental Law, including asbestos, petroleum and petroleum products.

     1.17  "IMPROVEMENTS" means any and all improvements and fixtures 
situated on the Real Property.

     1.18  "INVESTORS" means the beneficiaries of the Trust.

     1.19  "INTANGIBLES" means all of Seller's right, title and interest in
and to all intangible property used, owned or issued solely and strictly in
connection with the Real Property, Improvements and Personal Property,
including, but not limited to:  (i) trade names and trademarks, contract rights,
accounts receivable and other intangible property used in connection with the
ownership and operation of the Property; (ii) all licenses, permits,
certificates of occupancy, approvals, dedications and entitlements issued,
approved or granted by any governmental authorities having jurisdiction over the
Property; and (iii) all development rights, conditional use permits, variances
and other intangible rights, titles, interests and privileges owned by Seller
and related to or issued in connection with the Land and/or Improvements, its
use, occupancy, operation and development, but in no way related to Seller's
financial data or other proprietary information or other property of Seller.

     1.20  "NOTICES" will be sent as provided in Section 21 to:

          Seller:             National Investors Land Holding Trust
                              c/o National Investors Financial, Inc.
                              4675 MacArthur Court, Suite 1240
                              Newport Beach, CA 92660
                              Attn.:  Mr. David Lasker
                              Telephone:  (949) 833-8600
                              Facsimile:  (949) 752-9753

          with a copy to:     Arter & Hadden LLP
                              725 South Figueroa Street, Suite 3400
                              Los Angeles, CA  90017
                              Attn.:  Bruce H. Newman, Esq.
                              Telephone:  (213) 430-3000
                              Facsimile:  (213) 617-9255
          
          Buyer:              Victorville Homes, Inc.
                              __________________________
                              __________________________
                              Attn.:____________________
                              Telephone:  ______________
                              Facsimile:  ______________


                                       3
<PAGE>

          with a copy to:     Arter & Hadden LLP
                              725 South Figueroa Street, Suite 3400
                              Los Angeles, CA 90017
                              Attn.:  Bruce H. Newman, Esq.
                              Telephone:  (213) 430-3000
                              Facsimile:  (213) 617-9255

          Escrow Holder:      __________________________________
                              __________________________________
                              __________________________________
                              Attn.:  __________________________
                              Telephone:  ______________________
                              Facsimile:   _____________________
                         

     1.21  "OPENING OF ESCROW" shall have the meaning given thereto in
Section 4 hereof.

     1.22  "OTHER ASSETS" means cash, cash equivalent, notes and other 
negotiable instruments and any and all other assets in the possession or 
control of Seller, the value of which is determined by possession, and any 
other assets other than the Real Property, Personal Property or Intangibles 
relating to the Real Property.

     1.23  "PERMITTED EXCEPTIONS" shall have the meaning given thereto in
Section 7.1 hereof.

     1.24  "PERSONAL PROPERTY" means the equipment, furniture and fixtures,
books and records and other personal property, if any, owned by Seller and
located on the Property as of the Effective Date, including without limitation,
those items listed on SCHEDULE 1 to the Bill of Sale.

     1.25  "PROPERTY" means collectively, (i) the Real Property, (ii) the
Improvements , (iii) the Intangibles, (iv) the Personal Property and (v) the
Other Assets.

     1.26  "PROSPECTUS" means the Consent Solicitation Statement/Prospectus
of Buyer.

     1.27  "REAL PROPERTY" means that certain real property located in the City
of Victorville, County of San Bernardino, State of California and commonly known
as "Stacey Rose at Victorville" and more particularly described in EXHIBIT A
attached hereto.  The Real Property also is described in the Recitals hereof.

     1.28  "TITLE COMPANY" means ________________________________________.

     1.29  "TITLE POLICY" shall have the meaning given thereto in Section 11
hereof.

     1.30  "TRANSFER AGENT"  means ________________, who address is
__________________, Attn.:  ___________, Facsimile No. ___________.


                                      4
<PAGE>

   
     1.31  "UNIT"  means, collectively, one (1) share of common stock, plus
warrants to purchase three (3) additional shares of common stock, in AFH.
    

     2.    PURCHASE AND SALE: 

     2.1   PURCHASE AND SALE.  Upon and subject to the terms and conditions
set forth in this Agreement, Seller agrees to sell to Buyer and Buyer agrees to
buy from Seller the Property, together with all easements, hereditaments,
entitlements (to the extent transferable) and appurtenances thereto.  In
consideration of Seller's sale of the Property to Buyer, Buyer will (a) cause to
be delivered to the investors of Seller the Exchange Value in accordance with
Section 3, and (b) perform all of Buyer's other obligations hereunder.

   
     2.2   SUBSTANCE OF TRANSACTIONS.  Notwithstanding any other provision
of this Agreement, the transfer of the Property directly from Seller to Buyer is
for convenience purposes only to effect expeditiously the culmination of the
transfers set forth in this Section 2.2, and for all purposes hereunder it is
the intent of the parties that such transfer reflects the following transfers,
which shall occur in the following order:  (i) all of the Investors, through
their approval of the transactions contemplated under this Agreement, contribute
all of their interests in the Property to AFH in exchange for Units, such Units
to be distributed to them pursuant to Sections 3 and 13.2 hereof;  (ii) AFH
contributes the Property to AFC as a contribution to the capital of AFC; and
(iii) AFC contributes the Property to Buyer as a contribution to the capital of
Buyer.  Seller's transfer of the Property directly to Buyer reflects Seller's
transfer of the Property from the Investors to AFH, from AFH to AFC, and from
AFC to the Buyer, in each instance in Seller's capacity as the agent of and on
behalf of such transferors.
    

   
     3.    CONSIDERATION: 
    

   
     3.1   EXCHANGE VALUE.  In consideration for the sale of the Property to
Buyer, Buyer will deliver to Seller an amount equal to the Exchange Value for
the Property.  The Exchange Value for the Property is $______________, which
shall be paid in the form of, and by issuance and delivery of, _____ Units to
the investors of Seller, to be distributed by the Transfer Agent at the Closing
outside of Escrow in accordance with Section 13.2 hereof.  Upon the request of
any party hereto, whether made before or after the Closing, the parties hereto
will allocate the Exchange Value to the Real Property, Improvements, Personal
Property, Other Assets and the Intangibles.
    

   
     3.2  ADDITIONAL CONSIDERATION.  If, after the Close of Escrow, Buyer
completes the sale of the Property for a purchase price which exceeds the
appraised value of the Property, as set forth in the appraisal dated March, 1998
prepared by ____________________________ (the "Appraised Value"), Buyer will pay
to Seller an amount calculated pursuant to the terms of this Section 3.2, which
shall be paid in the form of, and by issuance and delivery of, an additional
number of Units equal to the quotient of the net cash proceeds (exclusive of
interest on deferred purchase price payments) received by Buyer for such sale
on or before December 31, 1999 up to 200% of the Appraised Value


                                      5
<PAGE>

divided by $20. (For example, if the Appraised Value of the Property was 
$1,750,000 and Buyer received by December 31, 1999 net cash sale proceeds in 
the amount of $3,600,000, then the maximum number of additional Units 
available for allocation among Seller's investors would be $1,750,000 divided 
by $20 or 87,500 Units.)
    

     4.    ESCROW:  Immediately upon execution of this Agreement, Buyer and
Seller will open an escrow (the "ESCROW") with the Escrow Holder by delivering
to Escrow Holder a fully executed copy of this Agreement (the "OPENING OF
ESCROW").  The purchase and sale of the Property will be completed through the
Escrow.  Buyer and Seller agree to execute any additional instructions
consistent with this Agreement which are reasonably required by the Escrow
Holder.  If there is a conflict between any printed escrow instructions and this
Agreement, the terms of this Agreement will govern.

     5.    CANCELLATION FEES AND EXPENSES:  If the Closing does not occur at
the time and in the manner provided in this Agreement because of the default of
one of the parties, the non-defaulting party has the right to cancel the Escrow
by written notice to the defaulting party and to the Escrow Holder.  All costs
of cancellation, if any, will be paid by the defaulting party.

     6.    DELIVERIES TO ESCROW HOLDER:

     6.1   BY SELLER.  On or prior to the Closing Date, Seller will deliver
or cause to be delivered to Escrow Holder the following items:

           (a)  A Grant Deed ("GRANT DEED"), in the form attached to this 
     Agreement as EXHIBIT B, duly executed and acknowledged by Seller and in 
     recordable form, conveying the Property to Buyer.
          
           (b)  A Transferor's Certificate of Non-Foreign Status attached to 
     this Agreement as EXHIBIT C ("FIRPTA CERTIFICATE"), duly executed by or 
     on behalf of Seller.
          
           (c)  A properly executed California Form RE 590 or other evidence
     sufficient to establish that Buyer is not required to withhold any portion
     of the Exchange Value pursuant to Sections 18805 and 26131 of the 
     California Revenue and Taxation Code ("FORM 590").
          
           (d)  An Assignment and Assumption of Agreements ("ASSIGNMENT") duly
     executed by Seller in favor of Buyer in the form attached to this Agreement
     as EXHIBIT D.
          
           (e)  A Bill of Sale and General Assignment of Intangibles in the form
     attached to this Agreement as EXHIBIT E ("BILL OF SALE"), duly executed by
     Seller and conveying all right, title and interest of Seller in the 
     Personal Property and the Intangibles to Buyer.
          
           (f)  Such corporate resolutions, certificates of good standing and/or
     other corporate or partnership documents relating to Seller as are 
     reasonably required by Buyer or Escrow Holder or both in connection with 
     this transaction.


                                       6

<PAGE>

     6.2   BY BUYER.  On or prior to the Closing Date, Buyer will deliver or
cause to be delivered to Escrow Holder the following items:

           (a)  Such corporate resolutions, certificates of good standing and/or
     other corporate or partnership documents relating to Buyer as are 
     reasonably required by Seller or Escrow Holder or both in connection with 
     this transaction.

           (b)  Amounts due to pay costs and expenses as set forth in Section 12
     hereof.

     6.3   BY BUYER AND SELLER.  Buyer and Seller will each deposit such other
instruments consistent with this Agreement as are reasonably required by Escrow
Holder or otherwise required to close escrow.  In addition Seller and Buyer
hereby designate Escrow Holder as the "REPORTING PERSON" for the transaction
pursuant to Section 6045(e) of the Internal Revenue Code.

     7.    CONDITION OF TITLE:

     7.1   PERMITTED EXCEPTIONS.  At the Close of Escrow, fee simple title to 
the Property will be conveyed to Buyer by Seller by Grant Deed, subject only to 
the following title matters ("PERMITTED EXCEPTIONS"):

           (a)  all property tax liens (whether or not payment of property taxes
     are delinquent) and all other matters shown in that certain Commitment for
     Title Insurance effective _______________, issued by the Title Company,
     bearing Order No.________; and

           (b)  matters affecting the condition of title to the Property created
     by, at the request of or with the written consent of Buyer.

     7.2   TITLE PROVIDED BY SELLER.  The parties agree that (a) except as
specifically provided in the Grant Deed or implied by law, Seller makes no
express or implied warranties regarding the condition of title to the Property,
and (b) Buyer shall rely solely on the Title Policy for protection against any
title defects.

     8.    CONDITIONS TO THE CLOSE OF ESCROW:

     8.1   CONDITIONS PRECEDENT TO BUYER'S OBLIGATIONS.  The following 
conditions must be satisfied not later the earlier of the Closing Date or 
such other period of time as may be specified below:

           8.1.1  TITLE. As of the Closing, the Title Company will issue or have
     committed to issue to Buyer the Title Policy described in Section 11.

           8.1.2  REPRESENTATIONS, WARRANTIES AND COVENANTS OF SELLER.  Seller 
     will have duly performed each and every agreement to be performed by 
     Seller hereunder and, subject to the provisions of Section 10, Seller's 
     express representations and warranties set forth in 


                                        7
<PAGE>

     this Agreement will be true and correct in all material respects as of 
     the Closing Date.  However, notwithstanding anything to the contrary 
     stated or implied in this Section 8.1.2, Seller shall have no liability 
     for the breach of any representations, warranties or covenants set forth 
     in this Agreement, whether express or implied, absent a finding by a 
     court of competent jurisdiction that either David Lasker or James N. 
     Orth or both of them withheld information with respect thereto from 
     Buyer or falsified information delivered to and relied upon by Buyer and 
     that such action amounted to a violation of a representation or warranty 
     set forth herein.
                    
           8.1.3  SELLER'S DELIVERIES.  Seller will have delivered the items 
     described in Section 6.1.

     The conditions set forth in this Section 8.1 are solely for the benefit of
Buyer and may be waived only by Buyer.  At all times Buyer has the right to
waive any condition.  Such waiver or waivers must be in writing to Seller.  If
any conditions are not satisfied on or before the Closing Date, and Buyer has
not waived the unsatisfied conditions, Seller will not be deemed to be in
default (unless Seller has breached Sections 8.1.2 or 8.1.3 above) and Buyer's
sole remedy will be to terminate this Agreement.

     8.2  CONDITIONS PRECEDENT TO SELLER'S OBLIGATIONS.  The Close of Escrow and
Seller's obligations with respect to this transaction are subject to the
following conditions precedent:  (a) Buyer's delivery to Escrow Holder on or
before the Closing Date, of the items described in Section 6.2; (b) the approval
of such of Seller's constituents as Seller shall deem necessary or advisable in
its sole and absolute discretion as set forth in Section 9 hereof; (c) Buyer
having duly performed each and every agreement to be performed by Buyer
hereunder; and (d) Buyer's representations, warranties and covenants set forth
in this Agreement, will be true and correct in all material respects as of the
Closing Date.  The conditions set forth in this Section 8.2 are solely for the
benefit of Seller and may be waived only by Seller, with such waiver or waivers
to be in writing to Buyer.  If any conditions are not satisfied on or before the
Closing Date, and Seller has not waived the unsatisfied conditions, Buyer will
not be deemed to be in default (unless Buyer has breached Sections 8.2(a), (c)
or (d) above) and Seller's sole remedy will be to terminate the Agreement.

     9.    APPROVAL OF SELLER'S CONSTITUENTS:  Seller shall exercise reasonable
diligence to obtain the approval of this transaction by such of the constituents
of Seller as Seller shall deem necessary or advisable, in its sole and absolute
discretion, and shall notify Buyer and Escrow Holder when such approvals have
been obtained.  If Seller is not able to obtain such approvals from such
constituents on or before the date which is ____ days after the Effective Date,
or such later date as is mutually agreed to by Buyer and Seller, then Seller may
cancel this Agreement by notice to Buyer and Escrow Holder given prior to the
end of that time period, and in that event Seller shall pay all title and escrow
cancellation costs. Seller shall indemnify and hold Buyer harmless from any
claim, damage, loss, liability, action, settlement, including Buyer's reasonable
attorneys' fees suffered by Buyer and which results from or relates to the
Seller's securing approval of this transaction and transferring the Property to
Buyer pursuant to such approval.


                                       8
<PAGE>

     10.   PROPERTY "AS-IS":

     10.1  NO SIDE AGREEMENTS OR REPRESENTATIONS; AS-IS PURCHASE.  BUYER
REPRESENTS, WARRANTS AND COVENANTS TO SELLER THAT BUYER HAD THE OPPORTUNITY TO
INDEPENDENTLY AND PERSONALLY INSPECT THE PROPERTY AND IMPROVEMENTS, IF ANY, AND
THAT BUYER HAS ENTERED INTO THIS AGREEMENT AFTER HAVING MADE SUCH PERSONAL
EXAMINATION AND INSPECTION.  BUYER AGREES THAT BUYER WILL ACCEPT THE PROPERTY,
IN ITS THEN CONDITION AS-IS AND WITH ALL ITS FAULTS, INCLUDING WITHOUT
LIMITATION, ANY FAULTS AND CONDITIONS SPECIFICALLY REFERENCED IN THIS AGREEMENT,
SUBJECT TO THE EXPRESS COVENANTS, INDEMNITIES, REPRESENTATIONS AND WARRANTIES
MADE BY SELLER ELSEWHERE HEREIN.  NO PERSON ACTING ON BEHALF OF SELLER IS
AUTHORIZED TO MAKE, AND BY EXECUTION HEREOF, BUYER ACKNOWLEDGES AND AGREES THAT,
EXCEPT FOR THOSE REPRESENTATIONS, WARRANTIES, COVENANTS, INDEMNITIES AND
AGREEMENTS EXPRESSLY MADE BY SELLER IN THIS AGREEMENT, SELLER HAS NOT MADE, DOES
NOT MAKE AND SPECIFICALLY NEGATES AND DISCLAIMS ANY REPRESENTATIONS, WARRANTIES,
PROMISES, COVENANTS, AGREEMENTS OR GUARANTIES OF ANY KIND OR CHARACTER
WHATSOEVER, WHETHER EXPRESS OR IMPLIED, ORAL OR WRITTEN, PAST, PRESENT OR
FUTURE, OF, AS TO, CONCERNING OR WITH RESPECT TO:

               (A)  THE VALUE OF THE PROPERTY OR THE INCOME TO BE DERIVED 
          THEREFROM;
          
               (B)  THE SUITABILITY OF THE PROPERTY FOR ANY AND ALL ACTIVITIES
          AND USES WHICH BUYER MAY CONDUCT THEREON, INCLUDING ANY DEVELOPMENT OF
          THE PROPERTY;

               (C)  THE HABITABILITY, MERCHANTABILITY, MARKETABILITY,
          PROFITABILITY OR FITNESS FOR A PARTICULAR PURPOSE OF THE PROPERTY;

               (D)  THE MANNER, QUALITY, STATE OF REPAIR OR LACK OF REPAIR
          OF THE PROPERTY;

               (E)  THE NATURE, QUALITY OR CONDITION OF THE PROPERTY,
          INCLUDING WITHOUT LIMITATION, THE WATER, SOIL AND GEOLOGY;

               (F)  THE TYPE, AVAILABILITY OR COST OF ANY ENTITLEMENTS
          REQUIRED TO DEVELOP THE PROPERTY;

               (G)  THE COMPLIANCE OF OR BY THE PROPERTY OR ITS OPERATION
          WITH ANY LAWS, RULES, ORDINANCES OR 


                                      9
<PAGE>

          REGULATIONS OF ANY APPLICABLE GOVERNMENTAL AUTHORITY OR BODY;

               (H)  THE MANNER, CONDITION OR QUALITY OF THE CONSTRUCTION OR
          MATERIALS, IF ANY, INCORPORATED INTO THE PROPERTY;

               (I)  COMPLIANCE WITH ANY ENVIRONMENTAL PROTECTION, POLLUTION
          OR LAND USE LAWS, RULES, REGULATION, ORDERS OR REQUIREMENTS, INCLUDING
          BUT NOT LIMITED TO, THE ENDANGERED SPECIES ACT, TITLE III OF THE
          AMERICANS WITH DISABILITIES ACT OF 1990 OR ANY OTHER LAW, RULE OR
          REGULATION GOVERNING ACCESS BY DISABLED PERSONS, CALIFORNIA HEALTH &
          SAFETY CODE, THE FEDERAL WATER POLLUTION CONTROL ACT, THE FEDERAL
          RESOURCE CONSERVATION AND RECOVERY ACT, THE U.S. ENVIRONMENTAL
          PROTECTION AGENCY REGULATIONS AT 40 C.F.R., PART 261, THE
          COMPREHENSIVE ENVIRONMENTAL RESPONSE COMPENSATION AND LIABILITY ACT OF
          1980, AS AMENDED, THE RESOURCES CONSERVATION AND RECOVERY ACT OF 1976,
          THE CLEAN WATER ACT, THE SAFE DRINKING WATER ACT, THE HAZARDOUS
          MATERIALS TRANSPORTATION ACT, THE TOXIC SUBSTANCE CONTROL ACT, AND
          REGULATIONS PROMULGATED UNDER ANY OF THE FOREGOING;

               (J)  THE PRESENCE OR ABSENCE OF HAZARDOUS MATERIALS AT, ON,
          UNDER, OR ADJACENT TO THE PROPERTY;

               (K)  THE CONTENT, COMPLETENESS OR ACCURACY OF ANY MATERIALS,
          INCLUDING ANY INFORMATIONAL PACKAGE, COST TO COMPLETE ESTIMATE OR
          OTHER MATERIALS PREPARED BY OR ON BEHALF OF SELLER;

               (L)  THE CONFORMITY OF THE IMPROVEMENTS TO ANY PLANS OR
          SPECIFICATIONS FOR THE PROPERTY, INCLUDING ANY PLANS AND
          SPECIFICATIONS THAT MAY HAVE BEEN OR MAY BE PROVIDED TO BUYER;

               (M)  THE CONFORMITY OF THE PROPERTY TO PAST, CURRENT OR
          FUTURE APPLICABLE ZONING OR BUILDING REQUIREMENTS;

               (N)  DEFICIENCY OF ANY UNDERSHORING;

               (O)  DEFICIENCY OF ANY DRAINAGE; 


                                      10
<PAGE>

               (P)  THE FACT THAT ALL OR A PORTION OF THE PROPERTY MAY BE
          LOCATED ON OR NEAR AN EARTHQUAKE FAULT LINE OR LOCATED IN AN
          ALQUIST-PRIOLO SPECIAL STUDY ZONE;

               (Q)  THE EXISTENCE OF VESTED LAND USE, ZONING OR BUILDING
          ENTITLEMENTS AFFECTING THE PROPERTY;

               (R)  ANY AND ALL REQUIREMENTS OR CONDITIONS OF APPROVAL OF
          STATE AND LOCAL GOVERNMENTAL AGENCIES FOR DEVELOPMENT OF THE PROPERTY
          INCLUDING, WITHOUT LIMITATION, THE CONSTRUCTION OF OFFSITE AND ONSITE
          ROADS, UTILITIES AND OTHER IMPROVEMENTS; OR

               (S)  WITH RESPECT TO ANY OTHER MATTER CONCERNING THE PROPERTY 
          EXCEPT AS MAY BE OTHERWISE EXPRESSLY STATED HEREIN, INCLUDING
          ANY AND ALL SUCH MATTERS REFERENCED, DISCUSSED OR DISCLOSED IN ANY
          DOCUMENTS DELIVERED BY SELLER TO BUYER, IN ANY PUBLIC RECORDS OF ANY
          GOVERNMENTAL AGENCY OR ENTITY OR UTILITY COMPANY, OR IN ANY OTHER
          DOCUMENTS AVAILABLE TO BUYER.

               (T)  BUYER FURTHER ACKNOWLEDGES AND AGREES THAT BUYER
          IS RELYING SOLELY ON ITS OWN INVESTIGATION OF THE PROPERTY AND ITS OWN
          REVIEW OF ALL INFORMATION AND DOCUMENTATION CONCERNING THE PROPERTY,
          AND NOT ON ANY INFORMATION PROVIDED OR TO BE PROVIDED BY SELLER. 
          BUYER FURTHER ACKNOWLEDGES AND AGREES THAT ANY INFORMATION MADE
          AVAILABLE TO BUYER OR PROVIDED OR TO BE PROVIDED BY OR ON BEHALF OF
          SELLER WITH RESPECT TO THE PROPERTY WAS OBTAINED FROM A VARIETY OF
          SOURCES AND THAT SELLER HAS NOT MADE ANY INDEPENDENT INVESTIGATION OR
          VERIFICATION OF SUCH INFORMATION AND MAKES NO REPRESENTATIONS AS TO
          THE ACCURACY OR COMPLETENESS OF SUCH INFORMATION EXCEPT AS MAY
          OTHERWISE BE PROVIDED HEREIN.  BUYER AGREES TO FULLY AND IRREVOCABLY
          RELEASE ALL SUCH SOURCES OF INFORMATION AND PREPARERS OF INFORMATION
          AND DOCUMENTATION TO THE EXTENT SUCH SOURCES OR PREPARERS ARE SELLER,
          OR ITS EMPLOYEES, OFFICERS, DIRECTORS, REPRESENTATIVES, BENEFICIARIES,
          INVESTORS, AGENTS, SERVANTS, ATTORNEYS, AFFILIATES, PARENT COMPANIES,
          SUBSIDIARIES, SUCCESSORS OR ASSIGNS FROM ANY AND ALL CLAIMS, DAMAGES
          AND LIABILITIES ARISING FROM SUCH INFORMATION OR DOCUMENTATION, EXCEPT
          IF AND TO THE EXTENT THAT BUYER EMPLOYS SUCH SOURCES OR PREPARERS OF
          INFORMATION TO ACT ON BEHALF OF BUYER, IN 


                                       11
<PAGE>

          WHICH EVENT THE LIABILITY OF SUCH SOURCES OR PREPARERS OF INFORMATION 
          TO BUYER SHALL BE DETERMINED BY THEIR OWN INDEPENDENT AGREEMENTS WITH 
          BUYER, AND SELLER SHALL NOT BE LIABLE FOR SUCH AGREEMENTS OR 
          OBLIGATIONS.  SELLER IS NOT LIABLE OR BOUND IN ANY MANNER BY ANY ORAL 
          OR WRITTEN STATEMENTS, REPRESENTATIONS OR INFORMATION PERTAINING TO 
          THE PROPERTY, OR THE OPERATION THEREOF, FURNISHED BY ANY OF THE 
          FOREGOING ENTITIES AND INDIVIDUALS OR ANY OTHER INDIVIDUAL OR ENTITY. 

     10.2  DISCLOSURES; SPECIFIC ACKNOWLEDGMENT REGARDING CONDITION OF
PROPERTY.  Buyer acknowledges the disclosures expressly made by Seller in this
Agreement, the Prospectus and in correspondence from Seller, its attorneys
and/or its agents to Buyer, its attorneys and/or its agents. 

     11.   TITLE INSURANCE:  At the Close of Escrow, the Title Company will
issue to Buyer at Buyer's sole cost and expense an ALTA Standard Coverage Policy
(1990) with coverage in an amount equal to the appraised value of the Real
Property as determined by Buyer in its sole discretion, showing title to the
Real Property vested in Buyer, subject only to the Permitted Exceptions and the
standard printed exceptions and conditions in the policy of title insurance
("TITLE POLICY").  If Buyer elects to obtain any additional endorsements or an
extended coverage policy, the additional premium and costs of survey for the
extended coverage policy and the cost of any endorsements will be at Buyer's
sole cost and expense; however, Buyer's election to obtain an extended coverage
policy will not delay the Closing and Buyer's inability to obtain an extended
coverage policy or any such endorsements will not be deemed to be a failure of
any condition to Closing.

     12.   COSTS AND EXPENSES:  Buyer will pay the costs of Closing the
transaction as follows:

          (a)  all premiums for the Title Policy;

          (b)  all escrow fees and costs;

          (c)  all city and county documentary transfer taxes;

          (d)  all document recording charges;

          (e)  all sales taxes;

          (f)  one half of all escrow fees and costs;

          (g)  the entire additional cost of any ALTA extended coverage title
     policy, the cost of any required survey and, the cost of any endorsements
     required by Buyer; and


                                       12
<PAGE>

          (h)  All other costs and expenses necessarily incurred to close the
     transaction.

     13.   DISBURSEMENTS AND OTHER ACTIONS:  

     13.1  ESCROW HOLDER.  At the Close of Escrow, Escrow Holder will promptly
undertake all of the following:

           (a)  Cause the Grant Deed (with documentary transfer tax information
     to be affixed AFTER recording) to be recorded with the County Recorder and
     obtain conformed copies thereof for distribution to Buyer and Seller.

           (b)  Direct the Title Company to issue the Title Policy to Buyer 
     within 15 BUSINESS DAYS after Closing.

           (c)  Deliver to Buyer the FIRPTA Certificate, the Form 590 and any 
     other documents (or copies thereof) deposited into Escrow by Seller.  
     Deliver to Seller any other documents (or copies thereof) deposited into 
     Escrow by Buyer.

           (d)  Notify the Transfer Agent by telephone and facsimile that the
     Close of Escrow has occurred.

   
     13.2  BY TRANSFER AGENT.    Promptly after the Close of Escrow, Transfer
Agent shall deliver all Units in payment of the Exchange Value for the Property
to the persons, at the addresses and in the amounts designated by Seller.
    

     13.3  POSSESSION.  Possession of the Other Assets in Seller's possession or
control and all other Property shall be delivered by Seller to Buyer at the
Close of Escrow. 

     14.   JOINT REPRESENTATIONS AND WARRANTIES:  In addition to any express
agreements of the parties contained herein, the following constitute
representations and warranties of the parties each to the other, provided that
liability for any breach is subject to Sections 8.1.2 and 23.13 hereof:

     14.1  AUTHORITY.  Each party has the legal power, right and authority to
enter into this Agreement and the instruments referenced herein, and to
consummate this transaction.

     14.2  ACTIONS.  All requisite action (corporate, trust, partnership or
otherwise) has been taken by each party in connection with the entering into of
this Agreement, the instruments referenced herein, and the consummation of this
transaction.  Except as provided in Section 9, no further consent of any
partner, shareholder, creditor, investor, judicial or administrative body,
governmental authority or other party is required.

     14.3  DUE EXECUTION.  The individuals executing this Agreement and the
instruments referenced herein on behalf of each party and the partners, officers
or trustees of each party, if any, have the legal power, right, and actual
authority to bind each party to the terms and conditions of those documents.


                                      13

<PAGE>

     14.4  VALID AND BINDING.  This Agreement and all other documents 
required to close this transaction are and will be valid, legally binding 
obligations of and enforceable against each party in accordance with their 
terms, subject only to applicable bankruptcy, insolvency, reorganization, 
moratorium laws or similar laws or equitable principles affecting or limiting 
the rights of contracting parties generally.

     14.5  BROKER.  Seller represents and warrants to Buyer, and Buyer 
represents and warrants to Seller, that no broker or finder has been engaged 
by them, respectively, in connection with any of the transactions 
contemplated by this Agreement, or to its knowledge is in any way connected 
with any of such transactions.  Buyer will indemnify, save harmless and 
defend Seller from any liability, cost, or expense arising out of or 
connected with any claim for any commission or compensation made by any 
person or entity claiming to have been retained or contacted by Buyer in 
connection with this transaction.  Seller will indemnify, save harmless and 
defend Buyer from any liability, cost, or expense arising out of or connected 
with any claim for any commission or compensation made by any person or 
entity claiming to have been retained or contacted by Seller in connection 
with this transaction.  This indemnity provision will survive the Closing or 
any earlier termination of this Agreement.

     15.   SELLER'S WARRANTIES AND REPRESENTATIONS:  Seller makes the 
following representations, and warranties and acknowledges that Buyer will 
rely on such representations and warranties in acquiring the Property;  
provided that liability for any breach is subject to Sections 8.1.2 and 23.13 
hereof:

     15.1  NON-FOREIGN ENTITY.  Seller is not a "foreign person" within the
meaning of Section 1445(f)(3) of the Internal Revenue Code.

     15.2  HAZARDOUS SUBSTANCES.  To Seller's Actual Knowledge, since the 
date of Seller's acquisition of the Property, no Hazardous Substances are now 
or have been used, stored, generated or disposed of on or within the Property 
except in the normal course of use and operation of the Property and in 
compliance with all applicable Environmental Laws.

     15.3  CLEAN-UP.  To Seller's Actual Knowledge, since the date of Seller's
acquisition of the Property, there are and have been no federal, state or local
enforcement, clean-up, removal, remedial or other governmental or regulatory
actions instituted or completed affecting the Property, other than such other
matters as may otherwise be disclosed in any Environmental Audit or in any other
documents provided or made available to Buyer.

     15.4  CLAIMS.  To Seller's Actual Knowledge, there are no outstanding 
claims that have been made by any third party against Seller relating to any 
Hazardous Substances on or within the Property.

          The provisions of this Section 15 shall no longer bind Seller if 
this Agreement expires or is terminated for any reason, or if the Closing 
contemplated hereunder does not occur.


                                      14
<PAGE>

     16.   PRE-CLOSING COVENANTS.  So long as this Agreement remains in full
force and effect:

     16.1  NO TRANSFERS.  Without the prior written consent of Buyer, Seller 
will not convey any interest in the Property and will not subject the 
Property to any additional liens, encumbrances, covenants, conditions, 
easements, rights of way or similar matters after the date of this Agreement, 
except as may be otherwise provided for in this Agreement, which will not be 
eliminated prior to the Close of Escrow.

     16.2  NO ALTERATIONS.  Seller will not make any material alterations to 
the Property without Buyer's consent, which will not be unreasonably withheld 
or delayed.

     16.3  MAINTENANCE.  Seller will maintain the Property in substantially the
same condition as it is in, as of the date of this Agreement, and manage the
Property in accordance with Seller's established practices.

     16.4  OBLIGATIONS UNDER CONTRACTS.  Seller will keep and perform all of the
obligations to be performed by Seller under any contracts affecting the
Property.  Without prior written consent of Buyer, which will not be
unreasonably withheld or delayed, Seller will not enter into any contract or
agreement providing for the provision of goods or services to or with respect to
the Property or the operation thereof unless such contracts or agreements can be
terminated without penalty by the Closing Date.  Seller will not enter into any
leases for any portion of the Property.

     16.5  EXPENDITURES.  Seller will incur only expenditures necessary for 
the day-to-day operation and maintenance of the Property, and will not incur 
capital expenditures or liabilities not in the ordinary course of business.  
Seller shall retain all Other Assets in Seller's possession on or after the 
date hereof except for payment of such permitted liabilities and expenditures.

     17.   CONDEMNATION AND DESTRUCTION:

     17.1  EMINENT DOMAIN OR TAKING.  If proceedings under a power of eminent 
domain relating to the Property or any part thereof are commenced prior to 
Close of Escrow, Seller will promptly inform Buyer in writing.

           (a)  If such proceedings involve the taking of title to all or a
     material interest in the Property, Buyer may elect to terminate this
     Agreement by notice in writing sent within 10 DAYS of Seller's written
     notice to Buyer, in which case neither party will have any further
     obligation to or rights against the other except any rights or obligations
     of either party which are expressly stated to survive termination of this
     Agreement.

           (b)  If the proceedings do not involve the taking of title to all or
     a material interest in the Property, or if Buyer does not elect to
     terminate this Agreement, this transaction will be consummated as described
     herein and any award or settlement payable with respect to such proceeding
     will be paid or assigned to Buyer upon Close of Escrow.


                                      15
<PAGE>

           (c)  If this sale is not consummated for any reason, any condemnation
     award or settlement will belong to Seller.

     17.2  DAMAGE OR DESTRUCTION.  Except as provided in this Section, prior 
to the Close of Escrow the entire risk of loss of damage by earthquake, 
flood, landslide, fire or other casualty is borne and assumed by Seller.  If, 
prior to the Close of Escrow, any part of the Improvements is damaged or 
destroyed by earthquake, flood, landslide, fire or other casualty, Seller 
will promptly inform Buyer of such fact in writing and advise Buyer as to the 
extent of the damage and whether it is, in Seller's reasonable opinion, 
"MATERIAL" or not "MATERIAL".

           (a)  If such damage or destruction is "MATERIAL", Buyer has the
     option to terminate this Agreement upon written notice to the Seller given
     not later than 10 DAYS after receipt of Seller's written notice to Buyer
     advising of such damage or destruction.

           (b)  For purposes hereof, "MATERIAL" is deemed to be any damage or
     destruction to the Improvements where the cost of repair or replacement is
     estimated to be more than 25% of the Exchange Value of the Property and
     will take more than 60 DAYS to repair.

           (c)  If this Agreement is so terminated, the provisions of Section 5
     will govern.

           (d)  If Buyer does not elect to terminate this Agreement, or if the
     casualty is not material, Seller will reduce the Exchange Value by the
     value reasonably estimated by Seller to repair or restore the damaged
     portion of the Improvements, less any sums expended by Seller to make
     emergency repairs to the Improvements or the Property or otherwise protect
     the physical condition of the Improvements or the Property, and this
     transaction will close pursuant to the terms of this Agreement.

           (e)  If the damage is not material, Seller's notice to Buyer of the
     damage or destruction will also set forth Seller's reduced Exchange Value
     and Seller's allocation of value to the damaged portion of the
     Improvements. If Buyer does not accept Seller's reduced Exchange Value,
     Buyer's sole remedy will be to terminate this Agreement.

           (f)  Whether or not the sale of the Property is consummated
     hereunder, all rights to insurance claims or proceeds in respect of damage
     or destruction to the Improvements occurring prior to the Close of Escrow
     will belong to Seller.

     18.   UTILITIES AND DEPOSITS:

     18.1  UTILITIES.  Seller will notify all utility companies servicing the
Property of the sale of the Property to Buyer and will notify the utility
companies that all utility bills henceforth are to be sent to Buyer.  Buyer
shall be entitled to receive any and all refunds of all utility deposits held by
utility companies and Seller will assign to Buyer all of Seller's right, title
and interest in any such utility deposits.


                                      16
<PAGE>

     18.2  REFUNDABLE DEPOSITS.  To the extent there exists any refundable 
deposits made in connection with the development of the Property prior to the 
Closing ("Refundable Deposits"), Seller shall assign to Buyer all of Seller's 
right, title and interest in and to such Refundable Deposits.

     19.   MEDIATION OF DISPUTES:  No party to this Agreement shall initiate 
any litigation against any other party to this Agreement concerning any 
controversy or claim arising out of or relating to this Agreement or any 
agreements or instruments relating hereto or delivered in connection 
herewith, including, but not limited to, any claim based on or arising from 
an alleged tort, unless and until (i) at least 60 days before the same shall 
be filed, a complete copy of each of the summons and complaint (and/or any 
other documentation required to initiate such litigation) to be filed by the 
complaining party shall have been delivered to the other party or parties to 
any such dispute, and (ii) the complaining party has made itself available to 
meet in Los Angeles, California with the other party or parties for no more 
than 3 business days of non-binding mediation.  Until and unless such 
mediation has taken place, the complaining party must give notice to the 
non-complaining party that it will, and then it must, make itself available 
for such mediation during at least 20 business days during the 60 days before 
the date on which such summons and complaint will be filed.

     20.   ARBITRATION OF DISPUTES:  ANY CONTROVERSY OR CLAIM ARISING OUT OF 
OR RELATING TO THIS AGREEMENT OR ANY AGREEMENTS OR INSTRUMENTS RELATING 
HERETO OR DELIVERED IN CONNECTION HEREWITH, INCLUDING, BUT NOT LIMITED TO A 
CLAIM BASED ON OR ARISING FROM AN ALLEGED TORT WILL, AT THE REQUEST OF ANY 
PARTY, BE DETERMINED BY ARBITRATION IN ACCORDANCE WITH THE FEDERAL 
ARBITRATION ACT (9 U.S.C. SECTION 1 ET SEQ.) UNDER THE AUSPICES AND RULES OF 
THE AMERICAN ARBITRATION ASSOCIATION ("AAA").  THE AAA WILL BE INSTRUCTED BY 
EITHER OR BOTH PARTIES TO PREPARE A LIST OF THREE (3) JUDGES WHO HAVE RETIRED 
FROM THE SUPERIOR COURT OF THE STATE OF CALIFORNIA, A HIGHER CALIFORNIA COURT 
OR ANY FEDERAL COURT.  WITHIN 10 DAYS OF RECEIPT OF THE LIST, EACH PARTY MAY 
STRIKE 1 NAME FROM THE LIST.  THE AAA WILL THEN APPOINT THE ARBITRATOR FROM 
THE NAME(S) REMAINING ON THE LIST.  THE ARBITRATION WILL BE CONDUCTED IN SAN 
FRANCISCO, LOS ANGELES OR SAN DIEGO, WHICHEVER IS THE CLOSEST CITY TO THE 
NEXUS OF THE DISPUTE.  ANY CONTROVERSY IN INTERPRETATION OR ENFORCEMENT OF 
THIS PROVISION OR WHETHER A DISPUTE IS ARBITRABLE, WILL BE DETERMINED BY THE 
ARBITRATOR.  JUDGMENT UPON THE AWARD RENDERED BY THE ARBITRATOR MAY BE 
ENTERED IN ANY COURT HAVING JURISDICTION.  THE INSTITUTION AND MAINTENANCE OF 
AN ACTION FOR JUDICIAL RELIEF OR IN PURSUIT OF AN ANCILLARY REMEDY DOES NOT 
CONSTITUTE A WAIVER OF THE RIGHT OF ANY PARTY, INCLUDING THE PLAINTIFF, TO 
SUBMIT THE CONTROVERSY OR CLAIM TO ARBITRATION.

NOTICE:  BY INITIALING IN THE SPACE BELOW YOU ARE AGREEING TO HAVE ANY DISPUTE
ARISING OUT OF THE MATTERS INCLUDED IN THE 'ARBITRATION


                                      17
<PAGE>

OF DISPUTES' PROVISION DECIDED BY NEUTRAL ARBITRATION AS PROVIDED BY 
CALIFORNIA LAW AND YOU ARE GIVING UP ANY RIGHTS YOU MIGHT POSSESS TO HAVE THE 
DISPUTE LITIGATED IN A COURT OR BY JURY TRIAL.  BY INITIALING IN THE SPACE 
BELOW YOU ARE GIVING UP YOUR JUDICIAL RIGHTS TO DISCOVERY AND APPEAL UNLESS 
SUCH RIGHTS ARE SPECIFICALLY INCLUDED IN THE "ARBITRATION OF DISPUTES" 
PROVISION.  IF YOU REFUSE TO SUBMIT TO ARBITRATION AFTER AGREEING TO THIS 
PROVISION, YOU MAY BE COMPELLED TO ARBITRATE UNDER THE AUTHORITY OF THE 
CALIFORNIA CODE OF CIVIL PROCEDURE.  YOUR AGREEMENT TO THIS ARBITRATION 
PROVISION IS VOLUNTARY.

WE HAVE READ AND UNDERSTAND THE FOREGOING AND AGREE TO SUBMIT DISPUTES ARISING
OUT OF THE MATTERS INCLUDED IN THE 'ARBITRATION OF DISPUTES' PROVISION TO
NEUTRAL ARBITRATION.

           Buyer's Initials ________     Seller's Initials _________

     21.   NOTICES:  All notices or other communications required or 
permitted hereunder must be in writing, and must be personally delivered 
(including by means of professional messenger service) or sent by overnight 
courier, or sent by registered or certified mail, postage prepaid, return 
receipt requested to the addresses set forth in Section 1 hereof.  All 
notices sent by mail will be deemed received 2 DAYS after the date of mailing 
and all notices sent by other means permitted herein shall be deemed received 
on the earlier of the date delivered or the date on which delivery is refused.

     22.   ASSIGNMENT:  Neither party shall have the right to assign this 
Agreement without the other party's prior written consent.

     23.   MISCELLANEOUS:

     23.1  COUNTERPARTS.  This Agreement may be executed in counterparts.

     23.2  PARTIAL INVALIDITY.  If any term or provision of this Agreement 
will be deemed to be invalid or unenforceable to any extent, the remainder of 
this Agreement will not be affected thereby, and each remaining term and 
provision of this Agreement will be valid and be enforced to the fullest 
extent permitted by law.

     23.3  POSSESSION OF THE PROPERTY.  Seller will deliver possession of the 
Property to Buyer upon the Close of Escrow.

     23.4  WAIVERS.  No waiver of any breach of any covenant or provision
contained herein will be deemed a waiver of any preceding or succeeding breach
thereof, or of any other covenant or provision contained herein.  No extension
of time for performance of any obligation or act will be deemed an extension of
the time for performance of any other obligation or act except those of the
waiving party, which will be extended by a period of time equal to the period of
the delay.


                                      18
<PAGE>

     23.5  SUCCESSORS AND ASSIGNS.  This Agreement is binding upon and inures 
to the benefit of the permitted successors and assigns of the parties hereto.

     23.6  PROFESSIONAL FEES.  In the event of the bringing of any action, 
arbitration or suit by a party hereto against another party hereunder by 
reason of any breach of any of the covenants, agreements or provisions on the 
part of the other party arising out of this Agreement, then in that event the 
prevailing party will be entitled to have the recovery of and from the other 
party all costs and expenses of the action, mediation or suit, actual 
attorneys' fees, witness fees and any other professional fees resulting 
therefrom.

     23.7  ENTIRE AGREEMENT.  This Agreement (including all Exhibits attached 
hereto) constitutes the entire contract between the parties hereto with 
respect to the subject matter hereof and may not be modified except by an 
instrument in writing signed by the party to be charged.

     23.8  TIME OF ESSENCE.  Seller and Buyer hereby acknowledge and agree 
that time is strictly of the essence with respect to each and every term, 
condition, obligation and provision hereof.

     23.9  CONSTRUCTION.  Seller and Buyer and their respective advisors 
believe that this Agreement is the product of all of their efforts, that it 
expresses their agreement and that it should not be interpreted in favor of 
or against either Buyer or Seller.  The parties further agree that this 
Agreement will be construed to effectuate the normal and reasonable 
expectations of a sophisticated seller and buyer.

     23.10 GOVERNING LAW.  The parties hereto expressly agree that this 
Agreement will be governed by, interpreted under, and construed and enforced 
in accordance with the laws of the State of California.

     23.11 WEAR AND TEAR.  Buyer specifically acknowledges that Seller will 
continue to use the Property in the course of its business and accepts the 
fact that reasonable wear and tear will occur after the date of this 
Agreement. Buyer specifically agrees that Seller is not responsible for 
repairing such reasonable wear and tear and that Buyer is prohibited from 
raising such wear and tear as a reason for not consummating this transaction 
or for requesting a reduction in the Exchange Value.

     23.12 NO RECORDATION.  No memorandum or other document relating to this 
Agreement will be recorded without the prior written consent of Seller, and 
any such consent or approval will be conditioned upon Buyer providing Seller 
with a quitclaim deed fully executed and acknowledged by Buyer, quitclaiming 
any and all interests that it may have in the Property to Seller, which 
quitclaim deed Seller may record in the event that this Agreement is 
terminated or the transaction contemplated herein is not consummated.


                                      19
<PAGE>

     23.13 SURVIVAL.  All obligations of the parties contained herein which 
by their terms do not arise until after the Close of Escrow and any other 
provisions of this Agreement which by their terms survives the Close of 
Escrow, shall survive the Close of Escrow.  Notwithstanding anything to the 
contrary contained in this Agreement, the representations and warranties 
contained in this Agreement shall survive the Closing for a period of 1 year; 
provided that any claims by one party hereto must be made in writing to the 
other party within the 1 year period.

     23.14 DISCLAIMER.  Nothing herein creates any right or remedy for the 
benefit of any person not a party hereto, nor creates a fiduciary 
relationship, an agency or a partnership.

     23.15 WAIVER OF JURY TRIAL.  EACH PARTY, ACTING WITH KNOWLEDGE OF ITS 
RIGHTS AFTER A FULL OPPORTUNITY TO CONSULT WITH COUNSEL, VOLUNTARILY WAIVES 
ALL RIGHTS TO TRIAL BY JURY IN ALL PROCEEDINGS FOR WHICH A TRIAL BY JURY 
WOULD OTHERWISE BE AVAILABLE OR REQUIRED, AND WHICH INVOLVE ANY MATTER 
ARISING OUT OF OR CONNECTED WITH RIGHTS OR DUTIES UNDER, OR ENFORCEMENT OR 
INTERPRETATION OF, THIS AGREEMENT.

     IN WITNESS WHEREOF, the parties hereto have executed this Agreement as of
the date and year hereinabove written.

 "SELLER":                                    "BUYER":

 NATIONAL INVESTORS FINANCIAL,                VICTORVILLE HOMES, INC.,
 INC., a California corporation, AS TRUSTEE   a California corporation
 for NATIONAL INVESTORS LAND
 HOLDING TRUST ___


 By:                                          By: 
      ----------------------------                 ----------------------------

 Its:                                         Its: 
      ----------------------------                 ----------------------------


 and                                          and

 By:                                          By: 
      ----------------------------                 ----------------------------

 Its:                                         Its: 
      ----------------------------                 ----------------------------

                                      20
<PAGE>

Agreed to and accepted
by Escrow Holder:





By:  
     -----------------------------

Its: 
     -----------------------------









                                      21
<PAGE>



                                     EXHIBIT A


                                 LEGAL DESCRIPTION















<PAGE>



                                     EXHIBIT B

                                    FORM OF DEED

RECORDING REQUESTED BY:

WHEN RECORDED MAIL TO:

Arter & Hadden LLP
725 South Figueroa Street, Suite 3400
Los Angeles, California  90017
Attn.:  Bruce H. Newman, Esq.

_______________________________________________________________________________
                                        (Above Space For Recorder's Use Only)

                                     GRANT DEED

     In accordance with Section 11932 of the California Revenue and Taxation 
Code, Grantor has declared the amount of transfer tax which is due by a 
separate statement which is not being recorded with this Grant Deed.

     FOR A VALUABLE CONSIDERATION, RECEIPT OF WHICH IS HEREBY ACKNOWLEDGED,
NATIONAL INVESTORS FINANCIAL, INC., a CALIFORNIA corporation, AS TRUSTEE for
NATIONAL INVESTORS LAND HOLDING TRUST ("Grantor"), hereby grants to VICTORVILLE
HOMES, INC., a California corporation ("Grantee"), the real property in the
County of San Bernardino, State of California, and described in EXHIBIT A
attached hereto and made a part hereof.

DATED: _______________, 1998

                              NATIONAL INVESTORS FINANCIAL, INC., a California
                              corporation, AS TRUSTEE for NATIONAL INVESTORS
                              LAND HOLDING TRUST __


                              By: 
                                  ---------------------------
                              Its:
                                  ---------------------------

                              By: 
                                  ---------------------------
                              Its:
                                  ---------------------------

__________
MAIL TAX STATEMENTS TO:



<PAGE>



                                ACKNOWLEDGMENT


STATE OF CALIFORNIA                 )
                                    ) ss.
COUNTY OF _____________________     )


     On ____________________, before me, _____________________________________,
personally appeared ______________________________, personally known to me (or
proved to me on the basis of satisfactory evidence) to be the person(s) whose
name(s) is/are subscribed to the within instrument and acknowledged to me that
he/she/they executed the same in his/her/their authorized capacity(ies), and
that by his/her/their signature(s) on the instrument the person(s), or the
entity upon behalf of which the person(s) acted, executed the instrument.

     WITNESS my hand and official seal.



- -------------------------------
 Notary Public in and for said
 County and State                                  [SEAL]


<PAGE>



Document No. ____________________  Date Recorded_________________


     STATEMENT OF TAX DUE AND REQUEST THAT TAX DECLARATION
     NOT BE MADE A PART OF THE PERMANENT RECORD
     IN THE OFFICE OF THE COUNTY RECORDER

     (Pursuant to Section 11932 R&T Code)

To:  Registrar-Recorder
     County of __________________________

Request is hereby made in accordance with the provisions of the Documentary
Transfer Tax Act that the amount of tax due not be shown on the original
document which names:

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

(as grantor)

and


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

(as grantee)

Property described in the accompanying document is located in
(     ) unincorporated area or (x) City of ___________________________.

The amount of tax due on the accompanying document is $_______________.

______    Computed on full value of property conveyed, or

______    Computed on full value less liens and encumbrances remaining at time
          of sale.


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


By: 
     ---------------------------
Its: 
     ---------------------------



<PAGE>


                                     EXHIBIT C

                             Seller's FIRPTA Affidavit

                        CERTIFICATION OF NON-FOREIGN STATUS


          Section 1445 of the Internal Revenue Code provides that a transferee
of a U.S. real property interest must withhold tax if the transferor is a
foreign person.  To inform the transferee that withholding of tax is not
required upon the disposition of a U.S. real property interest by NATIONAL
INVESTORS FINANCIAL, INC., a California corporation, AS TRUSTEE for NATIONAL
INVESTORS LAND HOLDING TRUST ("TRANSFEROR"), each of the undersigned hereby
certifies the following on behalf of Transferor:

          1.   Transferor is not a foreign corporation, foreign partnership,
foreign trust and foreign estate (as those terms are defined in the Internal
Revenue Code and Income Tax Regulations);

          2.   Transferor's U.S. employer identification number is ________; and

          3.   Transferor's office address is__________________________________,
___________________.

          Transferor understands that this certification may be disclosed to the
Internal Revenue Service by transferee and that any false statement contained
herein could be punished by fine, imprisonment or both.

          Under penalties of perjury each of the undersigned declares that he
has examined this certification and to the best of his knowledge and belief it
is true, correct and complete, and he further declares that he has authority to
sign the document on behalf of the Transferor.

                                   NATIONAL INVESTORS FINANCIAL, INC., a
                                   California corporation, AS TRUSTEE for
                                   NATIONAL INVESTORS LAND HOLDING TRUST ___


                                   By: 
                                       ---------------------------
                                   Its:
                                       ---------------------------

                                   By: 
                                       ---------------------------
                                   Its:
                                       ---------------------------





<PAGE>

                                     EXHIBIT D

                             ASSIGNMENT AND ASSUMPTION

                                         OF

                                     AGREEMENTS


          THIS ASSIGNMENT AND ASSUMPTION OF AGREEMENTS (this "Assignment") is
executed as of ______________, but effective as of the Effective Date (as
hereinafter defined), by and between NATIONAL INVESTORS FINANCIAL, INC., a
California corporation, AS TRUSTEE for NATIONAL INVESTORS LAND HOLDING TRUST ___
("Assignor") and VICTORVILLE HOMES, INC., a California corporation ("Assignee"),
with reference to the following facts:


                                     RECITALS:

          A.   Assignor, as the agent of and for the benefit of various
investors, holds title to that certain real property commonly known as "Stacey
Rose at Victorville ", located in the County of San Bernardino, State of
California, as more particularly described on Exhibit "A" attached hereto and
incorporated herein by reference (the "Property").

          B.   Concurrently herewith, Assignor has executed that certain Grant
Deed conveying and granting to Assignee the Property. 

          C.   As part of the transfer and conveyance of the Property to
Assignee, Assignor has agreed to transfer, assign, grant and convey to Assignee
all of its right, title and interest in and to all agreements relating to the
Property, on the terms and conditions herein contained.

          NOW, THEREFORE, in consideration of the foregoing Recitals, which
Recitals are by this reference incorporated herein, and for other good and
valuable consideration, the receipt and sufficiency of which are hereby
acknowledged, the parties hereto agree as follows:

          1.   ASSIGNMENT.  Assignor hereby grants, assigns, transfers, sets
over, sells, conveys and delivers to Assignee all of Assignor's right, title,
interest, benefits and privileges under the agreements relating to the Property
which are set forth in Exhibit "B" attached hereto and made a part hereof
(collectively, the "Agreements").  The assignment provided for in this Section 1
is effective concurrently with the transfer of the Property from Assignor to
Assignee (the "Effective Date").


<PAGE>

          2.   ASSIGNEE'S ASSUMPTION. Assignee hereby accepts the assignment
from Assignor, assumes and agrees to perform all duties and obligations of
Assignor under the terms of the Agreements which are required to be performed on
or after the Effective Date.

          3.   DELIVERIES; REPORTS.  On or before the Effective Date, Assignor
shall deliver to Assignee the original Agreements or if such original Agreements
are not in Assignor's possession, certified copies of such Agreements.  Assignor
shall furnish and deliver to Assignee, promptly after receipt thereof,
duplicates or copies of all reports, notices, requests, demands, declarations,
certificates or other instruments hereafter received by Assignor and relating to
the Agreements.  Assignee's address for receipt of the foregoing is ____________
______________________________________________________________________.

          4.   FURTHER ASSURANCES.  Assignor and Assignee shall execute,
acknowledge and deliver all such instruments and take all such action as may be
necessary to further assure to Assignee the rights assigned hereby and the full
benefits hereof and to preserve and protect this Assignment and all of the
rights, powers and remedies of Assignee provided for herein. 

          5.   SUCCESSORS AND ASSIGNS.  This Assignment shall be binding upon
and inure to the benefit of the successors and assigns of the respective parties
hereto. 

          6.   GOVERNING LAW. This Assignment shall be governed by, and
construed in accordance with, the laws of the State of California.

          7.   COUNTERPARTS. This Assignment may be executed in several
counterparts, each of which shall be an original, but all of which taken
together shall constitute one and the same instrument.


<PAGE>

          IN WITNESS WHEREOF, Assignor and Assignee have executed this
Assignment as of the date first above written but effective as of the Effective
Date. 

ASSIGNOR:                     NATIONAL INVESTORS FINANCIAL, INC., a California
                              corporation, AS TRUSTEE for NATIONAL INVESTORS
                              LAND HOLDING TRUST ___

                              By:  
                                   --------------------------------
                              Its:
                                   --------------------------------


                              By:  
                                   --------------------------------
                              Its:
                                   --------------------------------


ASSIGNEE:                     VICTORVILLE HOMES, INC.,
                              a California corporation

                              By:  
                                   --------------------------------
                              Its:
                                   --------------------------------


                              By:  
                                   --------------------------------
                              Its:
                                   --------------------------------


<PAGE>


                                     EXHIBIT E

                 BILL OF SALE AND GENERAL ASSIGNMENT OF INTANGIBLES


          This Bill of Sale and General Assignment of Intangibles is made as of
the ____ day of ___________________________, 1998 (this "Assignment"), by
NATIONAL INVESTORS FINANCIAL, INC., a California corporation, AS TRUSTEE for
NATIONAL INVESTORS LAND HOLDING TRUST ___ ("Assignor") to VICTORVILLE HOMES,
INC., a California corporation ("Assignee").


                                   R E C I T A L

          Assignee and Assignor have entered into an Agreement of Purchase and
Sale and Joint Escrow Instructions dated ________, 1998 ("Agreement of Purchase
and Sale") under which Assignee has agreed to purchase from Assignor, that
certain real property and any and all buildings, structures and improvements on
said real property commonly identified as "Stacey Rose at Victorville", located
in the County of San Bernardino, State of California and legally described on
EXHIBIT A attached hereto (the "Property").


                                TERMS AND CONDITIONS

          NOW THEREFORE, for good and valuable consideration, the receipt and
sufficiency of which is hereby acknowledged, the parties agree as follows:

          1.   Assignor hereby assigns, transfers and sets over unto Assignee,
its successors and assigns, all personal property of Seller, if any, located on
and used in connection with the operation of the improvements on the Property
(the "Personal Property").  Buyer accepts such Personal Property in its "AS-IS"
condition and "WITH ALL FAULTS".  Seller specifically disclaims all express or
implied warranties regarding the existence or condition of, or title to, such
Personal Property, including without limitation the implied warranties of
merchantability and suitability for a particular purpose.

          2.   Assignor hereby assigns, transfers and sets over unto Assignee,
its successors and assigns, all of its right, title and interest in and to the
following ("General Intangibles") if, and only to the extent, that the General
Intangibles exist and Assignor has the right to so transfer them:

               (A)  All of Assignor's right, title and interest in and to all
intangible property used, owned or issued solely in connection with the
Property, including but not limited to, all licenses, permits, certificates of
occupancy, approvals, maps, dedications, subdivision maps and entitlements
issued, approved or granted by any governmental agencies or


<PAGE>

instrumentalities having any jurisdiction over the Property (the 
"Authorities") or otherwise in connection with the Property; all development 
rights, conditional use permits, variances, "floor area ratio" development 
rights and other intangible rights, titles, interests, privileges and 
appurtenances owned by Assignor and related to or issued in connection with 
the Property and/or its use, occupancy, operation and/or development; all 
licenses, consents, easements, rights of way, and approvals required from 
private parties to make use of utilities and to insure vehicular and 
pedestrian ingress and egress to the Property; and any pending applications 
or requests as to any of the foregoing;

               (B)  All building plans, specifications and drawings,
engineering, and other documents prepared in connection with the construction,
reconstruction, maintenance, repair, or operation any improvements on the
Property (the "Improvements");

               (C)  All warranties and guarantees relating to the workmanship,
construction, installation materials, and design of the Improvements and the
personal property situated on the Property, including but not limited to those
made by or received from any third party with respect to any building, building
component, structure, fixture, machinery, equipment or material situated on,
contained in any building or other improvement situated on, or comprising a part
of any building or other improvement situated on any part of the Property;

               (D)  All rights, claims or awards benefiting the Property;

               (E)  All prepaid fees and fee credits, and all of Seller's right,
title and interest in and to refundable deposits, bonds and other collateral
furnished in connection with development of the Property; and

               (F)  All rights and general intangibles now owned by Assignor
solely in connection with the Property and any improvement and/or fixture
located on the Property, including, without limitation, the rights to hold, use,
sell and transfer the Property and Improvements and general intangibles.

          3.   Assignor hereby covenants that it will, at any time and from time
to time upon written request therefor, execute and deliver to Assignee, its
successors and assigns any new or confirmatory instruments and take such further
acts as Assignee may reasonably request to fully evidence the assignment
contained herein and to enable Assignee, its successors and assigns to fully
realize and enjoy the rights and interests assigned hereby.

          4.   Assignee hereby accepts the foregoing assignment.

          5.   Assignor hereby represents and warrants to Assignee that it has
not previously assigned or hypothecated its interest in the foregoing described
General Intangibles; however, Assignee shall have no claims or rights against
Assignor, and Assignor shall have no obligation or liability to Assignee for any
General Intangibles described herein which do not exist, or which Assignor does
not have the right to transfer to Assignee.


<PAGE>

          6.   This Assignment shall be binding upon and inure to the benefit of
the legal representatives, assigns, or successors in interest of the Assignor
and Assignee.

          IN WITNESS WHEREOF, the Assignor has executed this Assignment as of
_________, 1998.


                                       NATIONAL INVESTORS FINANCIAL, INC., a
                                       California corporation, AS TRUSTEE for
                                       NATIONAL INVESTORS LAND HOLDING TRUST ___


                                       By:  
                                            --------------------------------
                                       Its:
                                            --------------------------------


                                       By:  
                                            --------------------------------
                                       Its:
                                            --------------------------------




<PAGE>
                           AGREEMENT OF PURCHASE AND SALE
                           AND JOINT ESCROW INSTRUCTIONS

                                   BY AND BETWEEN


                        NATIONAL INVESTORS FINANCIAL, INC.,
                     a California corporation, AS TRUSTEE for 
                     NATIONAL INVESTORS LAND HOLDING TRUST ___,
                                          
                                          
                                     AS SELLER,
                                          
                                        AND
                                          
                            PALMDALE/JOSHUA RANCH, INC.,
                             a California corporation,
                                          
                                          
                                      AS BUYER
                                          
                                          
                                          
                                    RELATING TO
                                          
                                PROPERTY LOCATED IN
                                Palmdale, California
                                          
                                          
                                      known as
                                          
                                   "JOSHUA RANCH"
                                          
                                    DATED AS OF
                                          
                              __________________, 1998
                                          
<PAGE>
                                 TABLE OF CONTENTS

   
<TABLE>
<CAPTION>
                                                                                 PAGE
                                                                                 ----
<S>                                                                              <C>
1. Definitions . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1

2. Purchase and Sale . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  5
          2.1 PURCHASE AND SALE. . . . . . . . . . . . . . . . . . . . . . . . . .  5
          2.2 SUBSTANCE OF TRANSACTIONS. . . . . . . . . . . . . . . . . . . . . .  5

3. Consideration . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  5
          3.1 EXCHANGE VALUE . . . . . . . . . . . . . . . . . . . . . . . . . . .  5
          3.2 ADDITIONAL CONSIDERATION . . . . . . . . . . . . . . . . . . . . . .  5

4. Escrow. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  6

5. Cancellation Fees and Expenses. . . . . . . . . . . . . . . . . . . . . . . . .  6

6. Deliveries to Escrow Holder . . . . . . . . . . . . . . . . . . . . . . . . . .  6
          6.1 BY SELLER. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  6
          6.2 BY BUYER . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  7
          6.3 BY BUYER AND SELLER. . . . . . . . . . . . . . . . . . . . . . . . .  7

7. Condition of Title. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  7
          7.1 PERMITTED EXCEPTIONS . . . . . . . . . . . . . . . . . . . . . . . .  7
          7.2 TITLE PROVIDED BY SELLER . . . . . . . . . . . . . . . . . . . . . .  7

8. Conditions to the Close of Escrow . . . . . . . . . . . . . . . . . . . . . . .  7
          8.1   CONDITIONS PRECEDENT TO BUYER'S OBLIGATIONS. . . . . . . . . . . .  7
                8.1.1 TITLE. . . . . . . . . . . . . . . . . . . . . . . . . . . .  7
                8.1.2 REPRESENTATIONS, WARRANTIES AND COVENANTS OF SELLER. . . . .  7
                8.1.3 SELLER'S DELIVERIES. . . . . . . . . . . . . . . . . . . . .  8
          8.2  CONDITIONS PRECEDENT TO SELLER'S OBLIGATIONS . . . . . . . . .  . .  8

9. Approval of Seller's Constituents . . . . . . . . . . . . . . . . . . . . . . .  9

10. Property "As-Is. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  9
          10.1 NO SIDE AGREEMENTS OR REPRESENTATIONS; AS-IS PURCHASE . . . . . . .  9
          10.2 DISCLOSURES; SPECIFIC ACKNOWLEDGMENT REGARDING CONDITION OF
               PROPERTY. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12

11. Title Insurance. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12

12. Costs and Expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12
</TABLE>
    
                                       i

<PAGE>

   
<TABLE>
<CAPTION>
<S>                                                                              <C>
13. Disbursements and Other Actions. . . . . . . . . . . . . . . . . . . . . . . . 13
          13.1 ESCROW HOLDER.. . . . . . . . . . . . . . . . . . . . . . . . . . . 13
          13.2 BY TRANSFER AGENT . . . . . . . . . . . . . . . . . . . . . . . . . 13
          13.3 POSSESSION. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13

14. Joint Representations and Warranties . . . . . . . . . . . . . . . . . . . . . 14
          14.1 AUTHORITY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14
          14.2 ACTIONS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14
          14.3 DUE EXECUTION . . . . . . . . . . . . . . . . . . . . . . . . . . . 14
          14.4 VALID AND BINDING . . . . . . . . . . . . . . . . . . . . . . . . . 14
          14.5 BROKER. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14

15. Seller's Warranties and Representations. . . . . . . . . . . . . . . . . . . . 14
          15.1 NON-FOREIGN ENTITY. . . . . . . . . . . . . . . . . . . . . . . . . 14
          15.2 HAZARDOUS SUBSTANCES. . . . . . . . . . . . . . . . . . . . . . . . 15
          15.3 CLEAN-UP. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15
          15.4 CLAIMS. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15

16. Pre-Closing Covenants. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15
          16.1 NO TRANSFERS. . . . . . . . . . . . . . . . . . . . . . . . . . . . 15
          16.2 NO ALTERATIONS. . . . . . . . . . . . . . . . . . . . . . . . . . . 15
          16.3 MAINTENANCE.. . . . . . . . . . . . . . . . . . . . . . . . . . . . 15
          16.4 OBLIGATIONS UNDER CONTRACTS.. . . . . . . . . . . . . . . . . . . . 15
          16.5 EXPENDITURES. . . . . . . . . . . . . . . . . . . . . . . . . . . . 15

17. Condemnation and Destruction . . . . . . . . . . . . . . . . . . . . . . . . . 16
          17.1 EMINENT DOMAIN OR TAKING. . . . . . . . . . . . . . . . . . . . . . 16
          17.2 DAMAGE OR DESTRUCTION . . . . . . . . . . . . . . . . . . . . . . . 16

18 Utilities and Deposits. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 17
          18.1 UTILITIES . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 17
          18.2 REFUNDABLE DEPOSITS . . . . . . . . . . . . . . . . . . . . . . . . 17

19. Mediation of Disputes. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 17

20. Arbitration of Disputes: . . . . . . . . . . . . . . . . . . . . . . . . . . . 18

21. Notices. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 18

22. Assignment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 18

23. Miscellaneous. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 19
          23.1 COUNTERPARTS. . . . . . . . . . . . . . . . . . . . . . . . . . . . 19
          23.2 PARTIAL INVALIDITY. . . . . . . . . . . . . . . . . . . . . . . . . 19
          23.3 POSSESSION OF THE PROPERTY. . . . . . . . . . . . . . . . . . . . . 19
          23.4 WAIVERS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 19
          23.5 SUCCESSORS AND ASSIGNS. . . . . . . . . . . . . . . . . . . . . . . 19
          23.6 PROFESSIONAL FEES . . . . . . . . . . . . . . . . . . . . . . . . . 19
          23.7 ENTIRE AGREEMENT. . . . . . . . . . . . . . . . . . . . . . . . . . 19
</TABLE>
    


                                      ii

<PAGE>

   
<TABLE>
<CAPTION>
<S>                                                                              <C>
          23.8  TIME OF ESSENCE . . . . . . . .  . . . . . . . . . . . . . . . . . 19
          23.9  CONSTRUCTION. . . . . . . . . .  . . . . . . . . . . . . . . . . . 19
          23.10 GOVERNING LAW. . . . . . . . . . . . . . . . . . . . . . . . . . . 20
          23.11 WEAR AND TEAR. . . . . . . . . . . . . . . . . . . . . . . . . . . 20
          23.12 NO RECORDATION . . . . . . . . . . . . . . . . . . . . . . . . . . 20
          23.13 SURVIVAL . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 20
          23.14 DISCLAIMER . . . . . . . . . . . . . . . . . . . . . . . . . . . . 20
          23.15 WAIVER OF JURY TRIAL . . . . . . . . . . . . . . . . . . . . . . . 20


EXHIBITS

          EXHIBIT A -    Legal Description
          EXHIBIT B -    Form of Grant Deed
          EXHIBIT C -    FIRPTA Affidavit
          EXHIBIT D -    Assignment and Assumption
          EXHIBIT E -    Bill of Sale and General Assignment of Intangibles
</TABLE>
    
                                       iii
<PAGE>

                           AGREEMENT OF PURCHASE AND SALE
                           AND JOINT ESCROW INSTRUCTIONS

          THIS AGREEMENT OF PURCHASE AND SALE AND JOINT ESCROW INSTRUCTIONS
("AGREEMENT") is made and entered into as of ____________ __, 1998, by and
between NATIONAL INVESTORS FINANCIAL, INC., a California corporation, AS TRUSTEE
for NATIONAL INVESTORS LAND HOLDING TRUST ___ ("SELLER"), and PALMDALE/JOSHUA
RANCH, INC., a  California corporation ("BUYER").

                                          
                                  R E C I T A L S

     A.   Seller is the owner of that certain unimproved real property commonly
known as "Joshua Ranch", consisting of approximately 794 acres, including 472
acres of open space and proposed streets, located at the Northwest Quadrant of
Elizabeth Road and the California Aqueduct, in the City of Palmdale, County of
Los Angeles, State of California, as more particularly described in Exhibit A
attached hereto (the "Real Property").  The Real Property consists of 539
proposed single family lots pursuant to a vesting tentative tract map.

     B.   Seller holds record title to the Real Property as agent of and for the
benefit of various investors who are the beneficiaries of National Investors
Land Holding Trust ____ (the "Trust").  

     C.   Seller desires to sell to Buyer and Buyer desires to purchase from
Seller the Property (as hereinafter defined) on the terms and conditions set
forth in this Agreement.

     NOW, THEREFORE, in consideration of the foregoing Recitals, which Recitals
are incorporated herein by this reference, and for other good and valuable
consideration, the receipt and adequacy of which is hereby acknowledged, Buyer
and Seller agree as follows:

                                 A G R E E M E N T 

     1.        DEFINITIONS:  For the purposes of this Agreement the following 
terms will be defined as follows:

     1.1       "ACTUAL KNOWLEDGE OF SELLER" means and is limited to the actual
knowledge of David Lasker and James N. Orth without having conducted any
independent inquiry or inspection, and shall not include the knowledge of any
other persons or firms, it being understood and agreed by Buyer that neither
David Lasker nor James N. Orth is charged with knowledge of all of the acts
and/or omissions of predecessors in title to the Property or management of the
Property before Seller's acquisition of the Property and the Actual Knowledge of
Seller shall not include information or material which may be in the possession
of Seller generally, but of which neither David Lasker nor James N. Orth is
actually aware.

                                       1

<PAGE>

     1.2       "AFC" means American Family Communities, Inc., a California
corporation, which is a wholly-owned subsidiary of AFH.

     1.3       "AFH" means American Family Holdings, Inc., a Delaware
corporation.  Buyer is a wholly-owned subsidiary of AFC, which, in turn, is a
wholly-owned subsidiary of AFH.

     1.4       "ASSIGNMENT" shall have the meaning given thereto in
Section 6.1(d) hereof.

     1.5       "BILL OF SALE" shall have the meaning given thereto in
Section 6.1(e) hereof.

     1.6       "CLOSING DATE" means ___________, 1998, unless an earlier date is
agreed to in a writing subsequent to this Agreement executed and delivered by
each of the parties hereto to the other, and is the last date on which the
Closing and Close of Escrow can occur, subject to extension as provided for in
this Agreement.

     1.7       "CLOSING" and "CLOSE OF ESCROW" are terms used interchangeably in
this Agreement. The Closing or the Close of Escrow will be deemed to have
occurred when the Grant Deed is recorded in the official records of the county
in which the Property is located.

     1.8       "EFFECTIVE DATE" means the date hereof.

     1.9       "ENVIRONMENTAL AUDIT" means any environmental audit, review or
testing of the Property performed by Buyer or any third party or consultant
engaged by Buyer to conduct such study.

     1.10      "ENVIRONMENTAL LAW" means any law, statute, ordinance or
regulation pertaining to health, industrial hygiene or the environment
including, without limitation, CERCLA (Comprehensive Environmental Response,
Compensation and Liability Act of 1980) and RCRA (Resources Conservation and
Recovery Act of 1976), as amended.

     1.11      "ESCROW" shall have the meaning given thereto in Section 4
hereof.

     1.12      "ESCROW HOLDER" means _______________________________, whose
address is _______________________________________________________________,
Attn.:  ___________________.
     
     1.13      "EXCHANGE VALUE" is the adjusted appraised value of the Property
which takes into consideration various factors to balance the business value of
the Property within its present ownership structure.

     1.14      "FIRPTA CERTIFICATE" shall have the meaning given thereto in
Section 6.1(b) hereof.

     1.15      "GRANT DEED" shall have the meaning given thereto in Section 
6.1(a) hereof.

                                       2

<PAGE>

     1.16      "HAZARDOUS SUBSTANCE"  means any substance, material or waste 
which is or becomes designated, classified or regulated as being "toxic" or 
"hazardous" or a "pollutant" or which is or becomes similarly designated, 
classified or regulated, under any Environmental Law, including asbestos, 
petroleum and petroleum products.

     1.17      "IMPROVEMENTS" means any and all improvements and fixtures 
situated on the Real Property.

     1.18      "INVESTORS" means the beneficiaries of the Trust.

     1.19      "INTANGIBLES" means all of Seller's right, title and interest in
and to all intangible property used, owned or issued solely and strictly in
connection with the Real Property, Improvements and Personal Property,
including, but not limited to:  (i) trade names and trademarks, contract rights,
accounts receivable and other intangible property used in connection with the
ownership and operation of the Property; (ii) all licenses, permits,
certificates of occupancy, approvals, dedications and entitlements issued,
approved or granted by any governmental authorities having jurisdiction over the
Property; and (iii) all development rights, conditional use permits, variances
and other intangible rights, titles, interests and privileges owned by Seller
and related to or issued in connection with the Land and/or Improvements, its
use, occupancy, operation and development, but in no way related to Seller's
financial data or other proprietary information or other property of Seller.

     1.20      "NOTICES" will be sent as provided in Section 21 to:

          Seller:             National Investors Land Holding Trust
                              c/o National Investors Financial, Inc.
                              4675 MacArthur Court, Suite 1240
                              Newport Beach, CA 92660
                              Attn.:  Mr. David Lasker
                              Telephone:  (949) 833-8600
                              Facsimile:  (949) 752-9753

          with a copy to:     Arter & Hadden LLP
                              725 South Figueroa Street, Suite 3400
                              Los Angeles, CA  90017
                              Attn.:  Bruce H. Newman, Esq.
                              Telephone:  (213) 430-3000
                              Facsimile:  (213) 617-9255
          
          Buyer:              Palmdale/Joshua Ranch, Inc.
                              ______________________
                              ______________________
                              Attn.:__________________
                              Telephone:  _____________
                              Facsimile:  ______________

                                       3

<PAGE>

          with a copy to:     Arter & Hadden LLP
                              725 South Figueroa Street, Suite 3400
                              Los Angeles, CA  90017
                              Attn.:  Bruce H. Newman, Esq.
                              Telephone:  (213) 430-3000
                              Facsimile:  (213) 617-9255

          Escrow Holder:      __________________________________
                              __________________________________
                              __________________________________
                              Attn.:  ___________________
                              Telephone:  ________________________
                              Facsimile:  ________________________

     1.21      "OPENING OF ESCROW" shall have the meaning given thereto in
Section 4 hereof.

     1.22      "OTHER ASSETS" means cash, cash equivalent, notes and other
negotiable instruments and any and all other assets in the possession or control
of Seller, the value of which is determined by possession, and any other assets
other than the Real Property, Personal Property or Intangibles relating to the
Real Property.

     1.23      "PERMITTED EXCEPTIONS" shall have the meaning given thereto in
Section 7.1 hereof.

     1.24      "PERSONAL PROPERTY" means the equipment, furniture and fixtures,
books and records and other personal property, if any, owned by Seller and
located on the Property as of the Effective Date, including without limitation,
those items listed on SCHEDULE 1 to the Bill of Sale.

     1.25      "PROPERTY" means collectively, (i) the Real Property, (ii) the
Improvements, (iii) the Intangibles, (iv) the Personal Property and (v) the
Other Assets.

     1.26     "PROSPECTUS" means the Consent Solicitation Statement/Prospectus
of Buyer.

     1.27     "REAL PROPERTY" means that certain real property located in the 
City of Palmdale, County of Los Angeles, State of California and commonly 
known as "Joshua Ranch" and more particularly described in EXHIBIT A attached 
hereto. The Real Property also is described in the Recitals hereof.

     1.28      "TITLE COMPANY" means ________________________________________.

     1.29      "TITLE POLICY" shall have the meaning given thereto in Section 11
hereof.

     1.30      "TRANSFER AGENT"  means _____________________, who address is
__________________, Attn.:  ___________, Facsimile No. ___________.

                                       4

<PAGE>

   
     1.31      "UNIT"  means, collectively, one (1) share of common stock, plus
warrants to purchase three (3) additional shares of common stock, in AFH.
    

     2.        PURCHASE AND SALE:

     2.1       PURCHASE AND SALE.  Upon and subject to the terms and conditions
set forth in this Agreement, Seller agrees to sell to Buyer and Buyer agrees to
buy from Seller the Property, together with all easements, hereditaments,
entitlements (to the extent transferable) and appurtenances thereto.  In
consideration of Seller's sale of the Property to Buyer, Buyer will (a) cause to
be delivered to the investors of Seller the Exchange Value in accordance with
Section 3, and (b) perform all of Buyer's other obligations hereunder.

   
     2.2       SUBSTANCE OF TRANSACTIONS.  Notwithstanding any other provision
of this Agreement, the transfer of the Property directly from Seller to Buyer is
for convenience purposes only to effect expeditiously the culmination of the
transfers set forth in this Section 2.2, and for all purposes hereunder it is
the intent of the parties that such transfer reflects the following transfers,
which shall occur in the following order:  (i) all of the Investors, through
their approval of the transactions contemplated under this Agreement, contribute
all of their interests in the Property to AFH in exchange for Units, such Units
to be distributed to them pursuant to Sections 3 and 13.2 hereof;  (ii) AFH
contributes the Property to AFC as a contribution to the capital of AFC; and
(iii) AFC contributes the Property to Buyer as a contribution to the capital of
Buyer.  Seller's transfer of the Property directly to Buyer reflects Seller's
transfer of the Property from the Investors to AFH, from AFH to AFC, and from
AFC to the Buyer, in each instance in Seller's capacity as the agent of and on
behalf of such transferors.
    

   
     3.        CONSIDERATION: 

     3.1       EXCHANGE VALUE.  In consideration for the sale of the Property to
Buyer, Buyer will deliver to Seller an amount equal to the Exchange Value for
the Property.  The Exchange Value for the Property is $______________, which
shall be paid in the form of, and by issuance and delivery of, _____ Units to
the investors of Seller, to be distributed by the Transfer Agent at the Closing
outside of Escrow in accordance with Section 13.2 hereof.  Upon the request of
any party hereto, whether made before or after the Closing, the parties hereto
will allocate the Exchange Value to the Real Property, Improvements, Personal
Property, Other Assets and the Intangibles.
    

   
     3.2       ADDITIONAL CONSIDERATION.  If, after the Close of Escrow, Buyer
completes the sale of the Property for a purchase price which exceeds the
appraised value of the Property, as set forth in the appraisal dated March, 1998
prepared by ____________________________ (the "Appraised Value"), Buyer will pay
to Seller an amount calculated pursuant to the terms of this Section 3.2, which
shall be paid in the form of, and by issuance and delivery of, an additional
number of Units equal to the quotient of the net cash proceeds (exclusive of
interest on deferred purchase price payments) received 

                                       5

<PAGE>

by Buyer for such sale on or before December 31, 1999 up to 200% of the 
Appraised Value divided by $20. (For example, if the Appraised Value of the 
Property was $1,750,000 and Buyer received by December 31, 1999 net cash sale 
proceeds in the amount of $3,600,000, then the maximum number of additional 
Units available for allocation among Seller's investors would be $1,750,000 
divided by $20 or 87,500 Units.)
    

     4.        ESCROW:  Immediately upon execution of this Agreement, Buyer and
Seller will open an escrow (the "ESCROW") with the Escrow Holder by delivering
to Escrow Holder a fully executed copy of this Agreement (the "OPENING OF
ESCROW").  The purchase and sale of the Property will be completed through the
Escrow.  Buyer and Seller agree to execute any additional instructions
consistent with this Agreement which are reasonably required by the Escrow
Holder.  If there is a conflict between any printed escrow instructions and this
Agreement, the terms of this Agreement will govern.

     5.        CANCELLATION FEES AND EXPENSES:  If the Closing does not occur at
the time and in the manner provided in this Agreement because of the default of
one of the parties, the non-defaulting party has the right to cancel the Escrow
by written notice to the defaulting party and to the Escrow Holder.  All costs
of cancellation, if any, will be paid by the defaulting party.

     6.        DELIVERIES TO ESCROW HOLDER:

     6.1       BY SELLER.  On or prior to the Closing Date, Seller will deliver
or cause to be delivered to Escrow Holder the following items:

               (a)   A Grant Deed ("GRANT DEED"), in the form attached to this 
     Agreement as EXHIBIT B, duly executed and acknowledged by Seller and in 
     recordable form, conveying the Property to Buyer.

               (b)   A Transferor's Certificate of Non-Foreign Status attached 
     to this Agreement as EXHIBIT C ("FIRPTA CERTIFICATE"), duly executed by or 
     on behalf of Seller.

               (c)   A properly executed California Form RE 590 or other 
     evidence sufficient to establish that Buyer is not required to withhold any
     portion of the Exchange Value pursuant to Sections 18805 and 26131 of the 
     California Revenue and Taxation Code ("FORM 590").

               (d)   An Assignment and Assumption of Agreements ("ASSIGNMENT") 
     duly executed by Seller in favor of Buyer in the form attached to this 
     Agreement as EXHIBIT D.

               (e)   A Bill of Sale and General Assignment of Intangibles in the
     form attached to this Agreement as EXHIBIT E ("BILL OF SALE"), duly 
     executed by Seller and conveying all right, title and interest of Seller in
     the Personal Property and the Intangibles to Buyer.

               (f)   Such corporate resolutions, certificates of good standing 
     and/or other corporate or partnership documents relating to Seller as are 
     reasonably required by Buyer or Escrow Holder or both in connection with 
     this transaction.

                                       6

<PAGE>

     6.2       BY BUYER.  On or prior to the Closing Date, Buyer will deliver or
cause to be delivered to Escrow Holder the following items:

               (a)   Such corporate resolutions, certificates of good standing 
     and/or other corporate or partnership documents relating to Buyer as are 
     reasonably required by Seller or Escrow Holder or both in connection with 
     this transaction.

               (b)   Amounts due to pay costs and expenses as set forth in 
     Section 12 hereof.

     6.3       BY BUYER AND SELLER.  Buyer and Seller will each deposit such 
other instruments consistent with this Agreement as are reasonably required 
by Escrow Holder or otherwise required to close escrow.  In addition Seller 
and Buyer hereby designate Escrow Holder as the "REPORTING PERSON" for the 
transaction pursuant to Section 6045(e) of the Internal Revenue Code.

     7.        CONDITION OF TITLE:

     7.1       PERMITTED EXCEPTIONS.  At the Close of Escrow, fee simple 
title to the Property will be conveyed to Buyer by Seller by Grant Deed, 
subject only to the following title matters ("PERMITTED EXCEPTIONS"):

               (a)   all property tax liens (whether or not payment of property 
     taxes are delinquent) and all other matters shown in that certain 
     Commitment for Title Insurance effective _______________, issued by the 
     Title Company, bearing Order No.________; and

               (b)   matters affecting the condition of title to the Property 
     created by, at the request of or with the written consent of Buyer.

     7.2       TITLE PROVIDED BY SELLER.  The parties agree that (a) except as
specifically provided in the Grant Deed or implied by law, Seller makes no
express or implied warranties regarding the condition of title to the Property,
and (b) Buyer shall rely solely on the Title Policy for protection against any
title defects.

     8.       CONDITIONS TO THE CLOSE OF ESCROW:

     8.1      CONDITIONS PRECEDENT TO BUYER'S OBLIGATIONS.  The following 
conditions must be satisfied not later the earlier of the Closing Date or 
such other period of time as may be specified below:

              8.1.1   TITLE. As of the Closing, the Title Company will issue or 
     have committed to issue to Buyer the Title Policy described in Section 11.

              8.1.2   REPRESENTATIONS, WARRANTIES AND COVENANTS OF SELLER.
     Seller will have duly performed each and every agreement to be performed by
     Seller hereunder and, subject to 

                                       7
<PAGE>

     the provisions of Section 10, Seller's express representations and 
     warranties set forth in this Agreement will be true and correct in all 
     material respects as of the Closing Date.  However, notwithstanding 
     anything to the contrary stated or implied in this Section 8.1.2, Seller 
     shall have no liability for the breach of any representations, warranties 
     or covenants set forth in this Agreement, whether express or implied, 
     absent a finding by a court of competent jurisdiction that either David 
     Lasker or James N. Orth or both of them withheld information with respect 
     thereto from Buyer or falsified information delivered to and relied upon 
     by Buyer and that such action amounted to a violation of a representation 
     or warranty set forth herein.

              8.1.3   SELLER'S DELIVERIES.  Seller will have delivered the items
     described in Section 6.1.

     The conditions set forth in this Section 8.1 are solely for the benefit of
Buyer and may be waived only by Buyer.  At all times Buyer has the right to
waive any condition.  Such waiver or waivers must be in writing to Seller.  If
any conditions are not satisfied on or before the Closing Date, and Buyer has
not waived the unsatisfied conditions, Seller will not be deemed to be in
default (unless Seller has breached Sections 8.1.2 or 8.1.3 above) and Buyer's
sole remedy will be to terminate this Agreement.

     8.2       CONDITIONS PRECEDENT TO SELLER'S OBLIGATIONS.  The Close of 
Escrow and Seller's obligations with respect to this transaction are subject 
to the following conditions precedent:  (a) Buyer's delivery to Escrow Holder 
on or before the Closing Date, of the items described in Section 6.2; (b) the 
approval of such of Seller's constituents as Seller shall deem necessary or 
advisable in its sole and absolute discretion as set forth in Section 9 
hereof; (c) Buyer having duly performed each and every agreement to be 
performed by Buyer hereunder; and (d) Buyer's representations, warranties and 
covenants set forth in this Agreement, will be true and correct in all 
material respects as of the Closing Date.  The conditions set forth in this 
Section 8.2 are solely for the benefit of Seller and may be waived only by 
Seller, with such waiver or waivers to be in writing to Buyer.  If any 
conditions are not satisfied on or before the Closing Date, and Seller has 
not waived the unsatisfied conditions, Buyer will not be deemed to be in 
default (unless Buyer has breached Sections 8.2(a), (c) or (d) above) and 
Seller's sole remedy will be to terminate the Agreement.

                                       8
<PAGE>

     9.   APPROVAL OF SELLER'S CONSTITUENTS:  Seller shall exercise reasonable
diligence to obtain the approval of this transaction by such of the constituents
of Seller as Seller shall deem necessary or advisable, in its sole and absolute
discretion, and shall notify Buyer and Escrow Holder when such approvals have
been obtained.  If Seller is not able to obtain such approvals from such
constituents on or before the date which is ____ days after the Effective Date,
or such later date as is mutually agreed to by Buyer and Seller, then Seller may
cancel this Agreement by notice to Buyer and Escrow Holder given prior to the
end of that time period, and in that event Seller shall pay all title and escrow
cancellation costs. Seller shall indemnify and hold Buyer harmless from any
claim, damage, loss, liability, action, settlement, including Buyer's reasonable
attorneys' fees suffered by Buyer and which results from or relates to the
Seller's securing approval of this transaction and transferring the Property to
Buyer pursuant to such approval.

     10.  PROPERTY "AS-IS":

     10.1 NO SIDE AGREEMENTS OR REPRESENTATIONS; AS-IS PURCHASE.  BUYER
REPRESENTS, WARRANTS AND COVENANTS TO SELLER THAT BUYER HAD THE OPPORTUNITY TO
INDEPENDENTLY AND PERSONALLY INSPECT THE PROPERTY AND IMPROVEMENTS, IF ANY, AND
THAT BUYER HAS ENTERED INTO THIS AGREEMENT AFTER HAVING MADE SUCH PERSONAL
EXAMINATION AND INSPECTION.  BUYER AGREES THAT BUYER WILL ACCEPT THE PROPERTY,
IN ITS THEN CONDITION AS-IS AND WITH ALL ITS FAULTS, INCLUDING WITHOUT
LIMITATION, ANY FAULTS AND CONDITIONS SPECIFICALLY REFERENCED IN THIS AGREEMENT,
SUBJECT TO THE EXPRESS COVENANTS, INDEMNITIES, REPRESENTATIONS AND WARRANTIES
MADE BY SELLER ELSEWHERE HEREIN.  NO PERSON ACTING ON BEHALF OF SELLER IS
AUTHORIZED TO MAKE, AND BY EXECUTION HEREOF, BUYER ACKNOWLEDGES AND AGREES THAT,
EXCEPT FOR THOSE REPRESENTATIONS, WARRANTIES, COVENANTS, INDEMNITIES AND
AGREEMENTS EXPRESSLY MADE BY SELLER IN THIS AGREEMENT, SELLER HAS NOT MADE, DOES
NOT MAKE AND SPECIFICALLY NEGATES AND DISCLAIMS ANY REPRESENTATIONS, WARRANTIES,
PROMISES, COVENANTS, AGREEMENTS OR GUARANTIES OF ANY KIND OR CHARACTER
WHATSOEVER, WHETHER EXPRESS OR IMPLIED, ORAL OR WRITTEN, PAST, PRESENT OR
FUTURE, OF, AS TO, CONCERNING OR WITH RESPECT TO:

             (A)    THE VALUE OF THE PROPERTY OR THE INCOME TO BE DERIVED
          THEREFROM;
          
             (B)    THE SUITABILITY OF THE PROPERTY FOR ANY AND ALL ACTIVITIES
          AND USES WHICH BUYER MAY CONDUCT THEREON, INCLUDING ANY DEVELOPMENT OF
          THE PROPERTY;

             (C)    THE HABITABILITY, MERCHANTABILITY, MARKETABILITY,
          PROFITABILITY OR FITNESS FOR A PARTICULAR PURPOSE OF THE PROPERTY;


                                        9


<PAGE>

            (D)     THE MANNER, QUALITY, STATE OF REPAIR OR LACK OF REPAIR
          OF THE PROPERTY;

            (E)     THE NATURE, QUALITY OR CONDITION OF THE PROPERTY,
          INCLUDING WITHOUT LIMITATION, THE WATER, SOIL AND GEOLOGY;

            (F)     THE TYPE, AVAILABILITY OR COST OF ANY ENTITLEMENTS
          REQUIRED TO DEVELOP THE PROPERTY;

            (G)     THE COMPLIANCE OF OR BY THE PROPERTY OR ITS OPERATION
          WITH ANY LAWS, RULES, ORDINANCES OR REGULATIONS OF ANY APPLICABLE
          GOVERNMENTAL AUTHORITY OR BODY;

            (H)     THE MANNER, CONDITION OR QUALITY OF THE CONSTRUCTION OR
          MATERIALS, IF ANY, INCORPORATED INTO THE PROPERTY;

            (I)     COMPLIANCE WITH ANY ENVIRONMENTAL PROTECTION, POLLUTION
          OR LAND USE LAWS, RULES, REGULATION, ORDERS OR REQUIREMENTS, INCLUDING
          BUT NOT LIMITED TO, THE ENDANGERED SPECIES ACT, TITLE III OF THE
          AMERICANS WITH DISABILITIES ACT OF 1990 OR ANY OTHER LAW, RULE OR
          REGULATION GOVERNING ACCESS BY DISABLED PERSONS, CALIFORNIA HEALTH &
          SAFETY CODE, THE FEDERAL WATER POLLUTION CONTROL ACT, THE FEDERAL
          RESOURCE CONSERVATION AND RECOVERY ACT, THE U.S. ENVIRONMENTAL
          PROTECTION AGENCY REGULATIONS AT 40 C.F.R., PART 261, THE
          COMPREHENSIVE ENVIRONMENTAL RESPONSE COMPENSATION AND LIABILITY ACT OF
          1980, AS AMENDED, THE RESOURCES CONSERVATION AND RECOVERY ACT OF 1976,
          THE CLEAN WATER ACT, THE SAFE DRINKING WATER ACT, THE HAZARDOUS
          MATERIALS TRANSPORTATION ACT, THE TOXIC SUBSTANCE CONTROL ACT, AND
          REGULATIONS PROMULGATED UNDER ANY OF THE FOREGOING;

            (J)    THE PRESENCE OR ABSENCE OF HAZARDOUS MATERIALS AT, ON,
          UNDER, OR ADJACENT TO THE PROPERTY;

            (K)    THE CONTENT, COMPLETENESS OR ACCURACY OF ANY MATERIALS,
          INCLUDING ANY INFORMATIONAL PACKAGE, COST TO COMPLETE ESTIMATE OR
          OTHER MATERIALS PREPARED BY OR ON BEHALF OF SELLER;

                                        10


<PAGE>

            (L)    THE CONFORMITY OF THE IMPROVEMENTS TO ANY PLANS OR
          SPECIFICATIONS FOR THE PROPERTY, INCLUDING ANY PLANS AND
          SPECIFICATIONS THAT MAY HAVE BEEN OR MAY BE PROVIDED TO BUYER;

            (M)    THE CONFORMITY OF THE PROPERTY TO PAST, CURRENT OR
          FUTURE APPLICABLE ZONING OR BUILDING REQUIREMENTS;

            (N)    DEFICIENCY OF ANY UNDERSHORING;

            (O)    DEFICIENCY OF ANY DRAINAGE; 

            (P)    THE FACT THAT ALL OR A PORTION OF THE PROPERTY MAY BE
          LOCATED ON OR NEAR AN EARTHQUAKE FAULT LINE OR LOCATED IN AN
          ALQUIST-PRIOLO SPECIAL STUDY ZONE;

            (Q)    THE EXISTENCE OF VESTED LAND USE, ZONING OR BUILDING
          ENTITLEMENTS AFFECTING THE PROPERTY;

            (R)    ANY AND ALL REQUIREMENTS OR CONDITIONS OF APPROVAL OF
          STATE AND LOCAL GOVERNMENTAL AGENCIES FOR DEVELOPMENT OF THE PROPERTY
          INCLUDING, WITHOUT LIMITATION, THE CONSTRUCTION OF OFFSITE AND ONSITE
          ROADS, UTILITIES AND OTHER IMPROVEMENTS; OR

            (S)    WITH RESPECT TO ANY OTHER MATTER CONCERNING THE
          PROPERTY EXCEPT AS MAY BE OTHERWISE EXPRESSLY STATED HEREIN, INCLUDING
          ANY AND ALL SUCH MATTERS REFERENCED, DISCUSSED OR DISCLOSED IN ANY
          DOCUMENTS DELIVERED BY SELLER TO BUYER, IN ANY PUBLIC RECORDS OF ANY
          GOVERNMENTAL AGENCY OR ENTITY OR UTILITY COMPANY, OR IN ANY OTHER
          DOCUMENTS AVAILABLE TO BUYER.

            (T)   BUYER FURTHER ACKNOWLEDGES AND AGREES THAT BUYER
          IS RELYING SOLELY ON ITS OWN INVESTIGATION OF THE PROPERTY AND ITS OWN
          REVIEW OF ALL INFORMATION AND DOCUMENTATION CONCERNING THE PROPERTY,
          AND NOT ON ANY INFORMATION PROVIDED OR TO BE PROVIDED BY SELLER. 
          BUYER FURTHER ACKNOWLEDGES AND AGREES THAT ANY INFORMATION MADE
          AVAILABLE TO BUYER OR PROVIDED OR TO BE PROVIDED BY OR ON BEHALF OF
          SELLER WITH RESPECT TO THE PROPERTY WAS OBTAINED FROM A VARIETY OF
          SOURCES AND THAT SELLER HAS NOT MADE ANY INDEPENDENT INVESTIGATION OR
          VERIFICATION OF SUCH INFORMATION AND MAKES NO REPRESENTATIONS AS TO
          THE 


                                        11


<PAGE>

          ACCURACY OR COMPLETENESS OF SUCH INFORMATION EXCEPT AS MAY
          OTHERWISE BE PROVIDED HEREIN.  BUYER AGREES TO FULLY AND IRREVOCABLY
          RELEASE ALL SUCH SOURCES OF INFORMATION AND PREPARERS OF INFORMATION
          AND DOCUMENTATION TO THE EXTENT SUCH SOURCES OR PREPARERS ARE SELLER,
          OR ITS EMPLOYEES, OFFICERS, DIRECTORS, REPRESENTATIVES, BENEFICIARIES,
          INVESTORS, AGENTS, SERVANTS, ATTORNEYS, AFFILIATES, PARENT COMPANIES,
          SUBSIDIARIES, SUCCESSORS OR ASSIGNS FROM ANY AND ALL CLAIMS, DAMAGES
          AND LIABILITIES ARISING FROM SUCH INFORMATION OR DOCUMENTATION, EXCEPT
          IF AND TO THE EXTENT THAT BUYER EMPLOYS SUCH SOURCES OR PREPARERS OF
          INFORMATION TO ACT ON BEHALF OF BUYER, IN WHICH EVENT THE LIABILITY OF
          SUCH SOURCES OR PREPARERS OF INFORMATION TO BUYER SHALL BE DETERMINED
          BY THEIR OWN INDEPENDENT AGREEMENTS WITH BUYER, AND SELLER SHALL NOT
          BE LIABLE FOR SUCH AGREEMENTS OR OBLIGATIONS.  SELLER IS NOT LIABLE OR
          BOUND IN ANY MANNER BY ANY ORAL OR WRITTEN STATEMENTS, REPRESENTATIONS
          OR INFORMATION PERTAINING TO THE PROPERTY, OR THE OPERATION THEREOF,
          FURNISHED BY ANY OF THE FOREGOING ENTITIES AND INDIVIDUALS OR ANY
          OTHER INDIVIDUAL OR ENTITY. 

     10.2      DISCLOSURES; SPECIFIC ACKNOWLEDGMENT REGARDING CONDITION OF
PROPERTY.  Buyer acknowledges the disclosures expressly made by Seller in this
Agreement, the Prospectus and in correspondence from Seller, its attorneys
and/or its agents to Buyer, its attorneys and/or its agents. 

     11.       TITLE INSURANCE:  At the Close of Escrow, the Title Company will
issue to Buyer at Buyer's sole cost and expense an ALTA Standard Coverage Policy
(1990) with coverage in an amount equal to the appraised value of the Real
Property as determined by Buyer in its sole discretion, showing title to the
Real Property vested in Buyer, subject only to the Permitted Exceptions and the
standard printed exceptions and conditions in the policy of title insurance
("TITLE POLICY").  If Buyer elects to obtain any additional endorsements or an
extended coverage policy, the additional premium and costs of survey for the
extended coverage policy and the cost of any endorsements will be at Buyer's
sole cost and expense; however, Buyer's election to obtain an extended coverage
policy will not delay the Closing and Buyer's inability to obtain an extended
coverage policy or any such endorsements will not be deemed to be a failure of
any condition to Closing.

     12.       COSTS AND EXPENSES:  Buyer will pay the costs of Closing the
transaction as follows:

          (a)       all premiums for the Title Policy;

          (b)       all escrow fees and costs;

                                        12


<PAGE>

          (c)       all city and county documentary transfer taxes;

          (d)       all document recording charges;

          (e)       all sales taxes;

          (f)       one half of all escrow fees and costs;

          (g)       the entire additional cost of any ALTA extended coverage 
     title policy, the cost of any required survey and, the cost of any 
     endorsements required by Buyer; and

          (h)       All other costs and expenses necessarily incurred to 
     close the transaction.

     13.       DISBURSEMENTS AND OTHER ACTIONS:  

     13.1      ESCROW HOLDER.  At the Close of Escrow, Escrow Holder will 
promptly undertake all of the following:

          (a)       Cause the Grant Deed (with documentary transfer tax 
     information to be affixed AFTER recording) to be recorded with the 
     County Recorder and obtain conformed copies thereof for distribution to 
     Buyer and Seller.

          (b)       Direct the Title Company to issue the Title Policy to Buyer 
     within 15 BUSINESS DAYS after Closing.

          (c)       Deliver to Buyer the FIRPTA Certificate, the Form 590 and 
     any other documents (or copies thereof) deposited into Escrow by Seller. 
     Deliver to Seller any other documents (or copies thereof) deposited 
     into Escrow by Buyer.

          (d)       Notify the Transfer Agent by telephone and facsimile that 
     the Close of Escrow has occurred.

   
     13.2      BY TRANSFER AGENT.    Promptly after the Close of Escrow, 
Transfer Agent shall deliver all Units in payment of the Exchange Value for 
the Property to the persons, at the addresses and in the amounts designated 
by Seller.
    

     13.3     POSSESSION.  Possession of the Other Assets in Seller's 
possession or control and all other Property shall be delivered by Seller to 
Buyer at the Close of Escrow. 

     14.      JOINT REPRESENTATIONS AND WARRANTIES:  In addition to any 
express agreements of the parties contained herein, the following constitute 
representations and warranties of the parties each to the other, provided 
that liability for any breach is subject to Sections 8.1.2 and 23.13 hereof:

                                        13


<PAGE>

     14.1      AUTHORITY.  Each party has the legal power, right and 
authority to enter into this Agreement and the instruments referenced herein, 
and to consummate this transaction.

     14.2      ACTIONS.  All requisite action (corporate, trust, partnership or
otherwise) has been taken by each party in connection with the entering into of
this Agreement, the instruments referenced herein, and the consummation of this
transaction.  Except as provided in Section 9, no further consent of any
partner, shareholder, creditor, investor, judicial or administrative body,
governmental authority or other party is required.

     14.3      DUE EXECUTION.  The individuals executing this Agreement and the
instruments referenced herein on behalf of each party and the partners, officers
or trustees of each party, if any, have the legal power, right, and actual
authority to bind each party to the terms and conditions of those documents.

     14.4      VALID AND BINDING.  This Agreement and all other documents 
required to close this transaction are and will be valid, legally binding 
obligations of and enforceable against each party in accordance with their 
terms, subject only to applicable bankruptcy, insolvency, reorganization, 
moratorium laws or similar laws or equitable principles affecting or limiting 
the rights of contracting parties generally.

     14.5      BROKER.   Seller represents and warrants to Buyer, and Buyer
represents and warrants to Seller, that no broker or finder has been engaged by
them, respectively, in connection with any of the transactions contemplated by
this Agreement, or to its knowledge is in any way connected with any of such
transactions.  Buyer will indemnify, save harmless and defend Seller from any
liability, cost, or expense arising out of or connected with any claim for any
commission or compensation made by any person or entity claiming to have been
retained or contacted by Buyer in connection with this transaction.  Seller will
indemnify, save harmless and defend Buyer from any liability, cost, or expense
arising out of or connected with any claim for any commission or compensation
made by any person or entity claiming to have been retained or contacted by
Seller in connection with this transaction.  This indemnity provision will
survive the Closing or any earlier termination of this Agreement.

     15.       SELLER'S WARRANTIES AND REPRESENTATIONS:  Seller makes the 
following representations, and warranties and acknowledges that Buyer will 
rely on such representations and warranties in acquiring the Property;  
provided that liability for any breach is subject Sections 8.1.2 and 23.13 
hereof:

     15.1      NON-FOREIGN ENTITY.  Seller is not a "foreign person" within the
meaning of Section 1445(f)(3) of the Internal Revenue Code.

     15.2      HAZARDOUS SUBSTANCES.  To Seller's Actual Knowledge, since the 
date of Seller's acquisition of the Property, no Hazardous Substances are now 
or have been used, stored, generated or disposed of on or within the Property 
except in the normal course of use and operation of the Property and in 
compliance with all applicable Environmental Laws.

                                        14


<PAGE>

     15.3      CLEAN-UP.  To Seller's Actual Knowledge, since the date of 
Seller's acquisition of the Property, there are and have been no federal, 
state or local enforcement, clean-up, removal, remedial or other governmental 
or regulatory actions instituted or completed affecting the Property, other 
than such other matters as may otherwise be disclosed in any Environmental 
Audit or in any other documents provided or made available to Buyer.

     15.4      CLAIMS.  To Seller's Actual Knowledge, there are no 
outstanding claims that have been made by any third party against Seller 
relating to any Hazardous Substances on or within the Property.

               The provisions of this Section 15 shall no longer bind Seller 
if this Agreement expires or is terminated for any reason, or if the Closing 
contemplated hereunder does not occur.

     16.       PRE-CLOSING COVENANTS.  So long as this Agreement remains in 
full force and effect:

     16.1      NO TRANSFERS.  Without the prior written consent of Buyer, 
Seller will not convey any interest in the Property and will not subject the 
Property to any additional liens, encumbrances, covenants, conditions, 
easements, rights of way or similar matters after the date of this Agreement, 
except as may be otherwise provided for in this Agreement, which will not be 
eliminated prior to the Close of Escrow.

     16.2      NO ALTERATIONS.  Seller will not make any material alterations 
to the Property without Buyer's consent, which will not be unreasonably 
withheld or delayed.

     16.3      MAINTENANCE.  Seller will maintain the Property in 
substantially the same condition as it is in, as of the date of this 
Agreement, and manage the Property in accordance with Seller's established 
practices.

     16.4      OBLIGATIONS UNDER CONTRACTS.  Seller will keep and perform all 
of the obligations to be performed by Seller under any contracts affecting 
the Property.  Without prior written consent of Buyer, which will not be 
unreasonably withheld or delayed, Seller will not enter into any contract or 
agreement providing for the provision of goods or services to or with respect 
to the Property or the operation thereof unless such contracts or agreements 
can be terminated without penalty by the Closing Date.  Seller will not enter 
into any leases for any portion of the Property.

     16.5      EXPENDITURES.  Seller will incur only expenditures necessary 
for the day-to-day operation and maintenance of the Property, and will not 
incur capital expenditures or liabilities not in the ordinary course of 
business.  Seller shall retain all Other Assets in Seller's possession on or 
after the date hereof except for payment of such permitted liabilities and 
expenditures.

                                        15


<PAGE>

     17.       CONDEMNATION AND DESTRUCTION:

     17.1      EMINENT DOMAIN OR TAKING.  If proceedings under a power of 
eminent domain relating to the Property or any part thereof are commenced 
prior to Close of Escrow, Seller will promptly inform Buyer in writing.

          (a)       If such proceedings involve the taking of title to all or a
     material interest in the Property, Buyer may elect to terminate this 
     Agreement by notice in writing sent within 10 DAYS of Seller's written 
     notice to Buyer, in which case neither party will have any further 
     obligation to or rights against the other except any rights or 
     obligations of either party which are expressly stated to survive 
     termination of this Agreement.

          (b)       If the proceedings do not involve the taking of title to 
     all or a material interest in the Property, or if Buyer does not elect 
     to terminate this Agreement, this transaction will be consummated as 
     described herein and any award or settlement payable with respect to 
     such proceeding will be paid or assigned to Buyer upon Close of Escrow.

          (c)       If this sale is not consummated for any reason, any 
     condemnation award or settlement will belong to Seller.

     17.2      DAMAGE OR DESTRUCTION.  Except as provided in this Section, 
prior to the Close of Escrow the entire risk of loss of damage by earthquake, 
flood, landslide, fire or other casualty is borne and assumed by Seller.  If, 
prior to the Close of Escrow, any part of the Improvements is damaged or 
destroyed by earthquake, flood, landslide, fire or other casualty, Seller 
will promptly inform Buyer of such fact in writing and advise Buyer as to the 
extent of the damage and whether it is, in Seller's reasonable opinion, 
"MATERIAL" or not "MATERIAL".

          (a)       If such damage or destruction is "MATERIAL", Buyer has 
     the option to terminate this Agreement upon written notice to the Seller 
     given not later than 10 DAYS after receipt of Seller's written notice to 
     Buyer advising of such damage or destruction.

          (b)      For purposes hereof, "MATERIAL" is deemed to be any damage 
     or destruction to the Improvements where the cost of repair or 
     replacement is estimated to be more than 25% of the Exchange Value of 
     the Property and will take more than 60 DAYS to repair.

          (c)      If this Agreement is so terminated, the provisions of 
     Section 5 will govern.

          (d)      If Buyer does not elect to terminate this Agreement, or if 
     the casualty is not material, Seller will reduce the Exchange Value by 
     the value reasonably estimated by Seller to repair or restore the 
     damaged portion of the Improvements, less any sums expended by Seller to 
     make emergency repairs to the Improvements or the Property or otherwise 
     protect the physical condition of the Improvements or the Property, and 
     this transaction will close pursuant to the terms of this Agreement.

                                        16


<PAGE>

          (e)       If the damage is not material, Seller's notice to Buyer 
     of the damage or destruction will also set forth Seller's reduced 
     Exchange Value and Seller's allocation of value to the damaged portion 
     of the Improvements.  If Buyer does not accept Seller's reduced Exchange 
     Value, Buyer's sole remedy will be to terminate this Agreement.

          (f)       Whether or not the sale of the Property is consummated 
     hereunder, all rights to insurance claims or proceeds in respect of 
     damage or destruction to the Improvements occurring prior to the Close 
     of Escrow will belong to Seller.

     18.       UTILITIES AND DEPOSITS:

     18.1      UTILITIES.  Seller will notify all utility companies 
servicing the Property of the sale of the Property to Buyer and will notify 
the utility companies that all utility bills henceforth are to be sent to 
Buyer.  Buyer shall be entitled to receive any and all refunds of all utility 
deposits held by utility companies and Seller will assign to Buyer all of 
Seller's right, title and interest in any such utility deposits.

     18.2      REFUNDABLE DEPOSITS.  To the extent there exists any 
refundable deposits made in connection with the development of the Property 
prior to the Closing ("Refundable Deposits"), Seller shall assign to Buyer 
all of Seller's right, title and interest in and to such Refundable Deposits.

     19.       MEDIATION OF DISPUTES:  No party to this Agreement shall 
initiate any litigation against any other party to this Agreement concerning 
any controversy or claim arising out of or relating to this Agreement or any 
agreements or instruments relating hereto or delivered in connection 
herewith, including, but not limited to, any claim based on or arising from 
an alleged tort, unless and until (i) at least 60 days before the same shall 
be filed, a complete copy of each of the summons and complaint (and/or any 
other documentation required to initiate such litigation) to be filed by the 
complaining party shall have been delivered to the other party or parties to 
any such dispute, and (ii) the complaining party has made itself available to 
meet in Los Angeles, California with the other party or parties for no more 
than 3 business days of non-binding mediation.  Until and unless such 
mediation has taken place, the complaining party must give notice to the 
non-complaining party that it will, and then it must, make itself available 
for such mediation during at least 20 business days during the 60 days before 
the date on which such summons and complaint will be filed.

     20.       ARBITRATION OF DISPUTES:  ANY CONTROVERSY OR CLAIM ARISING OUT 
OF OR RELATING TO THIS AGREEMENT OR ANY AGREEMENTS OR INSTRUMENTS RELATING 
HERETO OR DELIVERED IN CONNECTION HEREWITH, INCLUDING, BUT NOT LIMITED TO A 
CLAIM BASED ON OR ARISING FROM AN ALLEGED TORT WILL, AT THE REQUEST OF ANY 
PARTY, BE DETERMINED BY ARBITRATION IN ACCORDANCE WITH THE FEDERAL 
ARBITRATION ACT (9 U.S.C. SECTION 1 ET SEQ.) UNDER THE AUSPICES AND RULES OF 
THE AMERICAN ARBITRATION ASSOCIATION ("AAA").  THE AAA WILL BE INSTRUCTED BY 
EITHER OR BOTH 

                                        17


<PAGE>

PARTIES TO PREPARE A LIST OF THREE (3) JUDGES WHO HAVE RETIRED FROM THE 
SUPERIOR COURT OF THE STATE OF CALIFORNIA, A HIGHER CALIFORNIA COURT OR ANY 
FEDERAL COURT.  WITHIN 10 DAYS OF RECEIPT OF THE LIST, EACH PARTY MAY STRIKE 
1 NAME FROM THE LIST.  THE AAA WILL THEN APPOINT THE ARBITRATOR FROM THE 
NAME(S) REMAINING ON THE LIST.  THE ARBITRATION WILL BE CONDUCTED IN SAN 
FRANCISCO, LOS ANGELES OR SAN DIEGO, WHICHEVER IS THE CLOSEST CITY TO THE 
NEXUS OF THE DISPUTE.  ANY CONTROVERSY IN INTERPRETATION OR ENFORCEMENT OF 
THIS PROVISION OR WHETHER A DISPUTE IS ARBITRABLE, WILL BE DETERMINED BY THE 
ARBITRATOR.  JUDGMENT UPON THE AWARD RENDERED BY THE ARBITRATOR MAY BE 
ENTERED IN ANY COURT HAVING JURISDICTION.  THE INSTITUTION AND MAINTENANCE OF 
AN ACTION FOR JUDICIAL RELIEF OR IN PURSUIT OF AN ANCILLARY REMEDY DOES NOT 
CONSTITUTE A WAIVER OF THE RIGHT OF ANY PARTY, INCLUDING THE PLAINTIFF, TO 
SUBMIT THE CONTROVERSY OR CLAIM TO ARBITRATION.

NOTICE:  BY INITIALING IN THE SPACE BELOW YOU ARE AGREEING TO HAVE ANY 
DISPUTE ARISING OUT OF THE MATTERS INCLUDED IN THE 'ARBITRATION OF DISPUTES' 
PROVISION DECIDED BY NEUTRAL ARBITRATION AS PROVIDED BY CALIFORNIA LAW AND 
YOU ARE GIVING UP ANY RIGHTS YOU MIGHT POSSESS TO HAVE THE DISPUTE LITIGATED 
IN A COURT OR BY JURY TRIAL.  BY INITIALING IN THE SPACE BELOW YOU ARE GIVING 
UP YOUR JUDICIAL RIGHTS TO DISCOVERY AND APPEAL UNLESS SUCH RIGHTS ARE 
SPECIFICALLY INCLUDED IN THE "ARBITRATION OF DISPUTES" PROVISION.  IF YOU 
REFUSE TO SUBMIT TO ARBITRATION AFTER AGREEING TO THIS PROVISION, YOU MAY BE 
COMPELLED TO ARBITRATE UNDER THE AUTHORITY OF THE CALIFORNIA CODE OF CIVIL 
PROCEDURE.  YOUR AGREEMENT TO THIS ARBITRATION PROVISION IS VOLUNTARY.

WE HAVE READ AND UNDERSTAND THE FOREGOING AND AGREE TO SUBMIT DISPUTES 
ARISING OUT OF THE MATTERS INCLUDED IN THE 'ARBITRATION OF DISPUTES' 
PROVISION TO NEUTRAL ARBITRATION.  

          Buyer's Initials ________     Seller's Initials _________

     21.       NOTICES:  All notices or other communications required or 
permitted hereunder must be in writing, and must be personally delivered 
(including by means of professional messenger service) or sent by overnight 
courier, or sent by registered or certified mail, postage prepaid, return 
receipt requested to the addresses set forth in Section 1 hereof.  All 
notices sent by mail will be deemed received 2 DAYS after the date of mailing 
and all notices sent by other means permitted herein shall be deemed received 
on the earlier of the date delivered or the date on which delivery is refused.

     22.       ASSIGNMENT:  Neither party shall have the right to assign this 
Agreement without the other party's prior written consent.


                                     18

<PAGE>

     23.       MISCELLANEOUS:

     23.1      COUNTERPARTS.  This Agreement may be executed in counterparts.

     23.2      PARTIAL INVALIDITY.  If any term or provision of this Agreement
will be deemed to be invalid or unenforceable to any extent, the remainder of
this Agreement will not be affected thereby, and each remaining term and
provision of this Agreement will be valid and be enforced to the fullest extent
permitted by law.

     23.3      POSSESSION OF THE PROPERTY.  Seller will deliver possession of
the Property to Buyer upon the Close of Escrow.

     23.4      WAIVERS.  No waiver of any breach of any covenant or provision
contained herein will be deemed a waiver of any preceding or succeeding breach
thereof, or of any other covenant or provision contained herein.  No extension
of time for performance of any obligation or act will be deemed an extension of
the time for performance of any other obligation or act except those of the
waiving party, which will be extended by a period of time equal to the period of
the delay.

     23.5      SUCCESSORS AND ASSIGNS.  This Agreement is binding upon and
inures to the benefit of the permitted successors and assigns of the parties
hereto.

     23.6      PROFESSIONAL FEES.  In the event of the bringing of any action,
arbitration or suit by a party hereto against another party hereunder by reason
of any breach of any of the covenants, agreements or provisions on the part of
the other party arising out of this Agreement, then in that event the prevailing
party will be entitled to have the recovery of and from the other party all
costs and expenses of the action, mediation or suit, actual attorneys' fees,
witness fees and any other professional fees resulting therefrom.

     23.7      ENTIRE AGREEMENT.  This Agreement (including all Exhibits
attached hereto) constitutes the entire contract between the parties hereto with
respect to the subject matter hereof and may not be modified except by an
instrument in writing signed by the party to be charged.

     23.8      TIME OF ESSENCE.  Seller and Buyer hereby acknowledge and agree
that time is strictly of the essence with respect to each and every term,
condition, obligation and provision hereof.

     23.9      CONSTRUCTION.  Seller and Buyer and their respective advisors
believe that this Agreement is the product of all of their efforts, that it
expresses their agreement and that it should not be interpreted in favor of or
against either Buyer or Seller.  The parties further agree that this Agreement
will be construed to effectuate the normal and reasonable expectations of a
sophisticated seller and buyer.


                                        19


<PAGE>

     23.10     GOVERNING LAW.  The parties hereto expressly agree that this
Agreement will be governed by, interpreted under, and construed and enforced in
accordance with the laws of the State of California.

     23.11     WEAR AND TEAR.  Buyer specifically acknowledges that Seller
will continue to use the Property in the course of its business and accepts the
fact that reasonable wear and tear will occur after the date of this Agreement. 
Buyer specifically agrees that Seller is not responsible for repairing such
reasonable wear and tear and that Buyer is prohibited from raising such wear and
tear as a reason for not consummating this transaction or for requesting a
reduction in the Exchange Value.

     23.12     NO RECORDATION.  No memorandum or other document relating to
this Agreement will be recorded without the prior written consent of Seller, and
any such consent or approval will be conditioned upon Buyer providing Seller
with a quitclaim deed fully executed and acknowledged by Buyer, quitclaiming any
and all interests that it may have in the Property to Seller, which quitclaim
deed Seller may record in the event that this Agreement is terminated or the
transaction contemplated herein is not consummated.

     23.13    SURVIVAL.  All obligations of the parties contained herein 
which by their terms do not arise until after the Close of Escrow and any 
other provisions of this Agreement which by their terms survives the Close of 
Escrow, shall survive the Close of Escrow.  Notwithstanding anything to the 
contrary contained in this Agreement, the representations and warranties 
contained in this Agreement shall survive the Closing for a period of 1 year; 
provided that any claims by one party hereto must be made in writing to the 
other party within the 1 year period.

     23.14     DISCLAIMER.  Nothing herein creates any right or remedy for
the benefit of any person not a party hereto, nor creates a fiduciary
relationship, an agency or a partnership.  

     23.15     WAIVER OF JURY TRIAL.  EACH PARTY, ACTING WITH KNOWLEDGE OF
ITS RIGHTS AFTER A FULL OPPORTUNITY TO CONSULT WITH COUNSEL, VOLUNTARILY WAIVES
ALL RIGHTS TO TRIAL BY JURY IN ALL PROCEEDINGS FOR WHICH A TRIAL BY JURY WOULD
OTHERWISE BE AVAILABLE OR REQUIRED, AND WHICH INVOLVE ANY MATTER ARISING OUT OF
OR CONNECTED WITH RIGHTS OR DUTIES UNDER, OR ENFORCEMENT OR INTERPRETATION OF,
THIS AGREEMENT.

                                        20


<PAGE>


     IN WITNESS WHEREOF, the parties hereto have executed this Agreement as of
the date and year hereinabove written.

 "SELLER":                                    "BUYER":

 NATIONAL INVESTORS FINANCIAL,                PALMDALE/JOSHUA RANCH, INC.,
 INC., a California corporation, AS TRUSTEE   a California corporation
 for NATIONAL INVESTORS LAND
 HOLDING TRUST ___


 By:                                          By:                           
     -------------------------                    -------------------------

 Its:                                         Its:                          
     -------------------------                    -------------------------

 and                                          and

 By:                                          By:                           
     -------------------------                    -------------------------

 Its:                                         Its:                          
     -------------------------                    -------------------------


Agreed to and accepted
by Escrow Holder:


By:                           
     -------------------------

Its:                          
     -------------------------


                                        21


<PAGE>

                                     EXHIBIT A
                                          
                                          
                                 LEGAL DESCRIPTION



<PAGE>

                                     EXHIBIT B

                                    FORM OF DEED

RECORDING REQUESTED BY:

WHEN RECORDED MAIL TO:

Arter & Hadden LLP
725 South Figueroa Street, Suite 3400
Los Angeles, California  90017
Attn.:  Bruce H. Newman, Esq.

                                                                  
- -------------------------------------------------------------------------------
                                        (Above Space For Recorder's Use Only)

                                     GRANT DEED

     In accordance with Section 11932 of the California Revenue and Taxation
Code, Grantor has declared the amount of transfer tax which is due by a separate
statement which is not being recorded with this Grant Deed.

     FOR A VALUABLE CONSIDERATION, RECEIPT OF WHICH IS HEREBY ACKNOWLEDGED,
NATIONAL INVESTORS FINANCIAL, INC., a CALIFORNIA corporation, AS TRUSTEE for
NATIONAL INVESTORS LAND HOLDING TRUST ("Grantor"), hereby grants to
PALMDALE/JOSHUA RANCH, INC., a California corporation ("Grantee"), the real
property in the County of Los Angeles, State of California, and described in
EXHIBIT A attached hereto and made a part hereof.

DATED:                   , 1998
       ------------------

                              NATIONAL INVESTORS FINANCIAL, INC., a California
                              corporation, AS TRUSTEE for NATIONAL INVESTORS
                              LAND HOLDING TRUST __


                              By:                      
                                  ----------------------------
                              Its:                          
                                  ----------------------------


                              By:                      
                                  ----------------------------
                              Its:                          
                                  ----------------------------

- -----------
MAIL TAX STATEMENTS TO:



<PAGE>

                                   ACKNOWLEDGMENT


STATE OF CALIFORNIA           )
                              ) ss.
COUNTY OF                     )
         -------------------  )


     On ____________________, before me, _____________________________________,
personally appeared ______________________________, personally known to me (or
proved to me on the basis of satisfactory evidence) to be the person(s) whose
name(s) is/are subscribed to the within instrument and acknowledged to me that
he/she/they executed the same in his/her/their authorized capacity(ies), and
that by his/her/their signature(s) on the instrument the person(s), or the
entity upon behalf of which the person(s) acted, executed the instrument.

     WITNESS my hand and official seal.



- -------------------------------
 Notary Public in and for said
 County and State                                  [SEAL]



<PAGE>



Document No. ____________________  Date Recorded_________________


     STATEMENT OF TAX DUE AND REQUEST THAT TAX DECLARATION
     NOT BE MADE A PART OF THE PERMANENT RECORD
     IN THE OFFICE OF THE COUNTY RECORDER

     (Pursuant to Section 11932 R&T Code)

To:  Registrar-Recorder
     County of                     
              ----------------------

Request is hereby made in accordance with the provisions of the Documentary
Transfer Tax Act that the amount of tax due not be shown on the original
document which names:

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

(as grantor)

and

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

(as grantee)

Property described in the accompanying document is located in
(     ) unincorporated area or (x) City of __________________.

The amount of tax due on the accompanying document is $______________.

_____    Computed on full value of property conveyed, or

_____    Computed on full value less liens and encumbrances remaining at time
         of sale.


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



By:  
     -------------------------------
Its: 
     -------------------------------

<PAGE>

                                      EXHIBIT C

                             Seller's FIRPTA Affidavit

                        CERTIFICATION OF NON-FOREIGN STATUS



          Section 1445 of the Internal Revenue Code provides that a transferee
of a U.S. real property interest must withhold tax if the transferor is a
foreign person.  To inform the transferee that withholding of tax is not
required upon the disposition of a U.S. real property interest by NATIONAL
INVESTORS FINANCIAL, INC., a California corporation, AS TRUSTEE for NATIONAL
INVESTORS LAND HOLDING TRUST ("TRANSFEROR"), each of the undersigned hereby
certifies the following on behalf of Transferor:

          1.   Transferor is not a foreign corporation, foreign partnership,
foreign trust and foreign estate (as those terms are defined in the Internal
Revenue Code and Income Tax Regulations);

          2.   Transferor's U.S. employer identification number is ________; and

          3.   Transferor's office address is ________________________________, 
___________________.

          Transferor understands that this certification may be disclosed to the
Internal Revenue Service by transferee and that any false statement contained
herein could be punished by fine, imprisonment or both.

          Under penalties of perjury each of the undersigned declares that he
has examined this certification and to the best of his knowledge and belief it
is true, correct and complete, and he further declares that he has authority to
sign the document on behalf of the Transferor.

                                   NATIONAL INVESTORS FINANCIAL, INC., a
                                   California corporation, AS TRUSTEE for
                                   NATIONAL INVESTORS LAND HOLDING TRUST ___


                                   By:
                                       ----------------------------
                                   Its:
                                       ----------------------------


                                   By:
                                       ----------------------------
                                   Its:
                                       ----------------------------



<PAGE>

                                     EXHIBIT D

                             ASSIGNMENT AND ASSUMPTION

                                         OF

                                     AGREEMENTS



THIS ASSIGNMENT AND ASSUMPTION OF AGREEMENTS (this "Assignment") is executed as
of ______________, but effective as of the Effective Date (as hereinafter
defined), by and between NATIONAL INVESTORS FINANCIAL, INC., a California
corporation, AS TRUSTEE for NATIONAL INVESTORS LAND HOLDING TRUST ___
("Assignor") and PALMDALE/JOSHUA RANCH, INC., a California corporation
("Assignee"), with reference to the following facts:


                                     RECITALS:

          A.   Assignor, as the agent of and for the benefit of various
investors, holds title to that certain real property commonly known as "Joshua
Ranch ", located in the County of Los Angeles, State of California, as more
particularly described on Exhibit "A" attached hereto and incorporated herein by
reference (the "Property").

          B.   Concurrently herewith, Assignor has executed that certain Grant
Deed conveying and granting to Assignee the Property. 

          C.   As part of the transfer and conveyance of the Property to
Assignee, Assignor has agreed to transfer, assign, grant and convey to Assignee
all of its right, title and interest in and to all agreements relating to the
Property, on the terms and conditions herein contained.

          NOW, THEREFORE, in consideration of the foregoing Recitals, which
Recitals are by this reference incorporated herein, and for other good and
valuable consideration, the receipt and sufficiency of which are hereby
acknowledged, the parties hereto agree as follows:

          1.   ASSIGNMENT.  Assignor hereby grants, assigns, transfers, sets
over, sells, conveys and delivers to Assignee all of Assignor's right, title,
interest, benefits and privileges under the agreements relating to the Property
which are set forth in Exhibit "B" attached hereto and made a part hereof
(collectively, the "Agreements").  The assignment provided for in this Section 1
is effective concurrently with the transfer of the Property from Assignor to
Assignee (the "Effective Date").



<PAGE>


          2.   ASSIGNEE'S ASSUMPTION. Assignee hereby accepts the assignment
from Assignor, assumes and agrees to perform all duties and obligations of
Assignor under the terms of the Agreements which are required to be performed on
or after the Effective Date.

          4.   DELIVERIES; REPORTS.  On or before the Effective Date, Assignor
shall deliver to Assignee the original Agreements or if such original Agreements
are not in Assignor's possession, certified copies of such Agreements.  Assignor
shall furnish and deliver to Assignee, promptly after receipt thereof,
duplicates or copies of all reports, notices, requests, demands, declarations,
certificates or other instruments hereafter received by Assignor and relating to
the Agreements.  Assignee's address for receipt of the foregoing is ____________
______________________________________________________________.

          5.   FURTHER ASSURANCES.  Assignor and Assignee shall execute,
acknowledge and deliver all such instruments and take all such action as may be
necessary to further assure to Assignee the rights assigned hereby and the full
benefits hereof and to preserve and protect this Assignment and all of the
rights, powers and remedies of Assignee provided for herein. 

          6.   SUCCESSORS AND ASSIGNS.  This Assignment shall be binding upon
and inure to the benefit of the successors and assigns of the respective parties
hereto. 

          7.   GOVERNING LAW. This Assignment shall be governed by, and
construed in accordance with, the laws of the State of California.

          8.   COUNTERPARTS. This Assignment may be executed in several
counterparts, each of which shall be an original, but all of which taken
together shall constitute one and the same instrument.


<PAGE>


          IN WITNESS WHEREOF, Assignor and Assignee have executed this
Assignment as of the date first above written but effective as of the Effective
Date. 

ASSIGNOR:                     NATIONAL INVESTORS FINANCIAL, INC., a California
                              corporation, AS TRUSTEE for NATIONAL INVESTORS
                              LAND HOLDING TRUST ___

                              By:
                                  ---------------------------------
                              Its:
                                  ---------------------------------

                              By:
                                  ---------------------------------
                              Its:
                                  ---------------------------------


ASSIGNEE:                     PALMDALE/JOSHUA RANCH, INC., a
                              California corporation

                              By:
                                 ----------------------------------
                              Its:
                                  ---------------------------------

                              By:
                                  ---------------------------------
                              Its:
                                  ---------------------------------


<PAGE>

                                   EXHIBIT E

                 BILL OF SALE AND GENERAL ASSIGNMENT OF INTANGIBLES


          This Bill of Sale and General Assignment of Intangibles is made as of
the ____ day of ___________________________, 1998 (this "Assignment"), by
NATIONAL INVESTORS FINANCIAL, INC., a California corporation, AS TRUSTEE for
NATIONAL INVESTORS LAND HOLDING TRUST ___ ("Assignor") to PALMDALE/JOSHUA RANCH,
INC., a California corporation ("Assignee").


                                   R E C I T A L

          Assignee and Assignor have entered into an Agreement of Purchase and
Sale and Joint Escrow Instructions dated ________, 1998 ("Agreement of Purchase
and Sale") under which Assignee has agreed to purchase from Assignor, that
certain real property and any and all buildings, structures and improvements on
said real property commonly identified as "Joshua Ranch", located in the County
of Los Angeles, State of California and legally described on EXHIBIT A attached
hereto (the "Property").


                                TERMS AND CONDITIONS

          NOW THEREFORE, for good and valuable consideration, the receipt and
sufficiency of which is hereby acknowledged, the parties agree as follows:

          1.   Assignor hereby assigns, transfers and sets over unto Assignee,
its successors and assigns, all personal property of Seller, if any, located on
and used in connection with the operation of the improvements on the Property
(the "Personal Property").  Buyer accepts such Personal Property in its "AS-IS"
condition and "WITH ALL FAULTS".  Seller specifically disclaims all express or
implied warranties regarding the existence or condition of, or title to, such
Personal Property, including without limitation the implied warranties of
merchantability and suitability for a particular purpose.

          2.   Assignor hereby assigns, transfers and sets over unto Assignee,
its successors and assigns, all of its right, title and interest in and to the
following ("General Intangibles") if, and only to the extent, that the General
Intangibles exist and Assignor has the right to so transfer them:

               (A)  All of Assignor's right, title and interest in and to all
intangible property used, owned or issued solely in connection with the
Property, including but not limited to, all licenses, permits, certificates of
occupancy, approvals, maps, dedications, subdivision maps and entitlements
issued, approved or granted by any governmental agencies or instrumentalities
having any jurisdiction over the Property (the "Authorities") or otherwise in



<PAGE>

connection with the Property; all development rights, conditional use permits,
variances, "floor area ratio" development rights and other intangible rights,
titles, interests, privileges and appurtenances owned by Assignor and related to
or issued in connection with the Property and/or its use, occupancy, operation
and/or development; all licenses, consents, easements, rights of way, and
approvals required from private parties to make use of utilities and to insure
vehicular and pedestrian ingress and egress to the Property; and any pending
applications or requests as to any of the foregoing;

               (B)  All building plans, specifications and drawings,
engineering, and other documents prepared in connection with the construction,
reconstruction, maintenance, repair, or operation any improvements on the
Property (the "Improvements");

               (C)  All warranties and guarantees relating to the workmanship,
construction, installation materials, and design of the Improvements and the
personal property situated on the Property, including but not limited to those
made by or received from any third party with respect to any building, building
component, structure, fixture, machinery, equipment or material situated on,
contained in any building or other improvement situated on, or comprising a part
of any building or other improvement situated on any part of the Property;

               (D)  All rights, claims or awards benefiting the Property;

               (E)  All prepaid fees and fee credits, and all of Seller's right,
title and interest in and to refundable deposits, bonds and other collateral
furnished in connection with development of the Property; and

               (F)  All rights and general intangibles now owned by Assignor
solely in connection with the Property and any improvement and/or fixture
located on the Property, including, without limitation, the rights to hold, use,
sell and transfer the Property and Improvements and general intangibles.

          3.   Assignor hereby covenants that it will, at any time and from time
to time upon written request therefor, execute and deliver to Assignee, its
successors and assigns any new or confirmatory instruments and take such further
acts as Assignee may reasonably request to fully evidence the assignment
contained herein and to enable Assignee, its successors and assigns to fully
realize and enjoy the rights and interests assigned hereby.

          4.   Assignee hereby accepts the foregoing assignment.

          5.   Assignor hereby represents and warrants to Assignee that it has
not previously assigned or hypothecated its interest in the foregoing described
General Intangibles; however, Assignee shall have no claims or rights against
Assignor, and Assignor shall have no obligation or liability to Assignee for any
General Intangibles described herein which do not exist, or which Assignor does
not have the right to transfer to Assignee.


<PAGE>

          6.   This Assignment shall be binding upon and inure to the benefit of
the legal representatives, assigns, or successors in interest of the Assignor
and Assignee.

          IN WITNESS WHEREOF, the Assignor has executed this Assignment as of
_________, 1998.


                                       NATIONAL INVESTORS FINANCIAL, INC., a 
                                       California corporation, AS TRUSTEE for 
                                       NATIONAL INVESTORS LAND HOLDING TRUST ___

                                       By:
                                           ----------------------------------
                                       Its:
                                           ----------------------------------

                                       By:
                                           ----------------------------------
                                       Its:
                                           ----------------------------------




<PAGE>

                                          
                                          
                           AGREEMENT OF PURCHASE AND SALE
                           AND JOINT ESCROW INSTRUCTIONS
                                          
                                          
                                          
                                    BY AND AMONG



                        AHWAHNEE GOLF COURSE & RESORT, INC.,
                             a California corporation,



                            OCEANSIDE DEVELOPMENT, INC.,
                             a California corporation,

                              COLLECTIVELY, AS SELLER,

                                        AND

                        YOSEMITE WOODS FAMILY RESORT, INC.,
                             a California corporation,

                                      AS BUYER

                                    RELATING TO
                    THE GOLF COURSE AND COUNTRY CLUB FACILITIES
                                     LOCATED IN

                             Madera County, California
                                          
                                      known as
                                          
                         "AHWAHNEE GOLF COURSE AND RESORT"
                                          
                                    DATED AS OF
                                          
                               _______________, 1998

<PAGE>
                                 TABLE OF CONTENTS
<TABLE>
<CAPTION>
                                                                            Page
                                                                            ----
<S>                                                                         <C>
1. DEFINITIONS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1

2. PURCHASE AND SALE . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5

     2.1 Purchase and Sale . . . . . . . . . . . . . . . . . . . . . . . . . 5

     2.2 Substance of Transactions . . . . . . . . . . . . . . . . . . . . . 6

3. CONSIDERATION . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6

     3.1 Exchange Value. . . . . . . . . . . . . . . . . . . . . . . . . . . 6

     3.2 Additional Consideration. . . . . . . . . . . . . . . . . . . . . . 6

4. ESCROW. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7

5. CANCELLATION OF FEES AND EXPENSES . . . . . . . . . . . . . . . . . . . . 7

6. DELIVERIES TO ESCROW HOLDER . . . . . . . . . . . . . . . . . . . . . . . 7

     6.1 By Seller . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7

     6.2 By Buyer. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8

     6.3 By Buyer and Seller.. . . . . . . . . . . . . . . . . . . . . . . . 8

7. CONDITION OF TITLE. . . . . . . . . . . . . . . . . . . . . . . . . . . . 8

     7.1 Permitted Exceptions. . . . . . . . . . . . . . . . . . . . . . . . 8

     7.2 Title Provided by Seller. . . . . . . . . . . . . . . . . . . . . . 8

8. CONDITIONS TO THE CLOSE OF ESCROW . . . . . . . . . . . . . . . . . . . . 8

     8.1 Conditions Precedent to Buyer's Obligations . . . . . . . . . . . . 8

         8.1.1 Title . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8

         8.1.2 Representations, Warranties and Covenants of Seller . . . . . 9

         8.1.3 Seller's Deliveries . . . . . . . . . . . . . . . . . . . . . 9

     8.2 Conditions Precedent to Seller's Obligations. . . . . . . . . . . . 9

                                       i

<PAGE>
<CAPTION>
                                                                            Page
                                                                            ----
<S>                                                                         <C>

9. APPROVAL OF SELLER'S CONSTITUENTS . . . . . . . . . . . . . . . . . . . . 9

10. PROPERTY "AS-IS" . . . . . . . . . . . . . . . . . . . . . . . . . . . .10

     10.1 No Side Agreements Or Representations; As-Is Purchase. . . . . . .10

     10.2 Disclosures; Specific Acknowledgment Regarding Condition of 
          Property . . . . . . . . . . . . . . . . . . . . . . . . . . . . .12

11. TITLE INSURANCE. . . . . . . . . . . . . . . . . . . . . . . . . . . . .13

12. COSTS AND EXPENSES . . . . . . . . . . . . . . . . . . . . . . . . . . .13

13. DISBURSEMENTS AND OTHER ACTIONS. . . . . . . . . . . . . . . . . . . . .13

     13.1 Escrow Holder. . . . . . . . . . . . . . . . . . . . . . . . . . .13

     13.2 By Transfer Agent. . . . . . . . . . . . . . . . . . . . . . . . .14

     13.3 Possession . . . . . . . . . . . . . . . . . . . . . . . . . . . .14

     13.4 Assumption of Liabilities. . . . . . . . . . . . . . . . . . . . .14

14. JOINT REPRESENTATIONS AND WARRANTIES . . . . . . . . . . . . . . . . . .14

     14.1 Authority. . . . . . . . . . . . . . . . . . . . . . . . . . . . .14

     14.2 Actions. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .14

     14.3 Due Execution. . . . . . . . . . . . . . . . . . . . . . . . . . .14

     14.4 Valid and Binding. . . . . . . . . . . . . . . . . . . . . . . . .15

     14.5 Broker . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .15

15. SELLER'S WARRANTIES AND REPRESENTATIONS. . . . . . . . . . . . . . . . .15

     15.1 Non-Foreign Entity . . . . . . . . . . . . . . . . . . . . . . . .15

     15.2 Hazardous Substances . . . . . . . . . . . . . . . . . . . . . . .15

     15.3 Clean-up . . . . . . . . . . . . . . . . . . . . . . . . . . . . .15

     15.4 Claims . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .15

     15.5 Memberships. . . . . . . . . . . . . . . . . . . . . . . . . . . .15

16. PRE-CLOSING COVENANTS. . . . . . . . . . . . . . . . . . . . . . . . . .16

                                       ii

<PAGE>
<CAPTION>
                                                                            Page
                                                                            ----
<S>                                                                         <C>

     16.1 No Transfers . . . . . . . . . . . . . . . . . . . . . . . . . . .16

     16.2 No Alterations . . . . . . . . . . . . . . . . . . . . . . . . . .16

     16.3 Maintenance. . . . . . . . . . . . . . . . . . . . . . . . . . . .16

     16.4 Obligations Under Contracts. . . . . . . . . . . . . . . . . . . .16

     16.5 Expenditures . . . . . . . . . . . . . . . . . . . . . . . . . . .16

17. CONDEMNATION AND DESTRUCTION . . . . . . . . . . . . . . . . . . . . . .16

     17.1 Eminent Domain or Taking . . . . . . . . . . . . . . . . . . . . .16

     17.2 Damage or Destruction. . . . . . . . . . . . . . . . . . . . . . .17

18. UTILITIES AND DEPOSITS . . . . . . . . . . . . . . . . . . . . . . . . .17

     18.1 Utilities. . . . . . . . . . . . . . . . . . . . . . . . . . . . .17

     18.2 Refundable Deposits. . . . . . . . . . . . . . . . . . . . . . . .18

19. EMPLOYEES. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .18

     19.1 Termination of Employees . . . . . . . . . . . . . . . . . . . . .18

     19.2 No Agreements or Liability . . . . . . . . . . . . . . . . . . . .18

     19.3 Indemnity. . . . . . . . . . . . . . . . . . . . . . . . . . . . .19

20. MEDIATION OF DISPUTES. . . . . . . . . . . . . . . . . . . . . . . . . .19

21. ARBITRATION OF DISPUTES. . . . . . . . . . . . . . . . . . . . . . . . .19

22. NOTICES. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .20

23. ASSIGNMENT . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .20

24. MISCELLANEOUS. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .20

     24.1 Counterparts . . . . . . . . . . . . . . . . . . . . . . . . . . .20

     24.2 Partial Invalidity . . . . . . . . . . . . . . . . . . . . . . . .20

     24.3 Possession of the Property . . . . . . . . . . . . . . . . . . . .20

     24.4 Waivers. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .21

     24.5 Successors and Assigns . . . . . . . . . . . . . . . . . . . . . .21

                                       iii
<PAGE>
<CAPTION>
                                                                            Page
                                                                            ----
<S>                                                                         <C>

     24.6 Professional Fees. . . . . . . . . . . . . . . . . . . . . . . . .21

     24.7 Entire Agreement . . . . . . . . . . . . . . . . . . . . . . . . .21

     24.8 Time of Essence. . . . . . . . . . . . . . . . . . . . . . . . . .21

     24.9 Construction . . . . . . . . . . . . . . . . . . . . . . . . . . .21

     24.10 Governing Law . . . . . . . . . . . . . . . . . . . . . . . . . .21

     24.11 Wear and Tear . . . . . . . . . . . . . . . . . . . . . . . . . .21

     24.12 No Recordation. . . . . . . . . . . . . . . . . . . . . . . . . .21

     24.13 Survival. . . . . . . . . . . . . . . . . . . . . . . . . . . . .22

     24.14 Disclaimer. . . . . . . . . . . . . . . . . . . . . . . . . . . .22

     24.15 Waiver of Jury Trial. . . . . . . . . . . . . . . . . . . . . . .22

EXHIBIT A  LEGAL DESCRIPTION . . . . . . . . . . . . . . . . . . . . . . . .24

EXHIBIT B FORM OF DEED . . . . . . . . . . . . . . . . . . . . . . . . . . .25

EXHIBIT C Seller's FIRPTA Affidavit. . . . . . . . . . . . . . . . . . . . .28

EXHIBIT D  ASSIGNMENT AND ASSUMPTION OF AGREEMENTS . . . . . . . . . . . . .29

EXHIBIT E BILL OF SALE AND GENERAL ASSIGNMENT OF INTANGIBLES . . . . . . . .31

EXHIBIT F  MEMBERSHIP LISTS. . . . . . . . . . . . . . . . . . . . . . . . .34

EXHIBIT G PAYABLES TO BE ASSUMED BY BUYER. . . . . . . . . . . . . . . . . .35

</TABLE>

                                     iv

<PAGE>

                           AGREEMENT OF PURCHASE AND SALE
                           AND JOINT ESCROW INSTRUCTIONS


     THIS AGREEMENT OF PURCHASE AND SALE AND JOINT ESCROW INSTRUCTIONS 
("AGREEMENT") is made and entered into as of __________________, 1998, by and 
among AHWAHNEE GOLF COURSE & RESORT, INC., a California corporation (the 
"COMPANY"), OCEANSIDE DEVELOPMENT, INC., a California corporation 
("OCEANSIDE") (the Company and Oceanside being referred to collectively as 
"SELLER"), and YOSEMITE WOODS FAMILY RESORT, INC., a California corporation 
("BUYER").

                                      RECITALS

     A.       Oceanside is the title holder of property located within "Ahwahnee
Golf Course and Resort", located in the County of Madera, State of California,
as more particularly described in Exhibit A attached hereto (the "Real
Property").  The Real Property includes, among other things, a non-proprietary
golf and country club.  Buyer is a wholly-owned subsidiary of American Family
Communities, Inc., a California corporation ("AFC").

     B.       The Company operates and manages the Property.

     NOW, THEREFORE, in consideration of the foregoing Recitals, which Recitals
are incorporated herein by this reference, and for other good and valuable
consideration, the receipt of which is hereby acknowledged, Buyer and Seller
agree as follows:
                                          
                                     AGREEMENT

     1.       DEFINITIONS:  For the purposes of this Agreement the following 
terms will be defined as follows:

     1.1      "ACTUAL KNOWLEDGE OF SELLER" means and is limited to the actual 
knowledge of David Lasker and James N. Orth without having conducted any 
independent inquiry or inspection, and shall not include the knowledge of any 
other persons or firms, it being understood and agreed by Buyer that neither 
David Lasker nor James N. Orth is charged with knowledge of all of the acts 
and/or omissions of predecessors in title to the Property or management of 
the Property before Seller's acquisition of the Property and the Actual 
Knowledge of Seller shall not include information or material which may be in 
the possession of Seller generally, but of which neither David Lasker nor 
James N. Orth is actually aware.

     1.2      "AFC" means American Family Communities, Inc., a California 
corporation, which is a wholly-owned subsidiary of AFH.

     1.3      "AFH" means American Family Holdings, Inc., a Delaware 
corporation.  Buyer is a wholly-owned subsidiary of AFC, which, in turn, is a 
wholly-owned subsidiary of AFH.

                                      1.
<PAGE>

     1.4      "ASSIGNMENT" shall have the meaning given thereto in Section 
6.1(d) hereof.

     1.5      "BILL OF SALE"  shall have the meaning given thereto in Section 
6.1(e) hereof.

     1.6      "CLOSING DATE" means _____________________, 1998, unless an 
earlier date is agreed to in a writing subsequent to this Agreement executed 
and delivered by each of the parties hereto to the other, and is the last 
date on which the Closing and Close of Escrow can occur, subject to extension 
as provided for in this Agreement.

     1.7      "CLOSING" and "CLOSE OF ESCROW" are terms used interchangeably 
in this Agreement.  The Closing or the Close of Escrow will be deemed to have 
occurred when the Grant Deed is recorded in the official records of the 
county in which the Property is located.

     1.8      "COUNTRY CLUB FACILITIES" means the golf course and clubhouse 
facilities located on a portion of the Property, consisting generally of an 
18-hole golf course, a clubhouse consisting of approximately square feet of 
space, a pro shop and restaurant and banquet facilities which accommodate up 
to 250 people.

     1.9      "COUNTRY CLUB PROPERTY" means that portion of the Property on 
which the Country Club Facilities are located.

     1.10     "EFFECTIVE DATE" means the date hereof.

     1.11     "ENVIRONMENTAL AUDIT" means any environmental audit, review or 
testing of the Property performed by Buyer or any third party or consultant 
engaged by Buyer to conduct such study.

     1.12     "ENVIRONMENTAL LAW" means any law, statute, ordinance or 
regulation pertaining to health, industrial hygiene or the environment 
including, without limitation, CERCLA (Comprehensive Environmental Response, 
Compensation and Liability Act of 1980) and RCRA (Resources Conservation and 
Recovery Act of 1976), as amended.

     1.13     "ESCROW" shall have the meaning given thereto in Section 4 
hereof.

     1.14     "ESCROW HOLDER" means _________________________________________
________________________________________________________________

     1.15     "EXCHANGE VALUE" is the adjusted appraised value of the 
Property which takes into consideration various factors to balance the 
business value of the Property within their present ownership structure.

                                      2.
<PAGE>

     1.16     "EXHIBITS" means the following, each of which is attached 
hereto and incorporated herein by this reference:

     EXHIBIT A - Legal Description
     EXHIBIT B - Form of Grant Deed
     EXHIBIT C - FIRPTA Affidavit
     EXHIBIT D - Assignment and Assumption
     EXHIBIT E - Bill of Sale and General Assignment of Intangibles
     EXHIBIT F - Membership Lists
     EXHIBIT G - Payables to be Assumed By Buyer

     1.17     "FIRPTA CERTIFICATE" shall have the meaning given thereto in 
Section 6.1(b) hereof.

     1.18     "GRANT DEED" shall have the meaning given thereto in Section 
6.1(a) hereof.

     1.19     "HAZARDOUS SUBSTANCE" means any substance, material or waste 
which is or becomes designated, classified or regulated as being "toxic" or 
"hazardous" or a "pollutant" or which is or becomes similarly designated, 
classified or regulated, under any Environmental Law, including asbestos, 
petroleum and petroleum products.

     1.20     "IMPROVEMENTS" means all improvements and fixtures situated on 
the Real Property, including, without limitation, the Country Club Facilities.

     1.21     "INTANGIBLES" means all of Seller's right, title and interest 
in and to all intangible property used, owned or issued solely and strictly 
in connection with the Real Property, Improvements and Personal Property, 
including, but not limited to: (i) trade names and trademarks, contract 
rights, accounts receivable and other intangible property used in connection 
with the ownership and operation of the Property; (ii) all licenses other 
than the Liquor License, permits, certificates of occupancy, approvals, 
dedications and entitlements issued, approved or granted by any governmental 
authorities having jurisdiction over the Property; (iii) all membership now 
in existence and unsold or unissued memberships in the Country Club 
Facilities and all rights of Seller under the Membership Bylaws of the 
Country Club Facilities; and (iv) all development rights, conditional use 
permits, variances and other intangible rights, titles, interests and 
privileges owned by Seller and related to or issued in connection with the 
Land and/or Improvements, its use, occupancy, operation and development, but 
in no way related to Seller's financial data or other proprietary information 
or other property of Seller.  The Intangibles do not include the Liquor 
License.

     1.22     "INVESTORS" means the constituent owners of Seller.

                                      3.
<PAGE>

     1.23     "LIQUOR LICENSE" means the general on-sale liquor license held 
by David Englert for the service of liquor on and from the Country Club 
Facilities, as well as the related furniture, fixtures and inventory and the 
operating agreement and/or lease between the holder of the Liquor License and 
the Seller.

     1.24     "NOTICES" will be sent as provided in Section 22 to:

              Seller:           Oceanside Development, Inc.
                                4675 MacArthur Court, Suite 1240
                                Newport Beach, California 92660
                                Attn:  Mr. David Lasker
                                Telephone:  (949) 833-8600
                                Facsimile:  (949) 752-9753

              with a copy to:   Arter & Hadden LLP
                                725 South Figueroa Street, 34th Floor
                                Los Angeles, CA 90017
                                Attn:  Bruce H. Newman, Esq.
                                Telephone:  (213) 430-3000
                                Facsimile:   (213) 617-9255

              Buyer:            Yosemite Woods Family Resort, Inc.
                                ______________________________________
                                ______________________________________
                                Attn: ________________________________
                                Telephone: ___________________________
                                Facsimile: ___________________________

              with a copy to:   Arter & Hadden LLP
                                725 South Figueroa Street, 34th Floor
                                Los Angeles, CA 90017
                                Attn:  Bruce H. Newman, Esq.
                                Telephone:  (213) 430-3000
                                Facsimile:   (213) 617-9255

              Escrow Holder:    ______________________________________
                                ______________________________________
                                ______________________________________
                                Attn: ________________________________
                                Telephone:  __________________________
                                Facsimile:  __________________________

     1.25     "OPENING OF ESCROW" shall have the meaning given thereto in 
Section 4 hereof.

                                      4.
<PAGE>

     1.26     "OTHER ASSETS" means cash, cash equivalent, notes and other 
negotiable instruments and any and all other assets in the possession or 
control of Seller, the value of which is determined by possession, and any 
other assets other than the Real Property, Personal Property or Intangibles 
relating to the Real Property.

     1.27     "PERMITTED EXCEPTIONS" shall have the meaning given thereto in 
Section 7.1 hereof.

     1.28     "PERSONAL PROPERTY" means the equipment, furniture and 
fixtures, supplies, books and records, Records, advertising materials, 
brochures, literature, office supplies, stationery, equipment, inventory, 
golf carts, golf course maintenance vehicles, rental golf clubs, tools, 
linens, silverware, glassware, china, kitchen utensils, serving pieces, 
decorations, appliances, display cases, and other tangible fixed assets 
existing on the Closing Date on the Property, and clothing items, golf balls 
and golfing supplies, golf clubs and golf bags, tennis supplies and all other 
soft goods and materials held for sale by the pro shop located on the Country 
Club Property and all such other tangible fixed assets existing on the 
Closing Date on the Country Club Facilities and on the remainder of the 
Property.

     1.29     "PROPERTY" means collectively, (i) the Real Property, (ii) the 
Improvements, (iii) the Intangibles, (iv) the Personal Property, (v) the 
Other Assets, and (vi) the Records.

     1.30     "PROSPECTUS" means the Consent Solicitation 
Statement/Prospectus of Buyer.

     1.31     "REAL PROPERTY" means that certain real property located in the 
County of Madera, State of California and commonly known as "Ahwahnee Golf 
Course and Resort" and more particularly described in Exhibit A attached 
hereto.  The Real Property is further described in the Recitals to this 
Agreement.

     1.32     "RECORDS" means the list of members of the Country Club 
Facilities, the membership account statements and such of Seller's books and 
records pertaining to the Property including, without limitation, the Country 
Club Facilities.

     1.33     "TITLE COMPANY" means ________________________________.

     1.34     "TITLE POLICY" shall have the meaning given thereto in Section 
11 hereof.

     1.35     "TRANSFER AGENT" means _________________________, who address is 
______________________, Attn: ______________, Facsimile No. __________________.

     1.36     "UNIT" means, collectively, one (1) share of common stock, plus 
warrants to purchase three (3) additional shares of common stock, in AFH.

     2.       PURCHASE AND SALE:

     2.1      PURCHASE AND SALE.  Upon and subject to the terms and 
conditions set forth in this Agreement, Seller agrees to sell to Buyer and 
Buyer agrees to buy from Seller the Property, 

                                      5.
<PAGE>

together with all easements, hereditaments, entitlements (to the extent 
transferable) and appurtenances thereto.  Buyer's acquisition of the Property 
will be subject to liabilities only for current payables incurred in the 
ordinary course of Seller's business, including the Open Purchase Orders, and 
for property taxes all as set forth in Exhibit G. All other liabilities of 
Seller, if any, are not assumed by Buyer and shall remain the liability of 
Seller.  In consideration of Seller's sale of the Property to Buyer, Buyer 
will (a) deliver to the Investors the Exchange Value in accordance with 
Section 3, and (b) perform all of Buyer's other obligations hereunder.  This 
purchase and sale contemplated by this Agreement expressly excludes the 
purchase, sale or transfer of the Liquor License and the related furniture, 
fixtures and inventory associated therewith.  Notwithstanding the foregoing, 
at the Close of Escrow, Seller will assign to Buyer its right, title and 
interest in and to the operating agreement and/or lease with the holder of 
the Liquor License.

     2.2      SUBSTANCE OF TRANSACTIONS.  Notwithstanding any other provision 
of this Agreement, the transfer of the Property directly from Seller to Buyer 
is for convenience purposes only to effect expeditiously the culmination of 
the transfers set forth in this Section 2.2, and for all purposes hereunder 
it is the intent of the parties that such transfer reflects the following 
transfers, which shall occur in the following order; (i) all of the 
Investors, through their approval of the transactions contemplated under this 
Agreement, contribute all of their interests in the Property to AFH in 
exchange for Units, such Units to be distributed to them pursuant to Sections 
3 and 13.2 hereof; (ii) AFH contributes the Property to AFC as a 
contribution to the capital of AFC; and (iii) AFC contributes the Property to 
Buyer as a contribution to the capital of Buyer.  Seller's transfer of the 
Property directly to Buyer reflects Seller's transfer of the Property from 
the Investors to AFH, from AFH to AFC, and from AFC to the Buyer, in each 
instance in Seller's capacity as the agent of and on behalf of such 
transferors.

     3.       CONSIDERATION:

     3.1      EXCHANGE VALUE.  In consideration for the sale of the Property 
to Buyer, Buyer will deliver to Seller an amount equal to the Exchange Value 
for the Property.  The Exchange Value for the ownership interests of the 
Property is $______________ which shall be paid in the form of, and by 
issuance and delivery of __________ Units to the investors of Seller, to be 
distributed by the Transfer Agent at the Closing outside of Escrow in 
accordance with Section 13.2 hereof.  Upon the request of any party hereto, 
whether made before or after the Closing, the parties hereto will allocate 
the Exchange Value to the Real Property, the Improvements, the Intangibles, 
the Personal Property and the Other Assets.

     3.2      ADDITIONAL CONSIDERATION.  If, after the Close of Escrow, Buyer 
completes the sale of the Property for a purchase price which exceeds the 
appraised value of the Property, as set forth in the appraisal dated March, 
1998 prepared by ________________________ (the "Appraised Value"), Buyer will 
pay to Seller an amount calculated pursuant to the terms of this Section 3.2, 
which shall be paid in the form of, and by issuance and delivery of, an 
additional number of Units equal to the quotient of the net cash proceeds 
(exclusive of interest on deferred purchase price payments) received by Buyer 
for such sale on or before December 31, 1999 up to 200% of the Appraised 
Value divided by $20. (For example, if the Appraised Value of the Property was

                                      6.
<PAGE>

$1,750,000 and Buyer received by December 31, 1999 net cash sale proceeds in 
the amount of $3,600,000, then the maximum number of additional Units 
available for allocation among Seller's investors would be $1,750,000 divided 
by $20 or 87,500 Units.)

     4.       ESCROW:  Immediately upon execution of this Agreement, Buyer 
and Seller will open an escrow (the "ESCROW") with the Escrow Holder by 
delivering to Escrow Holder a fully executed copy of this Agreement (the 
"OPENING OF ESCROW").  The purchase and sale of the Property will be 
completed through the Escrow.  Buyer and Seller agree to execute any 
additional instructions consistent with this Agreement which are reasonably 
required by the Escrow Holder.  If there is a conflict between any printed 
escrow instructions and this Agreement, the terms of this Agreement will 
govern.

     5.       CANCELLATION OF FEES AND EXPENSES:  If the Closing does not 
occur at the time and in the manner provided in this Agreement because of the 
default of one of the parties, the non-defaulting party has the right to 
cancel the Escrow by written notice to the defaulting party and to the Escrow 
Holder.  All costs of cancellation, if any, will be paid by the defaulting 
party.

     6.       DELIVERIES TO ESCROW HOLDER:

     6.1      BY SELLER.  On or prior to the Closing Date, Seller will 
deliver or cause to be delivered to Escrow Holder the following items:

              (a)   Two Grant Deeds ("GRANT DEEDS"), in the form attached to 
this Agreement as Exhibit B, duly executed and acknowledged by Oceanside, and 
in recordable form, conveying the Property to Buyer.

              (b)   A Transferor's Certificate of Non-Foreign Status attached 
to this Agreement as Exhibit C ("FIRPTA CERTIFICATE"), duly executed by or on 
behalf of Seller.

              (c)   A properly executed California Form RE 590 or other 
evidence sufficient to establish that Buyer is not required to withhold any 
portion of the Exchange Value pursuant to Sections 18805 and 26131 of the 
California Revenue and Taxation Code ("Form 590").

              (d)   An Assignment and Assumption of Agreements ("Assignment") 
duly executed by Seller in favor of Buyer in the form attached to this 
Agreement as Exhibit D.

              (e)   If requested by Buyer, a quitclaim deed to the Property 
or any portion thereof in favor of Buyer, duly executed and acknowledged by 
the Company.

              (f)   A Bill of Sale and General Assignment of Intangibles in 
the form attached to this Agreement as Exhibit E ("BILL OF SALE"), duly 
executed by Seller and conveying all right, title and interest of Seller in 
the Personal Property and the Intangibles to Buyer.

              (g)   Such corporate resolutions, certificates of good standing 
and/or other corporate or partnership documents relating to Seller as are 
reasonably required by Buyer or Escrow Holder or both in connection with this 
transaction.

                                      7.
<PAGE>

     6.2      BY BUYER.  On or prior to the Closing Date, Buyer will deliver 
or cause to be delivered to Escrow Holder the following items:

              (a)   Such corporate resolutions, certificates of good standing 
and/or other corporate or partnership documents relating to Buyer as are 
reasonably required by Seller or Escrow Holder or both in connection with 
this transaction.

              (b)   Amounts due to pay costs and expenses as set forth in 
Section 12 hereof.

     6.3      BY BUYER AND SELLER.  Buyer and Seller will each deposit such 
other instruments consistent with this Agreement as are reasonably required 
by Escrow Holder or otherwise required to close escrow.  In addition Seller 
and Buyer hereby designate Escrow Holder as the "REPORTING PERSON" for the 
transaction pursuant to Section 6045(e) of the Internal Revenue Code.

     7.       CONDITION OF TITLE:

     7.1      PERMITTED EXCEPTIONS.  At the Close of Escrow, fee simple title 
to the Property will be conveyed to Buyer by Seller by Grant Deed, subject 
only to the following title matters ("Permitted Exceptions"):

              (a)   all property tax liens (whether or not payments of 
property taxes are delinquent) and all other matters shown in that certain 
preliminary report dated as of _________________, issued by the title 
company, bearing Order No. ________  except Exception Nos. __________________ 
except that deeds of trust and leases will not be deemed permitted exceptions 
and such deeds of trust must be reconveyed and such leases must be terminated 
at or before the Closing; and

              (b)   matters affecting the condition of title to the Property 
created by, at the request of or with the written consent of Buyer.

     7.2      TITLE PROVIDED BY SELLER.  The parties agree that (a) except as 
specifically provided in the Grant Deed or implied by law, Seller makes no 
express or implied warranties regarding the condition of title to the 
Property, and (b) Buyer shall rely solely on the Title Policy for protection 
against any title defects.

     8.       CONDITIONS TO THE CLOSE OF ESCROW:

     8.1      CONDITIONS PRECEDENT TO BUYER'S OBLIGATIONS.  The following 
conditions must be satisfied not later the earlier of the Closing Date or 
such other period of time as may be specified below:

              8.1.1   TITLE.  As of the Closing, the Title Company will issue 
or have committed to issue to Buyer the Title Policy described in Section 11.

                                      8.
<PAGE>

              8.1.2   REPRESENTATIONS, WARRANTIES AND COVENANTS OF SELLER.  
Seller will have duly performed each and every agreement to be performed by 
Seller hereunder and, subject to the provisions of Section 10, Seller's 
express representations and warranties set forth in this Agreement will be 
true and correct in all material respects as of the Closing Date.  However, 
notwithstanding anything to the contrary stated or implied in this Section 
8.1.2, Seller shall have no liability for the breach of any representations, 
warranties or covenants set forth in this Agreement, whether express or 
implied, absent a finding by a court of competent jurisdiction that either 
David Lasker or James N. Orth or both of them withheld information with 
respect thereto from Buyer or falsified information delivered to and relied 
upon by Buyer and that such action amounted to a violation of a 
representation or warranty set forth herein.

              8.1.3   SELLER'S DELIVERIES.  Seller will have delivered the 
items described in Section 6.1.

     The conditions set forth in this Section 8.1 are solely for the benefit of
Buyer and may be waived only by Buyer.  At all times Buyer has the right to
waive any condition.  Such waiver or waivers must be in writing to Seller.  If
any conditions are not satisfied on or before the Closing Date, and Buyer has
not waived the unsatisfied conditions, Seller will not be deemed to be in
default (unless Seller has breached Sections 8.1.2 or 8.1.3 above) and Buyer's
sole remedy will be to terminate this Agreement.

     8.2      CONDITIONS PRECEDENT TO SELLER'S OBLIGATIONS.  The Close of 
Escrow and Seller's obligations with respect to this transaction are subject 
to the following conditions precedent: (a) Buyer's delivery to Escrow Holder 
on or before the Closing Date, of the items described in Section 6.2; (b) the 
approval of such of Seller's constituents as Seller shall deem necessary or 
advisable in its sole and absolute discretion as set forth in Section 9 
hereof, (c) Buyer having duly performed each and every agreement to be 
performed by Buyer hereunder; and (d) Buyer's representations, warranties and 
covenants set forth in this Agreement, will be true and correct in all 
material respects as of the Closing Date.  The conditions set forth in this 
Section 8.2 are solely for the benefit of Seller and may be waived only by 
Seller, with such waiver or waivers to be in writing to Buyer.  If any 
conditions are not satisfied on or before the Closing Date, and Seller has 
not waived the unsatisfied conditions, Buyer will not be deemed to be in 
default (unless Buyer has breached Sections 8.2(a), (c) or (d) above) and 
Seller's sole remedy will be to terminate the Agreement.

     9.       APPROVAL OF SELLER'S CONSTITUENTS:  Seller shall exercise 
reasonable diligence to obtain the approval of this transaction by such of 
the constituents of Seller as Seller shall deem necessary or advisable, in 
its sole and absolute discretion, and shall notify Buyer and Escrow Holder 
when such approvals have been obtained.  If Seller is not able to obtain such 
approvals from such constituents on or before the date which is _____ days 
after the Effective Date, or such later date as is mutually agreed to by 
Buyer and Seller, then Seller may cancel this Agreement by notice to Buyer 
and Escrow Holder given prior to the end of that time period, and in that 
event Seller shall pay all title and escrow cancellation costs.  Seller shall 
indemnify and hold Buyer 

                                      9.
<PAGE>

harmless from any claim, damage, loss, liability, action, settlement, 
including Buyer's reasonable attorneys' fees suffered by Buyer and which 
results from or relates to the Seller's securing approval of this transaction 
and transferring the Property to Buyer pursuant to such approval.

     10.      PROPERTY "AS-IS":                            

     10.1     NO SIDE AGREEMENTS OR REPRESENTATIONS; AS-IS PURCHASE.  BUYER 
REPRESENTS, WARRANTS AND COVENANTS TO SELLER THAT BUYER HAD THE OPPORTUNITY 
TO INDEPENDENTLY AND PERSONALLY INSPECT THE PROPERTY AND IMPROVEMENTS, IF 
ANY, AND THAT BUYER HAS ENTERED INTO THIS AGREEMENT AFTER HAVING MADE SUCH 
PERSONAL EXAMINATION AND INSPECTION.  BUYER AGREES THAT BUYER WILL ACCEPT THE 
PROPERTY, IN ITS THEN CONDITION AS-IS AND WITH ALL ITS FAULTS, INCLUDING 
WITHOUT LIMITATION, ANY FAULTS AND CONDITIONS SPECIFICALLY REFERENCED IN THIS 
AGREEMENT, SUBJECT TO THE EXPRESS COVENANTS, INDEMNITIES, REPRESENTATIONS AND 
WARRANTIES MADE BY SELLER ELSEWHERE HEREIN.  NO PERSON ACTING ON BEHALF OF 
SELLER IS AUTHORIZED TO MAKE, AND BY EXECUTION HEREOF, BUYER ACKNOWLEDGES AND 
AGREES THAT, EXCEPT FOR THOSE REPRESENTATIONS, WARRANTIES, COVENANTS, 
INDEMNITIES AND AGREEMENTS EXPRESSLY MADE BY SELLER IN THIS AGREEMENT, SELLER 
HAS NOT MADE, DOES NOT MAKE AND SPECIFICALLY NEGATES AND DISCLAIMS ANY 
REPRESENTATIONS, WARRANTIES, PROMISES, COVENANTS, AGREEMENTS OR GUARANTIES OF 
ANY KIND OR CHARACTER WHATSOEVER, WHETHER EXPRESS OR IMPLIED, ORAL OR 
WRITTEN, PAST, PRESENT OR FUTURE, OF, AS TO, CONCERNING OR WITH RESPECT TO:

     (A)      THE VALUE OF THE PROPERTY OR THE INCOME TO BE DERIVED THEREFROM;

     (B)      THE SUITABILITY OF THE PROPERTY FOR ANY AND ALL ACTIVITIES AND 
USES WHICH BUYER MAY CONDUCT THEREON, INCLUDING ANY DEVELOPMENT OF THE 
PROPERTY;

     (C)      THE HABITABILITY, MERCHANTABILITY, MARKETABILITY, PROFITABILITY 
OR FITNESS FOR A PARTICULAR PURPOSE OF THE PROPERTY;

     (D)      THE MANNER, QUALITY, STATE OF REPAIR OR LACK OF REPAIR OF THE 
PROPERTY;

     (E)      THE NATURE, QUALITY OR CONDITION OF THE PROPERTY, INCLUDING 
WITHOUT LIMITATION, THE WATER, SOIL AND GEOLOGY;

     (F)      THE TYPE, AVAILABILITY OR COST OF ANY ENTITLEMENTS REQUIRED TO 
DEVELOP THE PROPERTY;

                                     10.
<PAGE>

     (G)      THE COMPLIANCE OF OR BY THE PROPERTY OR ITS OPERATION WITH ANY
LAWS, RULES, ORDINANCES OR REGULATIONS OF ANY APPLICABLE GOVERNMENTAL AUTHORITY
OR BODY;

     (H)      THE MANNER, CONDITION OR QUALITY OF THE CONSTRUCTION OR MATERIALS,
IF ANY, INCORPORATED INTO THE PROPERTY;

     (I)      COMPLIANCE WITH ANY ENVIRONMENTAL PROTECTION,  POLLUTION OR LAND
USE LAWS, RULES, REGULATION, ORDERS OR REQUIREMENTS, INCLUDING BUT NOT LIMITED
TO, THE ENDANGERED SPECIES ACT, TITLE III OF THE AMERICANS WITH DISABILITIES ACT
OF 1990 OR ANY OTHER LAW, RULE OR REGULATION GOVERNING ACCESS BY DISABLED
PERSONS, CALIFORNIA HEALTH & SAFETY CODE, THE FEDERAL WATER POLLUTION CONTROL
ACT, THE FEDERAL RESOURCE CONSERVATION AND RECOVERY ACT, THE U.S. ENVIRONMENTAL
PROTECTION AGENCY REGULATIONS AT 40 C.F.R., PART 261, THE COMPREHENSIVE
ENVIRONMENTAL RESPONSE COMPENSATION AND LIABILITY ACT OF 1980, AS AMENDED, THE
RESOURCES CONSERVATION AND RECOVERY ACT OF 1976, THE CLEAN WATER ACT, THE SAFE
DRINKING WATER ACT, THE HAZARDOUS MATERIALS TRANSPORTATION ACT, THE TOXIC
SUBSTANCE CONTROL ACT, AND REGULATIONS PROMULGATED UNDER ANY OF THE FOREGOING;

     (J)      THE PRESENCE OR ABSENCE OF HAZARDOUS MATERIALS AT, ON, UNDER, OR
ADJACENT TO THE PROPERTY;

     (K)      THE CONTENT, COMPLETENESS OR ACCURACY OF ANY MATERIALS, INCLUDING
ANY INFORMATIONAL PACKAGE, COST TO COMPLETE ESTIMATE OR OTHER MATERIALS PREPARED
BY OR ON BEHALF OF SELLER;

     (L)      THE CONFORMITY OF THE IMPROVEMENTS TO ANY PLANS OR SPECIFICATIONS
FOR THE PROPERTY, INCLUDING ANY PLANS AND SPECIFICATIONS THAT MAY HAVE BEEN OR
MAY BE PROVIDED TO BUYER;

     (M)      THE CONFORMITY OF THE PROPERTY TO PAST, CURRENT OR FUTURE
APPLICABLE ZONING OR BUILDING REQUIREMENTS;

     (N)      DEFICIENCY OF ANY UNDERSHORING;

     (O)      DEFICIENCY OF ANY DRAINAGE;

     (P)      THE FACT THAT ALL OR A PORTION OF THE PROPERTY MAY BE LOCATED ON
OR NEAR AN EARTHQUAKE FAULT LINE OR LOCATED IN AN ALQUIST-PRIOLO SPECIAL STUDY
ZONE;

     (Q)      THE EXISTENCE OF VESTED LAND USE, ZONING OR BUILDING ENTITLEMENTS
AFFECTING THE PROPERTY;

                                     11.
<PAGE>

     (R)      ANY AND ALL REQUIREMENTS OR CONDITIONS OF APPROVAL OF STATE AND
LOCAL GOVERNMENTAL AGENCIES FOR DEVELOPMENT OF THE PROPERTY INCLUDING, WITHOUT
LIMITATION, THE CONSTRUCTION OF OFFSITE AND ONSITE ROADS, UTILITIES AND OTHER
IMPROVEMENTS; OR

     (S)      WITH RESPECT TO ANY OTHER MATTER CONCERNING THE PROPERTY EXCEPT AS
MAY BE OTHERWISE EXPRESSLY STATED HEREIN, INCLUDING ANY AND ALL SUCH MATTERS
REFERENCED, DISCUSSED OR DISCLOSED IN ANY DOCUMENTS DELIVERED BY SELLER TO
BUYER, IN ANY PUBLIC RECORDS OF ANY GOVERNMENTAL AGENCY OR ENTITY OR UTILITY
COMPANY, OR IN ANY OTHER DOCUMENTS AVAILABLE TO BUYER.

     BUYER FURTHER ACKNOWLEDGES AND AGREES THAT BUYER IS RELYING SOLELY ON ITS
OWN INVESTIGATION OF THE PROPERTY AND ITS OWN REVIEW OF ALL INFORMATION AND
DOCUMENTATION CONCERNING THE PROPERTY, AND NOT ON ANY INFORMATION PROVIDED OR TO
BE PROVIDED BY SELLER.  BUYER FURTHER ACKNOWLEDGES AND AGREES THAT ANY
INFORMATION MADE AVAILABLE TO BUYER OR PROVIDED OR TO BE PROVIDED BY OR ON
BEHALF OF SELLER WITH RESPECT TO THE PROPERTY WAS OBTAINED FROM A VARIETY OF
SOURCES AND THAT SELLER HAS NOT MADE ANY INDEPENDENT INVESTIGATION OR
VERIFICATION OF SUCH INFORMATION AND MAKES NO REPRESENTATIONS AS TO THE ACCURACY
OR COMPLETENESS OF SUCH INFORMATION EXCEPT AS MAY OTHERWISE BE PROVIDED HEREIN. 
BUYER AGREES TO FULLY AND IRREVOCABLY RELEASE ALL SUCH SOURCES OF INFORMATION
AND PREPARERS OF INFORMATION AND DOCUMENTATION TO THE EXTENT SUCH SOURCES OR
PREPARERS ARE SELLER, OR ITS EMPLOYEES, OFFICERS, DIRECTORS, REPRESENTATIVES,
BENEFICIARIES, INVESTORS, AGENTS, SERVANTS, ATTORNEYS, AFFILIATES, PARENT
COMPANIES, SUBSIDIARIES, SUCCESSORS OR ASSIGNS FROM ANY AND ALL CLAIMS, DAMAGES
AND LIABILITIES ARISING FROM SUCH INFORMATION OR DOCUMENTATION, EXCEPT IF AND TO
THE EXTENT THAT BUYER EMPLOYS SUCH SOURCES OR PREPARERS OF INFORMATION TO ACT ON
BEHALF OF BUYER, IN WHICH EVENT THE LIABILITY OF SUCH SOURCES OR PREPARERS OF
INFORMATION TO BUYER SHALL BE DETERMINED BY THEIR OWN INDEPENDENT AGREEMENTS
WITH BUYER, AND SELLER SHALL NOT BE LIABLE FOR SUCH AGREEMENTS OR OBLIGATIONS. 
SELLER IS NOT LIABLE OR BOUND IN ANY MANNER BY ANY ORAL OR WRITTEN STATEMENTS,
REPRESENTATIONS OR INFORMATION PERTAINING TO THE PROPERTY, OR THE OPERATION
THEREOF, FURNISHED BY ANY OF THE FOREGOING ENTITIES AND INDIVIDUALS OR ANY OTHER
INDIVIDUAL OR ENTITY.

     10.2     DISCLOSURES; SPECIFIC ACKNOWLEDGMENT REGARDING CONDITION OF
PROPERTY.  Buyer acknowledges the disclosures expressly made by Seller in this
Agreement, the Prospectus and in correspondence from Seller, its attorneys
and/or its agents to Buyer, its attorneys and/or its agents.

                                     12.
<PAGE>

     11.      TITLE INSURANCE:  At the Close of Escrow, the Title Company 
will issue to Buyer at Buyer's sole cost and expense an ALTA Standard 
Coverage Policy (1990) with coverage in an amount equal to the appraised 
value of the Real Property as determined by Buyer in its sole discretion, 
showing title to the Real Property vested in Buyer, subject only to the 
Permitted exceptions and the standard printed exceptions and conditions in 
the policy of title insurance ("TITLE POLICY").  If Buyer elects to obtain 
any additional endorsements or an extended coverage policy, the additional 
premium and costs of survey for the extended coverage policy and the cost of 
any endorsements will be at Buyer's sole cost and expense; however, Buyer's 
election to obtain an extended coverage policy will not delay the Closing and 
Buyer's inability to obtain an extended coverage policy or any such 
endorsements will not be deemed to be a failure of any condition to Closing.

     12.      COSTS AND EXPENSES:  Buyer will pay the costs of Closing the 
transaction as follows:

              (a)   all premiums for the Title Policy;

              (b)   all escrow fees and costs;

              (c)   all city and county documentary transfer taxes;

              (d)   all document recording charges;

              (e)   all sales taxes;

              (f)   one half of all escrow fees and costs;

              (g)   the entire additional cost of any ALTA extended coverage 
title policy, the cost of any required survey and, the cost of any 
endorsements required by Buyer; and

              (h)   All other costs and expenses necessarily incurred to 
close the transaction.

     13.      DISBURSEMENTS AND OTHER ACTIONS:  

     13.1     ESCROW HOLDER.  At the Close of Escrow, Escrow Holder will 
promptly undertake all of the following:

              (a)   Cause the Grant Deeds (with documentary transfer tax 
information to be affixed after recording) to be recorded with the County 
Recorder and obtain conformed copies thereof for distribution to Buyer and 
Seller.

              (b)   Direct the Title Company to issue the Title Policy to 
Buyer within 15 business days after Closing.

                                     13.
<PAGE>

              (c)   Deliver to Buyer the FIRPTA Certificate, the Form 590 and 
any other documents (or copies thereof) deposited into Escrow by Seller.  
Deliver to Seller any other documents (or copies thereof) deposited into 
Escrow by Buyer.

              (d)   Notify the Transfer Agent by telephone and facsimile that 
the Close of Escrow has occurred.

     13.2     BY TRANSFER AGENT.  Promptly after the Close of Escrow, 
Transfer Agent shall deliver all Units in payment of the Exchange Value for 
the Property to the persons, at the addresses and in the amounts designated 
by Seller.

     13.3     POSSESSION.  Possession of the Other Assets in Seller's 
possession or control, the Records and all other Property shall be delivered 
by Seller to Buyer at the Close of Escrow.

     13.4     ASSUMPTION OF LIABILITIES.  All of Seller's accounts receivable 
existing at the Closing shall become the property of, and shall be delivered 
to, Buyer at the Close of Escrow.  Any moneys delivered to Seller after the 
Close of Escrow shall be held by Seller in trust for the account of Buyer, 
and Seller shall forthwith deliver such funds to Buyer.  Buyer shall be 
liable only for contracts expressly assumed by Buyer pursuant to the 
Assignment attached hereto as Exhibit D, and only those current payables 
existing at the Close of Escrow, including the Open Purchase Orders which are 
listed on Exhibit G hereto, and shall be responsible for the payment thereof 
following the Closing.  Seller shall remain responsible for all liabilities 
and payables not set forth on Exhibit G, or otherwise assumed by Buyer in 
writing.

     14.      JOINT REPRESENTATIONS AND WARRANTIES.  In addition to any 
express agreements of the parties contained herein, the following constitute 
representations and warranties of the parties each to the other, provided 
that liability for any breach is subject to Sections 8.1.2 and 24.13 hereof:

     14.1     AUTHORITY.  Each party has the legal power, right and authority 
to enter into this Agreement and the instruments referenced herein, and to 
consummate this transaction.

     14.2     ACTIONS.  All requisite action (corporate, trust, partnership 
or otherwise) has been taken by each party in connection with the entering 
into of this Agreement, the instruments referenced herein, and the 
consummation of this transaction.  Except as provided in Section 9, no 
further consent of any partner, shareholder, creditor, investor, judicial or 
administrative body, governmental authority or other party is required.

     14.3     DUE EXECUTION.  The individuals executing this Agreement and 
the instruments referenced herein on behalf of each party and the partners, 
officers or trustees of each party, if any, have the legal power, right, and 
actual authority to bind each party to the terms and conditions of those 
documents.

                                     14.
<PAGE>

     14.4     VALID AND BINDING.  This Agreement and all other documents 
required to close this transaction are and will be valid, legally binding 
obligations of and enforceable against each party in accordance with their 
terms, subject only to applicable bankruptcy, insolvency, reorganization, 
moratorium laws or similar laws or equitable principles affecting or limiting 
the rights of contracting parties generally.

     14.5     BROKER.  Seller represents and warrants to Buyer, and Buyer 
represents and warrants to Seller, that no broker or finder has been engaged 
by them, respectively, in connection with any of the transactions 
contemplated by this Agreement, or to its knowledge is in any way connected 
with any of such transactions.  Buyer will indemnify, save harmless and 
defend Seller from any liability, cost, or expense arising out of or 
connected with any claim for any commission or compensation made by any 
person or entity claiming to have been retained or contacted by Buyer in 
connection with this transaction.  Seller will indemnify, save harmless and 
defend Buyer from any liability, cost, or expense arising out of or connected 
with any claim for any commission or compensation made by any person or 
entity claiming to have been retained or contacted by Seller in connection 
with this transaction.  This indemnity provision will survive the Closing or 
any earlier termination of this Agreement.

     15.      SELLER'S WARRANTIES AND REPRESENTATIONS.  Seller makes the 
following representations and warranties and acknowledges that Buyer will 
rely on such representations and warranties in acquiring the Property, 
provided that liability for any breach is subject to Sections 8.1.2 and 24.13
hereof:

     15.1     NON-FOREIGN ENTITY.  Seller is not a "foreign person" within 
the meaning of Section 1445(f)(3) of the Internal Revenue Code.

     15.2     HAZARDOUS SUBSTANCES.  To Seller's Actual Knowledge, since the 
date of Seller's acquisition of the Property, no Hazardous Substances are now 
or have been used, stored, generated or disposed of on or within the Property 
except in the normal course of use and operation of the Property and in 
compliance with all applicable Environmental Laws.

     15.3     CLEAN-UP.  To Seller's Actual Knowledge, since the date of 
Seller's acquisition of the Property, there are and have been no federal, 
state or local enforcement, clean-up, removal, remedial or other governmental 
or regulatory actions instituted or completed affecting the Property, other 
than such other matters as may otherwise be disclosed in any Environmental 
Audit or in any other documents provided or made available to Buyer.

     15.4     CLAIMS.  To Seller's Actual Knowledge, there are no outstanding 
claims that have been made by any third party against Seller relating to any 
Hazardous Substances on or within the Property.

     15.5     MEMBERSHIPS.  To Seller's Actual Knowledge, the list of members 
and the status of the payment of the membership dues for such members set 
forth in Exhibit F hereto are true, accurate and complete in all material 
respects.

                                     15.

<PAGE>

     The provisions of this Section 15 shall no longer bind Seller if this
Agreement expires or is terminated for any reason, or if the Closing
contemplated hereunder does not occur.


     16.      PRE-CLOSING COVENANTS.  So long as this Agreement remains in 
full force and effect:

     16.1     NO TRANSFERS.  Without the prior written consent of Buyer, 
Seller will not convey any interest in the Property and will not subject the 
Property to any additional liens, encumbrances, covenants, conditions, 
easements, rights of way or similar matters after the date of this Agreement, 
except as may be otherwise provided for in this Agreement, which will not be 
eliminated prior to the Close of Escrow.  Notwithstanding the foregoing, 
Seller may continue to sell golf course in the regular course of business.

     16.2     NO ALTERATIONS.  Seller will not make any material alterations 
to the Property without Buyer's consent, which will not be unreasonably 
withheld or delayed.

     16.3     MAINTENANCE.  Seller will maintain the Property in 
substantially the same condition as it is in, as of the date of this 
Agreement, and manage the Property in accordance with Seller's established 
practices.

     16.4     OBLIGATIONS UNDER CONTRACTS.  Seller will keep and perform all 
of the obligations to be performed by Seller under any contracts affecting 
the Property.  Without prior written consent of Buyer, which will not be 
unreasonably withheld or delayed, Seller will not enter into any contract or 
agreement providing for the provision of goods or services to or with respect 
to the Property or the operation thereof unless such contracts or agreements 
can be terminated without penalty by the Closing Date.  Seller will not enter 
into any new leases for any portion of the Property.

     16.5     EXPENDITURES.  Seller will incur only expenditures necessary 
for the day-to-day operation and maintenance of the Property, and will not 
incur capital expenditures or liabilities not in the ordinary course of 
business.  Seller shall retain all Other Assets in Seller's possession on or 
after the date hereof except for payment of such permitted liabilities and 
expenditures.

     17.      CONDEMNATION AND DESTRUCTION.                                  

     17.1     EMINENT DOMAIN OR TAKING.  If proceedings under a power of 
eminent domain relating to the Property or any part thereof are commenced 
prior to Close of Escrow, Seller will promptly inform Buyer in writing.

              (a)  If such proceedings involve the taking of title to all or 
a material interest in the Property, Buyer may elect to terminate this 
agreement by notice in writing sent within 10 DAYS of Seller's written notice 
to Buyer, in which case neither party will have any further obligation to or 
rights against the other except any rights or obligations of either party 
which are expressly stated to survive termination of this Agreement.


                                     16.

<PAGE>

              (b)  If the proceedings do not involve the taking of title to all 
or a material interest in the Property, or if Buyer does not elect to 
terminate this Agreement, this transaction will be consummated as described 
herein and any award or settlement payable with respect to such proceeding 
will be paid or assigned to Buyer upon Close of Escrow.

              (c)  If this sale is not consummated for any reason, any 
condemnation award or settlement will belong to Seller.

     17.2     DAMAGE OR DESTRUCTION.  Except as provided in this Section, 
prior to the Close of Escrow the entire risk of loss of damage by earthquake, 
flood, landslide, fire or other casualty is borne and assumed by Seller.  If, 
prior to the Close of Escrow, any part of the improvements is damaged or 
destroyed by earthquake, flood, landslide, fire or other casualty, Seller 
will promptly inform Buyer of such fact in writing and advise Buyer as to the 
extent of the damage and whether it is, in Seller's reasonable opinion, 
"MATERIAL" or not "MATERIAL".

              (a)  If such damage or destruction is  "MATERIAL", Buyer has the 
option to terminate this Agreement upon written notice to the Seller given 
not later than 10 DAYS after receipt of Seller's written notice to Buyer 
advising of such damage or destruction.

              (b)  For purposes hereof, "MATERIAL" is deemed to be any damage 
or destruction to the Improvements where the cost of repair or replacement is 
estimated to be more than 25% of the Exchange Value of the Property and will 
take more than 60 DAYS to repair.

              (c)  If this Agreement is so terminated, the provisions of 
Section 5 will govern.

              (d)  If Buyer does not elect to terminate this Agreement, or if 
the casualty is not material, Seller will reduce the Exchange Value by the 
value reasonably estimated by Seller to repair or restore the damaged portion 
of the improvements, less any sums expended by Seller to make emergency 
repairs to the Improvements or the Property or otherwise protect the physical 
condition of the Improvements or the Property, and this transaction will 
close pursuant to the terms of this Agreement.

              (e)  If the damage is not material, Seller's notice to Buyer of 
the damage or destruction will also set forth Seller's reduced Exchange Value 
and Seller's allocation of value to the damaged portion of the Improvements.  
If Buyer does not accept Seller's reduced Exchange Value, Buyer's sole remedy 
will be to terminate this Agreement.

              (f)  Whether or not the sale of the Property is consummated 
hereunder, all rights to insurance claims or proceeds in respect of damage or 
destruction to the Improvements occurring prior to the Close of Escrow will 
belong to Seller.

     18.      UTILITIES AND DEPOSITS:                                         

     18.1     UTILITIES.  Seller will notify all utility companies servicing 
the Property of the sale of the Property to Buyer and will notify the utility 
companies that all utility bills henceforth are to be sent to Buyer.  Buyer 
shall be entitled to receive any and all refunds of all utility deposits


                                     17.
<PAGE>

held by utility companies and Seller will assign to Buyer all of Seller's 
right, title and interest in any such utility deposits.

     18.2     REFUNDABLE DEPOSITS.  To the extent there exists any refundable 
deposits made in connection with the development of the Property prior to the 
Closing ("Refundable Deposits"), Seller shall assign to Buyer all of Seller's 
right, title and interest in and to such Refundable Deposits.

     19.      EMPLOYEES:                                                      

     19.1     TERMINATION OF EMPLOYEES.                                       

              (a)  Effective no later than Closing, the Company will 
completely and irrevocably terminate all agreements, contracts, arrangements, 
commitments and other obligations pertaining to employment or in the nature 
of employment contracts with all persons working at the Property, whether 
denominated as "employees" or otherwise (the "Terminated Persons") (such 
terminations by Seller are referred to collectively as the "Terminations").

              (b)  All wages, salary, accrued fringe benefits (including 
accrued vacation pay), severance payments (if any), payments required by 
Consolidated Omnibus Budget Reconciliation Act of 1986, as amended, and other 
liabilities, compensation or amounts owed to Terminated Persons shall be 
fully paid by Seller at or prior to Closing, except as follows:

                    (i)  All Terminated Persons to whom Buyer is offering new 
employment who are entitled to accrued vacation pay as of Closing shall be 
given the option of (x) being paid their accrued vacation pay in cash by 
Seller immediately after Closing, or (y) if they accept the offer of new 
employment with Buyer, having a credit for their accrued vacation time 
included as a fringe benefit to which they would be entitled upon commencing 
employment with Buyer, subject to the policies and procedures of Buyer.

                   (ii)  Terminated Persons who elect the first option 
specified in Section 5.1 (b)(i) (or who do not accept the offer of new 
employment with Buyer) shall be paid their accrued vacation pay by Seller 
immediately after Closing.

              (c)  The notification to the employees of the option provided 
in Section 19.1(a) shall be in a form mutually agreeable to Buyer and Seller.

              (d)  Seller shall grant Buyer reasonable opportunities to 
communicate with all employees of the Company prior to the Closing for 
purposes of allowing Buyer to convey offers of employment, for confirming the 
terms of such employment, and for purposes related thereto.

     19.2     NO AGREEMENTS OR LIABILITY.  Buyer does not agree to adopt or 
to continue in effect the terms and conditions of any collective bargaining 
agreement between Seller and any labor organization or of any employment 
contract between Seller and any employee of Seller.  Buyer further does not 
agree to retain any or all of the current employees of Seller or to maintain 
existing staffing levels or job classifications.  In the event that Buyer 
decides to make offers of


                                     18.
<PAGE>

employment to any or all of the current employees of seller, Buyer reserves 
the right to establish the terms of such offers of employment and does not 
agree to maintain or continue in effect any or all of the current terms and 
conditions of employment of such employees or to give them seniority or 
service credit of any kind for their prior employment.

     19.3     INDEMNITY.  Seller shall indemnify and hold buyer harmless from 
any liability, claims, costs, expenses, including attorney fees and 
litigation costs, arising out of or related to the employment of the 
Terminated Persons with Seller or arising out of or related to the 
Terminations.

     20.      MEDIATION OF DISPUTES: No party to this Agreement shall 
initiate any litigation against any other party to this Agreement concerning, 
any controversy or claim arising out of or relating to this Agreement or any 
agreements or instruments relating hereto or delivered in connection 
herewith, including, but not limited to, any claim based on or arising from 
an alleged tort, unless and until (i) at least 60 days before the same shall 
be filed, a complete copy of each of the summons and complaint (and/or any 
other documentation required to initiate such litigation) to be filed by the 
complaining party shall have been delivered to the other party or parties to 
any such dispute, and (ii) the complaining party has made itself available to 
meet in Los Angeles, California with the other party or parties for no more 
than 3 business days of non-binding mediation.  Until and unless such 
mediation has taken place, the complaining party must give notice to the 
non-complaining party that it will, and then it must, make itself available 
for such mediation during at least 20 business days during the 60 days before 
the date on which such summons and complaint will be filed.

     21.      ARBITRATION OF DISPUTES:  ANY CONTROVERSY OR CLAIM ARISING OUT 
OF OR RELATING TO THIS AGREEMENT OR ANY AGREEMENTS OR INSTRUMENTS RELATING 
HERETO OR DELIVERED IN CONNECTION HEREWITH, INCLUDING, BUT NOT LIMITED TO A 
CLAIM BASED ON OR ARISING FROM AN ALLEGED TORT WILL, AT THE REQUEST OF ANY 
PARTY, BE DETERMINED BY ARBITRATION IN ACCORDANCE WITH THE FEDERAL 
ARBITRATION ACT (9 U.S.C. SECTION 1 ET SEQ.) UNDER THE AUSPICES AND RULES OF 
THE AMERICAN ARBITRATION ASSOCIATION ("AAA").  THE AAA WILL BE INSTRUCTED BY 
EITHER OR BOTH PARTIES TO PREPARE A LIST OF THREE (3) JUDGES WHO HAVE RETIRED 
FROM THE SUPERIOR COURT OF THE STATE OF CALIFORNIA, A HIGHER CALIFORNIA COURT 
OR ANY FEDERAL COURT.  WITHIN 10 DAYS OF RECEIPT OF THE LIST, EACH PARTY MAY 
STRIKE 1 NAME FROM THE LIST.  THE AAA WILL THEN APPOINT THE ARBITRATOR FROM 
THE NAME(S) REMAINING ON THE LIST.  THE ARBITRATION WILL BE CONDUCTED IN SAN 
FRANCISCO, LOS ANGELES OR SAN DIEGO, WHICHEVER IS THE CLOSEST CITY TO THE 
NEXUS OF THE DISPUTE.  ANY CONTROVERSY IN INTERPRETATION OR ENFORCEMENT OF 
THIS PROVISION OR WHETHER A DISPUTE IS ARBITRABLE, WILL BE DETERMINED BY THE 
ARBITRATOR.  JUDGMENT UPON THE AWARD RENDERED BY THE ARBITRATOR MAY BE 
ENTERED IN ANY COURT HAVING JURISDICTION.  THE INSTITUTION AND MAINTENANCE OF 
AN ACTION FOR JUDICIAL RELIEF OR IN PURSUIT OF AN ANCILLARY REMEDY DOES NOT 
CONSTITUTE A WAIVER OF THE RIGHT OF ANY 

                                     19.
<PAGE>

PARTY, INCLUDING THE PLAINTIFF, TO SUBMIT THE CONTROVERSY OR CLAIM TO 
ARBITRATION.

NOTICE:       BY INITIALING IN THE SPACE BELOW YOU ARE AGREEING TO HAVE ANY
DISPUTE ARISING OUT OF THE MATTERS INCLUDED IN THE 'ARBITRATION OF DISPUTES'
PROVISION DECIDED BY NEUTRAL ARBITRATION AS PROVIDED BY CALIFORNIA LAW AND YOU
ARE GIVING UP ANY RIGHTS YOU MIGHT POSSESS TO HAVE THE DISPUTE LITIGATED IN A
COURT OR BY JURY TRIAL.  BY INITIALING IN THE SPACE BELOW YOU ARE GIVING UP YOUR
JUDICIAL RIGHTS TO DISCOVERY AND APPEAL UNLESS SUCH RIGHTS ARE SPECIFICALLY
INCLUDED IN THE "ARBITRATION OF DISPUTES" PROVISION.  IF YOU REFUSE TO SUBMIT TO
ARBITRATION AFTER AGREEING TO THIS PROVISION, YOU MAY BE COMPELLED TO ARBITRATE-
UNDER THE AUTHORITY OF THE CALIFORNIA CODE OF CIVIL PROCEDURE.  YOUR AGREEMENT
TO THIS ARBITRATION PROVISION IS VOLUNTARY.

     WE HAVE READ AND UNDERSTAND THE FOREGOING AND AGREE TO SUBMIT DISPUTES
ARISING OUT OF THE MATTERS INCLUDED IN THE ARBITRATION OF DISPUTE PROVISION TO
NEUTRAL ARBITRATION.

      Buyer's Initials                 Seller's Initials 
                       ---------                         ----------

     22.      NOTICES:  All notices or other communications required or 
permitted hereunder must be in writing, and must be personally delivered 
(including by means of professional messenger service) or sent by overnight 
courier, or sent by registered or certified mail, postage prepaid, return 
receipt requested to the addresses set forth in Section 1 hereof All notices 
sent by mail will be deemed received 2 days after the date of mailing and all 
notices sent by other means permitted herein shall be deemed received on the 
earlier of the date delivered or the date on which delivery is refused.

     23.      ASSIGNMENT:  Neither party shall have the right to assign this 
Agreement without the other party's prior written consent.

     24.      MISCELLANEOUS:                                       

     24.1     COUNTERPARTS.  This Agreement may be executed in counterparts.

     24.2     PARTIAL INVALIDITY.  If any term or provision of this Agreement 
will be deemed to be invalid or unenforceable to any extent, the remainder of 
this Agreement will not be affected thereby, and each remaining term and 
provision of this Agreement will be valid and be enforced to the fullest 
extent permitted by law.

     24.3     POSSESSION OF THE PROPERTY.  Seller will deliver possession of 
the Property to Buyer upon the Close of Escrow.


                                     20.
<PAGE>

     24.4     WAIVERS.  No waiver of any breach of any covenant or provision 
contained herein will be deemed a waiver of any preceding or succeeding 
breach thereof, or of any other covenant or provision contained herein.  No 
extension of time for performance of any obligation or act will be deemed an 
extension of the time for performance of any other obligation or act except 
those of the waiving party, which will be extended by a period of time equal 
to the period of the delay.

     24.5     SUCCESSORS AND ASSIGNS.  This Agreement is binding upon and 
inures to the benefit of the permitted successors and assigns of the parties 
hereto.

     24.6     PROFESSIONAL FEES.  In the event of the bringing of any action, 
arbitration or suit by a party hereto against another party hereunder by 
reason of any breach of any of the covenants, agreements or provisions on the 
part of the other party arising out of this Agreement, then in that event the 
prevailing party will be entitled to have the recovery of and from the other 
party all costs and expenses of the action, mediation or suit, actual 
attorneys' fees, witness fees and any other professional fees resulting 
therefrom.

     24.7     ENTIRE AGREEMENT.  This Agreement (including all Exhibits 
attached hereto) constitutes the entire contract between the parties hereto 
with respect to the subject matter hereof and may not be modified except by 
an instrument in writing signed by the party to be charged.

     24.8     TIME OF ESSENCE.  Seller and Buyer hereby acknowledge and agree 
that time is strictly of the essence with respect to each and every term, 
condition, obligation and provision hereof.

     24.9     CONSTRUCTION.  Seller and Buyer and their respective advisors 
believe that this Agreement is the product of all of their efforts, that it 
expresses their agreement and that it should not be interpreted in favor of 
or against either Buyer or Seller. The parties further agree that this 
Agreement will be construed to effectuate the normal and reasonable 
expectations of a sophisticated seller and buyer.

     24.10    GOVERNING LAW.  The parties hereto expressly agree that this 
Agreement will be governed by, interpreted under, and construed and enforced 
in accordance with the laws of the State of California.

     24.11    WEAR AND TEAR.  Buyer specifically acknowledges that seller 
will continue to use the Property in the course of its business and accepts 
the fact that reasonable wear and tear will occur after the date of this 
Agreement.  Buyer specifically agrees that Seller is not responsible for 
repairing such reasonable wear and tear and that Buyer is prohibited from 
raising such wear and tear as a reason for not consummating this transaction 
or for requesting a reduction in the Exchange Value.

     24.12    NO RECORDATION.  NO memorandum or other document relating to 
this Agreement will be recorded without the prior written consent of Seller, 
and any such consent or approval will be conditioned upon Buyer providing 
Seller with a quitclaim deed fully executed and


                                     21.
<PAGE>

acknowledged by Buyer, quitclaiming any and all interests that it may have in 
the Property to Seller, which quitclaim deed Seller may record in the event 
that this Agreement is terminated or the transaction contemplated herein is 
not consummated.

     24.13    SURVIVAL.  All obligations of the parties contained herein 
which by their terms do not arise until after the Close of Escrow and any 
other provisions of this Agreement which by their terms survives the Close of 
Escrow, shall survive the Close of Escrow.  Notwithstanding anything to the 
contrary contained in this Agreement, the representations and warranties 
contained in this Agreement shall survive the Closing for a period of 1 year; 
provided that any claims by one party hereto must be made in writing to the 
other party within the 1 year period.

     24.14    DISCLAIMER.  Nothing herein creates any right or remedy for the 
benefit of any person not a party hereto, nor creates a fiduciary 
relationship, an agency or a partnership.  All obligations of the parties 
contained herein which by their terms do not arise until after the Close of 
Escrow and any other provisions of this Agreement which by their terms 
survives the Close of Escrow, shall survive the Close of Escrow.

     24.15    WAIVER OF JURY TRIAL.  EACH PARTY, ACTING WITH KNOWLEDGE OF ITS 
RIGHTS AFTER A FULL OPPORTUNITY TO CONSULT WITH COUNSEL, VOLUNTARILY WAIVES 
ALL RIGHTS TO TRIAL BY JURY IN ALL PROCEEDINGS FOR WHICH A TRIAL BY JURY 
WOULD OTHERWISE BE AVAILABLE OR REQUIRED, AND WHICH INVOLVE ANY MATTER 
ARISING OUT OF OR CONNECTED WITH RIGHTS OR DUTIES UNDER, OR ENFORCEMENT OR 
INTERPRETATION OF, THIS AGREEMENT.


                                     22.
<PAGE>

     IN WITNESS WHEREOF, the parties hereto have executed this Agreement as of
the date and year hereinabove written.

 "SELLER":                               "BUYER":

 OCEANSIDE DEVELOPMENT, INC., A          YOSEMITE WOODS FAMILY RESORT, INC., A
 CALIFORNIA CORPORATION                  CALIFORNIA CORPORATION

 By:                                     By:                           
     ---------------------------------       ---------------------------------
 Its:                                    Its:                          
     ---------------------------------       ---------------------------------


 By:                                     By:                           
     ---------------------------------       ---------------------------------
 Its:                                    Its:                          
     ---------------------------------       ---------------------------------


 AHWAHNEE GOLF COURSE AND RESORT, INC.,
 A CALIFORNIA CORPORATION

 By:                           
     --------------------------------- 
 Its:                          
     --------------------------------- 

 Agreed to and accepted by Escrow
 Holder:
                               
      --------------------------------- 

 By:                           
      --------------------------------- 
 Its:                          
      --------------------------------- 

                                      23.
<PAGE>
                                          
                                     EXHIBIT A
                                          
                                          
                                 LEGAL DESCRIPTION



















                                      24.
<PAGE>


                                     EXHIBIT B
                                          
                                    FORM OF DEED

RECORDING REQUESTED BY,
WHEN RECORDED MAIL TO:


Arter & Hadden LLP
725 South Figueroa Street, Suite 3400
Los Angeles, California 90017
Attn:         Bruce H. Newman, Esq.


_____________________________________
(Above Space For Recorder's Use Only)



                                     GRANT DEED

     In accordance with Section 11932 of the California Revenue and Taxation
Code, Grantor has declared the amount of transfer tax which is due by a separate
statement which is not being recorded with this Grant Deed.

     FOR A VALUABLE CONSIDERATION, RECEIPT OF WHICH IS HEREBY ACKNOWLEDGED,
_________________________ ("Grantor"), hereby grants to YOSEMITE WOODS FAMILY
RESORT, INC., A CALIFORNIA CORPORATION ("Grantee"), the real property in the
County of Madera, State of California, and described in Exhibit A attached
hereto and made a part hereof


DATED: _____________________, 1998


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

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



                                        By: 
                                            ------------------------
                                        Its: 
                                            ------------------------

MAIL TAX STATEMENTS TO:

                                      25.

<PAGE>

                                   ACKNOWLEDGMENT

STATE OF CALIFORNIA           )
                              )  ss.
COUNTY OF ____________________)



     On ________________, before me ______________________________________,
personally appeared ___________________, personally known to me (or proved to me
on the basis of satisfactory evidence) to be the person(s) whose name(s) is/are
subscribed to the within instrument and acknowledged to me that he/she/they
executed the same in his/her/their authorized capacity(ies), and that by
his/her/their signature(s) on the instrument the person(s), or the entity upon
behalf of which the person(s) acted, executed the instrument.

     Witness my hand and official seal.



- ----------------------------------
Notary Public in and for said
County and State                         [SEAL]




                                      26.

<PAGE>

Document No. ________________________   Date Recorded_______________________


              STATEMENT OF TAX DUE AND REQUEST THAT TAX DECLARATION NOT BE MADE
              A PART OF THE PERMANENT RECORD IN THE OFFICE OF THE COUNTY
              RECORDER


              (Pursuant to Section 11932 R&T Code)


To:           Registrar-Recorder
              County of ________________


Request is hereby made in accordance with the provisions of the Documentary 
Transfer Tax Act that the amount of tax due not be shown on the original 
document which names:

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

(as grantor)

and


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

(as grantee)

Property described in the accompanying document is located in
(   ) unincorporated area or (x) City of _________________________.

The amount of tax due on the accompanying document is $______________.

_______       Computed on full value of property conveyed, or

_______       Computed on full value less liens and encumbrances remaining at
              time of sale.

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

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


By:
    ---------------------------------
Its:
    ---------------------------------

                                      27.

<PAGE>

                                     EXHIBIT C
                                          
                             Seller's FIRPTA Affidavit
                                          
                        CERTIFICATION OF NON-FOREIGN STATUS

     Section 1445 of the Internal Revenue Code provides that a transferee of 
a U.S. real property interest must withhold tax if the transferor is a 
foreign person. To inform the transferee that withholding of tax is not 
required upon the disposition of a U.S. real property interest by 
_____________________________ ("TRANSFEROR"), each of the undersigned hereby 
certifies the following on behalf of Transferor:

     1.       Transferor is not a foreign corporation, foreign partnership,
foreign trust and foreign estate (as those terms are defined in the Internal
Revenue Code and Income Tax Regulations);

     2.       Transferor's U.S. employer identification number is 
_________________; and

     3.       Transferor's office address is _______________________________, 
_________________________________.  

     Transferor understands that this certification may be disclosed to the
Internal Revenue Service by transferee and that any false statement contained
herein could be punished by fine, imprisonment or both.

     Under penalties of perjury each of the undersigned declares that he has
examined this certification and to the best of his knowledge and belief it is
true, correct and complete, and he further declares that he has authority to
sign the document on behalf of the Transferor.


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

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



                                        By: 
                                            ------------------------
                                        Its: 
                                            ------------------------

                                      28.

<PAGE>

                                     EXHIBIT D
                                          
                             ASSIGNMENT AND ASSUMPTION
                                         OF
                                     AGREEMENTS

     
THIS ASSIGNMENT AND ASSUMPTION OF AGREEMENTS (this "Assignment") is executed as
of ___________, but effective as of the Effective Date (as hereinafter defined),
by and among AHWAHNEE GOLF COURSE & RESORT, INC., a California corporation (the
"COMPANY"), OCEANSIDE DEVELOPMENT, INC., a California corporation ("Oceanside")
(the Company and Oceanside being referred to collectively as "ASSIGNOR"), and
YOSEMITE WOODS FAMILY RESORT, INC., a California corporation ("Assignee"), with
reference to the following facts:
                                          
                                     RECITALS:

     A.       Assignor holds title to that certain real property commonly known
as "Ahwahnee Golf Course and Resort", located in the County of Madera, State of
California, as more particularly described on Exhibit "A" attached hereto and
incorporated herein by reference (the "Property"), holds title to the Property.

     B.       Concurrently herewith, Assignor has executed that certain Grant
Deed conveying and granting to Assignee the Property.

     C.       As part of the transfer and conveyance of the Property to
Assignee, Assignor has agreed to transfer, assign, grant and convey to Assignee
all of its right, title and interest in and to all agreements relating to the
Property, on the terms and conditions herein contained.

     NOW, THEREFORE, in consideration of the foregoing Recitals, which Recitals
are by this reference incorporated herein, and for other good and valuable
consideration, the receipt and sufficiency of which are hereby acknowledged, the
parties hereto agree as follows:

     1.       ASSIGNMENT.  Assignor hereby grants, assigns, transfers, sets
over, sells, conveys and delivers to Assignee all of Assignor's right, title,
interest, benefits and privileges under the agreements relating to the Property
which are set forth in Exhibit "B" attached hereto and made a part hereof
(collectively, the "Agreements").  The assignment provided for in this Section 1
is effective concurrently with the transfer of the Property from Assignor to
Assignee (the "Effective Date").

     2.       ASSIGNEE'S ASSUMPTION AND INDEMNIFICATION.  Assignee hereby
accepts the assignment from Assignor, assumes and agrees to perform all duties
and obligations of Assignor under the terms of the Agreements which are required
to be performed on or after the Effective Date and agrees to indemnify, defend
and hold harmless Assignor from any and all liability, loss, damage, claim, cost
and expense (including, without limitation, reasonable attorneys' fees and

                                      29.

<PAGE>

costs) arising or accruing out of a failure of Assignee to perform its
obligations under the Agreements to be performed on and after the Effective
Date.

     3.       DELIVERIES; REPORTS.  On or before the Effective Date, Assignor
shall deliver to Assignee the original Agreements or if such original Agreements
are not in Assignor's possession, certified copies of such Agreements.  Assignor
shall furnish and deliver to Assignee, promptly after receipt thereof,
duplicates or copies of all reports, notices, requests, demands, declarations,
certificates or other instruments hereafter received by Assignor and relating to
the Agreements.  Assignee's address for receipt of the foregoing is
________________________ ____________________________________________________.  

     4.       FURTHER ASSURANCES.  Assignor and Assignee shall execute,
acknowledge and deliver all such instruments and take all such action as may be
necessary to further assure to Assignee the rights assigned hereby and the full
benefits hereof and to preserve and protect this Assignment and all of the
rights, powers and remedies of Assignee provided for herein.

     5.       SUCCESSORS AND ASSIGNS.  This Assignment shall be binding upon and
inure to the benefit of the successors and assigns of the respective parties
hereto.

     6.       GOVERNING LAW.  This Assignment shall be governed by, and
construed in accordance with, the laws of the State of California.

     7.       COUNTERPARTS.  This Assignment may be executed in several
counterparts, each of which shall be an original, but all of which taken
together shall constitute one and the same instrument.

     IN WITNESS WHEREOF, Assignor and Assignee have executed this Assignment as
of the date first above written but effective as of the Effective Date.


ASSIGNOR:


ASSIGNEE:

                                      30.
<PAGE>

                                     EXHIBIT E
                                          
                 BILL OF SALE AND GENERAL ASSIGNMENT OF INTANGIBLES

     
This Bill of Sale and General Assignment of Intangibles is made as of the
____day of ________________, 1997 (this "Assignment"), by AHWAHNEE GOLF COURSE &
RESORT, INC., a California corporation (the "COMPANY"), OCEANSIDE DEVELOPMENT,
INC., a California corporation ("OCEANSIDE"), (the Company and Oceanside being
referred to collectively as "ASSIGNOR"), to YOSEMITE WOODS FAMILY RESORT, INC.,
a California corporation ("Assignee").
                                          
                                          
                                   R E C I T A L
     

Assignee and Assignor have entered into an Agreement of Purchase and Sale and
Joint Escrow Instructions dated ___________________, 1998 ("Agreement of
Purchase and Sale") under which Assignee has agreed to purchase from Assignor,
that certain real property and all buildings, structures and improvements on
said real property commonly identified as _______________, ___________________,
State of California and legally described on Exhibit A attached hereto (the
"Property").
                                          
                                TERMS AND CONDITIONS

     NOW THEREFORE, for good and valuable consideration, the receipt and 
sufficiency of which is hereby acknowledged, the parties agree as follows:

     1.       Assignor hereby assigns, transfers and sets over unto Assignee,
its successors and assigns, all personal property of Seller, if any, located on
and used in connection with the operation of the improvements on the Property
(the "Personal Property").  Buyer accepts such Personal Property in its "AS-IS"
condition and "WITH ALL FAULTS".  Seller specifically disclaims all express or
implied warranties regarding the existence or condition of, or title to, such
Personal Property, including without limitation the implied warranties of
merchantability and suitability for a particular purpose.

     2.       Assignor hereby assigns, transfers and sets over unto Assignee,
its successors and assigns, all of its right, title and interest in and to the
following ("General Intangibles") if, and only to the extent, that the General
Intangibles exist and Assignor has the right to so transfer them:

              (A)  All of Assignor's right, title and interest in and to all 
intangible property used, owned or issued solely in connection with the 
property, including but not limited to, all licenses, permits, certificates 
of occupancy, approvals, maps, dedications, subdivision maps and entitlements 
issued, approved or granted by any governmental agencies or instrumentalities 
having any jurisdiction over the Property (the "Authorities") or otherwise in 
connection with the 


                                     31.
<PAGE>

Property; all development rights, conditional use permits, variances, "floor 
area ratio" development rights and other intangible rights, titles, 
interests, privileges and appurtenances owned by Assignor and related to or 
issued in connection with the Property and/or its use, occupancy, operation 
and/or development; all licenses, consents, easements, rights of way, and 
approvals required from private parties to make use of utilities and to 
insure vehicular and pedestrian ingress and egress to the Property; and any 
pending applications or requests as to any of the foregoing;

              (B)  All building plans, specifications and drawings, 
engineering, and other documents prepared in connection with the 
construction, reconstruction, maintenance, repair, or operation any 
improvements on the Property (the "Improvements");

              (C)  All warranties and guarantees relating to the workmanship, 
construction, installation materials, and design of the improvements and the 
personal property situated on the Property, including but not limited to 
those made by or received from any third party with respect to any building, 
building component, structure, fixture, machinery, equipment or material 
situated on, contained in any building or other improvement situated on, or 
comprising a part of any building or other improvement situated on any part 
of the Property;

              (D)  All rights, claims or awards benefiting the Property;

              (E)  All prepaid fees and fee credits, and all of Seller's 
right, title and interest in and to refundable deposits, bonds and other 
collateral furnished in connection with development of the Property; and

              (F)  All rights and general intangibles now owned by Assignor 
solely in connection with the Property and any improvement and/or fixture 
located on the Property, including, without limitation, the rights to hold, 
use, sell and transfer the Property and Improvements and general intangibles.

     3.       Assignor hereby covenants that it will, at any time and from 
time to time upon written request therefor, execute and deliver to Assignee, 
its successors and assigns any new or confirmatory instruments and take such 
further acts as Assignee may reasonably request to fully evidence the 
assignment contained herein and to enable Assignee, its successors and 
assigns to fully realize and enjoy the rights and interests assigned hereby.

     4.       Assignee hereby accepts the foregoing assignment.

     5.       Assignor hereby represents and warrants to Assignee that it has
not previously assigned or hypothecated its interest in the foregoing described
General Intangibles; however, Assignee shall have no claims or rights against
Assignor, and Assignor shall have no obligation or liability to Assignee for any
General Intangibles described herein which do not exist, or which Assignor does
not have the right to transfer to Assignee.
     

                                     32.

<PAGE>

     6.       This Assignment shall be binding upon and inure to the benefit of
the legal representatives, assigns, or successors in interest of the Assignor
and Assignee.

     IN WITNESS WHEREOF, the Assignor has executed this Assignment as of
__________________, 1997.


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

                                      ---------------------------------
                               
                                   By:
                                       --------------------------------
                                   Its:
                                       --------------------------------


                                     33.
<PAGE>

                                     EXHIBIT F
                                          
                                  MEMBERSHIP LISTS

1.      Golf Course.
        ------------


     Type of Membership           Member Name               Status of Dues




TOTAL MEMBERS: _______


                                     34.
<PAGE>

                                     EXHIBIT G
                                          
                          PAYABLES TO BE ASSUMED BY BUYER
                                          
                                          




                                     35.

<PAGE>
                                                                 EXHIBIT 4.2
                                          
                           AMERICAN FAMILY HOLDINGS, INC.
                              (A Delaware Corporation)
                                          
                                Warrant to Purchase
                               Shares of Common Stock

     1.   GRANT OF WARRANT.  For value received, American Family Holdings, Inc.,
a Delaware corporation ("Company"), hereby grants to _______________ or his
registered assigns ("Holder"), the right to purchase from the Company
("Warrant") _____ shares ("Shares") of Company Common Stock, $0.001 par value,
("Common Stock").  The per share exercise price for such Warrant shall be 80% of
the Average Trading Price for the Common Stock on the trading date of the
Warrant first becomes exercisable ("Exercise Price").  For purposes of this
Agreement, the term "Average Trading Price" means the average of the closing
trading prices for the Common Stock for the 20 consecutive trading days (whether
or not trades actually occur on such dates) prior to the date the Warrants first
become exercisable.

     2.   RIGHT AND MANNER OF EXERCISE.  This Warrant shall be exercisable for a
20 trading day period commencing on the first trading day of the first full week
after the six month anniversary of the Issuance Date (as herein defined) (the
"Exercise Period").  The Holder may elect to exercise this Warrant anytime
during the Exercise Period only as to all or any of the Shares by delivering
written notice of exercise to the Company (as provided in Section 11) in the
form attached hereto as Exhibit A accompanied by a certified or bank cashier's
check in an amount equal to the Exercise Price, as such may have been adjusted
pursuant to the terms of this Agreement, multiplied by the number of Shares
being purchased.  For purposes of this Agreement the term "Issuance Date" shall
mean fifth business day after the consummation of the Acquisition described in
the prospectus included in the Company's Registration Statement on Form S-4
filed by the Company with the U.S. Securities and Exchange Commission in October
1997.

     3.   RESERVATION AND AVAILABILITY OF SHARES.  The Company will at all times
reserve and keep available, free from preemptive rights, out of the aggregate of
its authorized but unissued shares of Common Stock for the purpose of enabling
it to satisfy any obligation to issue Shares upon exercise of this Warrant the
full number of Shares deliverable upon the exercise or conversion of the entire
outstanding amount of this Warrant.  Before taking any action which would cause
an adjustment pursuant to Section 5 reducing the Exercise Price, the Company
will take any corporate action which may, in the opinion of its counsel, be
necessary in order that the Company may validly and legally issue fully paid and
non-assessable Shares at the Exercise Price as so adjusted.  The Company
covenants that all Shares which may be issued upon exercise of this Warrant
will, upon issue, be fully paid and non-assessable and free from all taxes
liens, charges security interests with respect to the issue thereof

     4.   ISSUANCE OF SHARES AND NEW WARRANT.  If the purchase rights evidenced
by this Warrant are exercised, one or more certificates for the Shares shall be
issued as soon as practicable thereafter to the Holder exercising such rights. 
Upon such issuance, this Warrant will be cancelled and, if appropriate, reissued
reflecting the remaining number of Shares which may be purchased upon exercise
of the balance of this Warrant.

     5.   ADJUSTMENT OF EXERCISE PRICE/ANTI-DILUTION.  The Exercise Price and
the number and kind of securities purchasable upon the exercise of this Warrant
shall be subject to adjustment from time to time upon the happening of the
events enumerated in this Section 5.

          5.1. STOCK SPLITS AND COMBINATIONS.  If the Company shall at any time
subdivide or combine its outstanding Common Stock, or fix a record date for
payment of a dividend in Common Stock or other securities of the Company
exercisable, convertible or exchangeable for Common Stock (in which latter event
the maximum number of shares of Common Stock issuable upon the exercise,
conversion or exchange of such securities shall be deemed to have been
distributed), after that subdivision, combination or dividend, the number of
Shares shall be adjusted to that number of Shares which is determined by (A)
multiplying the number of shares of Common Stock purchasable immediately prior
to such adjustment by the Exercise Price in effect immediately prior to such
adjustment, and then (B) dividing that product by the Exercise Price in effect
immediately after such adjustment.  If the Company shall at any time subdivide
the outstanding shares of Common Stock or fix a record date for payment of a
dividend in Common Stock or other securities exercisable, convertible or
exchangeable into shares of Common Stock, the Exercise Price then in effect
immediately before that subdivision or dividend shall be proportionately
decreased, and, if the Company shall at any time combine the outstanding shares
of Common Stock, then the
<PAGE>

Exercise Price in effect immediately before that combination shall be 
proportionately increased.  Any adjustment under this Section 5.1 shall 
become effective at the close of business on the date the subdivision or 
combination becomes effective or the dividend is distributed.

          5.2  RECLASSIFICATION, EXCHANGE AND SUBSTITUTION.  If the Shares
issuable upon exercise of the Warrant shall be changed into the same or a
different number of shares of any other class or classes of securities, whether
by capital reorganization, reclassification, or otherwise (other than a
subdivision or combination or payment of dividend of securities provided for
above), the Holder of this Warrant shall, on its exercise, be entitled to
purchase for the same aggregate consideration, in lieu of the Shares which the
Holder would have become entitled to purchase but for such change, a number of
shares of such other class or classes of securities which such Holder would have
been entitled to receive as the holder of that number of Shares subject to
purchase by the Holder on exercise of this Warrant immediately before that
change.

          5.3  REORGANIZATIONS, MERGERS, CONSOLIDATIONS OR SALES OF ASSETS.  If
at any time there shall be a capital reorganization of the Common Stock (other
than a subdivision, combination, payment of dividend, reclassification or
exchange of Common Stock provided for above), or merger or consolidation of the
Company with or into another corporation, or the sale of the Company's
properties and assets as, or substantially as, an entirety to any other person,
then, as a part of such reorganization, merger, consolidation or sale, lawful
provision shall be made so that the Holder of this Warrant shall thereafter be
entitled to receive upon exercise of this Warrant, during the period specified
in this Warrant and upon payment of the Exercise Price then in effect, the
number of Shares or other securities or property of the Company, or of the
successor corporation resulting from such merger or consolidation, to which a
Holder of the Shares issuable upon exercise of this Warrant would have been
entitled in such capital reorganization, merger, or consolidation or sale if
this Warrant had been exercised immediately before that capital reorganization,
merger, consolidation, or sale.  In any such case, appropriate adjustment (as
determined in good faith by the Company's Board of Directors) shall be made in
the application of the provisions of this Warrant with respect to the rights and
interests of the Holder of this Warrant after the reorganization, merger,
consolidation, or sale such that the provisions of this Warrant (including
adjustment of the Exercise Price then in effect and number and kind of
securities purchasable upon exercise of this Warrant) shall be applicable after
that event in relation to any securities purchasable after that event upon
exercise of this Warrant.

          5.4  MINIMUM EXERCISE PRICE ADJUSTMENT.  No adjustment in the Exercise
Price shall be required unless such adjustment would require an increase or
decrease of at least one-half of one percent (0.005) or more of the Exercise
Price, provided, however, that any adjustments which by reason of this
Subsection 5.4 are not required to be made shall carried forward and taken into
account in any subsequent adjustment.  All calculations under this Section 5
shall be made to the nearest cent or to the nearest one-hundredth of a Share as
the case may be.

     6.   NOTICES TO HOLDER.  Upon any adjustment of the Exercise Price pursuant
to Section 5, the Company within 20 days thereafter shall cause to be given to
the Holder pursuant to Section 11 hereof written notice of such adjustment,
which notice shall set forth a brief statement of the facts requiring such
adjustment and set forth the computation by which such adjustment was made. 
Where appropriate, such notice may be given in advance and included as a part of
the notice required to be mailed under the other provisions of this Section 6.

          In the event of any of the following:

          6.1  the Company shall authorize the issuance to its holders of shares
of Common Stock of rights or warrants to subscribe for or purchase shares of
Common Stock or of any other subscription rights or warrants; or

          6.2  the Company shall authorize the distribution to all holders of
shares of Common Stock of evidences of its indebtedness or assets (other than
cash dividends not exceeding $0.01 per share of Common Stock payable during any
three-month period or distributions or dividends payable in shares of Common
Stock); or

          6.3  any consolidation or merger to which the Company is a party and
for which approval of any shareholder of the Company is required, or of the
conveyance or transfer of the properties and assets of the Company as, or
substantially as, an entirety, or of any reclassification or change of
outstanding shares of Common Stock issuable upon exercise of this Warrant (other
than a change in par value, or from par value to no par value, or from no par
value to par value, or as a result of a subdivision or combination); or

          6.4  the voluntary or involuntary dissolution, liquidation or winding
up of the Company; or

                                       2

<PAGE>

          6.5  the Company proposes to take any action (other than actions of 
the character described in Subsection 5.1 except as required under Subsection 
6.3 above) which would require an adjustment of the Exercise Price pursuant 
to  Section 5;

then the Company shall cause to be given to the Holder, at least 20 days (or ten
days in any case specified in Subsections 6.1 or 6.2 above) prior to the
applicable record date hereinafter specified, a written notice stating (i) the
date as of which the holders of record of shares of Common Stock to be entitled
to receive any such rights, warrants, or distribution is to be determined, or
(ii) the date on which any such consolidation, merger, conveyance, transfer,
dissolution, liquidation, or winding up is expected to become effective, and the
date as of which it is that holders of record of shares of Common Stock shall be
entitled to exchange their shares of Common Stock for securities or other
property, if any, deliverable upon such reclassification, consolidation, merger,
conveyance, transfer, dissolution, liquidation, or winding up.  The failure to
give the notice required by this Section 6 or any defect therein shall not
affect the legality or validity of any distribution, right, warrant,
consolidation, merger, conveyance, merger, dissolution, liquidation, or winding
up, or the vote upon any such action.

     7.   TRANSFERS.  The holder acknowledges that this Warrant and the Common
Stock underlying this Warrant have been registered with the Securities and
Exchange Commission (the "SEC") under the Securities Act of 1933, as amended
(the "Act").

     8.   FRACTIONAL SHARES.  No fractional shares of Common Stock shall be
issued in connection with any exercise of this Warrant.  In lieu of the issuance
of such fractional share, the Company shall make a cash payment equal to the
then fair market value of such fractional share as determined in good faith by
the Company's Board of Directors.

     9.   PRIVILEGE OF STOCK OWNERSHIP.  The Holder shall for all purposes be
deemed to have become the holder of record of Shares issued upon an exercise of
this Warrant on, and the certificate evidencing such Shares shall be dated, the
date upon which the holder presents to the Company a notice of an intent to
exercise this Warrant pursuant to Section 2 together with a certified or bank
cashier's check for the Exercise Price.  Prior to exercise of this Warrant, the
holder shall not be entitled to any rights as a shareholder of the Company,
including (without limitation) the right to vote, receive dividends or other
distributions, exercise preemptive rights or be notified of shareholder
meetings, and such holder shall not be entitled to any notice or other
communication concerning the business or affairs of the Company except as
otherwise provided herein.

     10.  SUCCESSORS AND ASSIGNS.  The terms and provisions of this Warrant
shall inure to the benefit of, and be binding upon the Company and the Holder
hereof and their respective successors and assigns.

     11.  NOTICES.  All notices, requests, demands and other communications
(collectively, "Notices") under this Warrant shall be in writing and shall be
deemed to have been duly given on the date of service if served personally on
the party to whom Notice is to be given, or on the third business day after the
date of mailing if mailed to the party to whom Notice is to be given, by first
class mail, registered to the Holder, at his address as shown in the Company
records; and if to the Company, at its principal office.  Any party may change
its address for purposes of this Section by giving the other party written
Notice of the new address in the manner set forth above.

     12.  GOVERNING LAW.  This Warrant shall be governed by and construed in
accordance with the laws of the State of Delaware without regard to principles
of conflicts of laws.

     13.  LOSS OR MUTILATION OF WARRANT.  Upon receipt of evidence reasonably
satisfactory to the Company regarding the loss, theft, mutilation or destruction
of this Warrant and upon delivery of appropriate indemnification with respect
thereto or upon surrender or cancellation of the mutilated Warrant, the Company
will make and deliver to the Holder a new Warrant of like tenor.

                                       3

<PAGE>

     14.  AMENDMENTS.  The Company may amend this Warrant without the consent of
Holders to cure ambiguities or to add provisions that enhance the rights of all
Holders, provided that the Company may not amend this Warrant to increase the
number of Shares issuable upon its exercise.  Adjustments pursuant to Section 5
hereof shall not be deemed amendments for this purpose.

Dated:  _______________, 199__                    AMERICAN FAMILY HOLDINGS, INC.
                                   
                                   
                                   
                                                  By 
                                                     --------------------------
                                                     David G. Lasker, President
                                   
                                   
                                   
                                                  By 
                                                     --------------------------
                                                     James N. Orth, Secretary

                                       4

<PAGE>

                                     ASSIGNMENT

FOR VALUE RECEIVED, the undersigned sell(s), assign(s), and transfer(s) unto
_______________________, of ___________________________, the right to purchase
__________ Shares evidenced by the within Warrant, and does hereby irrevocable
constitute and appoint __________________ to transfer such right on the books of
the Company, with full power of substitution.

DATED: ______________________, 199_
                              
- -----------------------------------
SIGNATURE
                                                                 
- -------------------------------------------------------------------------------
NOTICE:

The signature to this Assignment must correspond with the name as written 
upon the face of the within Warrant, in every particular, without alteration 
or enlargement or any change whatsoever.

                                       5

<PAGE>
                                     EXHIBIT A
                                          
                                  EXERCISE NOTICE

AMERICAN FAMILY HOLDINGS, INC.
4220 Von Karman Avenue
Suite 110
Newport Beach, California 92660

Gentlemen:

     The undersigned hereby elects to purchase, pursuant to the provisions of
the American Family Holdings, Inc. Warrant dated ______________, 1998 held by
the undersigned, _____ shares of the Common Stock of American Family Holdings,
Inc.

     A certified or cashier's check as payment of the purchase price of
$__________ per share of Common Stock (based on the average closing market price
of the Common Stock as defined in the Warrant) in U.S. funds required under such
Warrant accompanies this Exercise Notice.

DATED: _____________________ , 1999

Signature:              __________________________

Address:                __________________________
                        __________________________

Tax I.D. No.            __________________________


<PAGE>

                                                                   EXHIBIT 5.2
                          [Arter & Hadden LLP letterhead]

                                  October 6, 1998

                                                                   66944/66608

American Family Holdings, Inc.
4220 Von Karman Avenue
Suite 110
Newport Beach, California 92660

          Re:  REGISTRATION STATEMENT ON FORM S-4

Gentlemen:

      We have acted as special counsel to American Family Holdings, Inc. (the 
"Company") in connection with the preparation and filing with the Securities 
and Exchange Commission under the Securities Act of 1933, as amended, of a 
Registration Statement on Form S-4 (the "Registration Statement") relating to 
the public offering by the Company of up to 2,783,372 units, each unit 
consisting of one share of Common Stock and warrants to purchase three shares 
of Common Stock for a per share purchase price equal to 80% of the average 
closing market price for the 20 trading days before exercise, and the public 
offering by the Company of the 8,350,116 shares of Common Stock underlying 
the warrants which are a part of the units.

      In so acting, we have examined and relied upon the original or copies, 
certified or otherwise identified to our satisfaction, of such corporate 
records, documents, certificates, and other instruments, and such factual 
information otherwise supplied to us by the Company as in our judgment are 
necessary or appropriate to enable us to render the opinion expressed below.

      On the basis of and subject to the foregoing, we are of the opinion the 
units, when issued and sold pursuant to the Registration Statement and 
Prospectus, will, under the laws of the State of Delaware, upon payment 
therefor in accordance with the terms of the Registration Statement and the 
Prospectus, be duly and validly issued, fully paid, and non-assessable.  We 
consent to the use of this opinion as an exhibit to the Registration 
Statement and to the use of our name under the headings "Federal Income Tax 
Consequences" and "Legal Matters" in the Preliminary Prospectus forming a 
part of the Registration Statement.

                                   Very truly yours,

                                   /s/ Arter & Hadden LLP


<PAGE>

                                                                EXHIBIT 23.24
                          CONSENT OF INDEPENDENT AUDITORS



To the Stockholders and Directors of 
American Family Holdings, Inc. 

We hereby consent to the use in the Prospectus constituting a part of this 
Registration Statement on Form S-4 of our report dated July 17, 1998, 
relating to the financial statement of American Family Holdings, Inc., as of 
June 30, 1998; and our reports dated February 24, 1998 relating to the 
financial statements of the Oceanside Program, the Yosemite/Ahwahnee 
Programs, the Mori Point Program' the Sacramento/Delta Greens Program, the 
Cypress Lakes Program, the Palmdale/Joshua Ranch Program, the Esperanza 
Program and the Stacey Rose Programs for each of the two years in the period 
ended December 31, 1997, which are contained in that Prospectus.

We also consent to the reference to us under the caption "Experts" in the 
Prospectus

                                        BDO Seidman, LLP

                                        /s/ BDO Seidman, LLP

Los Angeles, California
October 6, 1998


<PAGE>

                                                                EXHIBIT 23.25
                                      CONSENT

     The undersigned hereby consents to the filing of its Fairness Opinion as 
an exhibit to the registration statement on Form S-4 filed by American Family 
Holdings, Inc. with the Securities and Exchange Commission (the "Registration 
Statement") and to the reference to us under the caption "Appraisals and 
Fairness Opinion" in the prospectus which is a part of the Registration 
Statement.

Dated:  October 6, 1998

                                   HOULIHAN VALUATION ADVISORS


                                   By     /s/ Bret Tack
                                     ----------------------------------------
                                   Print Name     Bret Tack           
                                             --------------------------------
                                   Title          Principal           
                                        -------------------------------------

<PAGE>

                                                                  Exhibit 23.26
                                      CONSENT

     The undersigned hereby consents to the filing of its real estate 
appraisals for the property identified below as an exhibit to the 
registration statement on Form S-4 filed by American Family Holdings, Inc. 
with the Securities and Exchange Commission (the "Registration Statement") 
and to the reference to us under the caption "Appraisals and Fairness 
Opinion" in the prospectus which is a part of the Registration Statement.

Dated:  September 4, 1998


Property: Stacey Rose A and B           RICHARD V . SPECK & ASSOCIATES
                                   


                                   By   /s/ Richard V. Speck               
                                     ----------------------------------
                                   Print Name     Richard V. Speck         
                                             --------------------------
                                   Title          Owner                    
                                        -------------------------------


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