SENIOR RETIREMENT COMMUNITIES INC
SB-2/A, 1998-04-07
NURSING & PERSONAL CARE FACILITIES
Previous: A I RECEIVABLES CORP, S-1/A, 1998-04-07
Next: US LEC CORP, S-1/A, 1998-04-07




<PAGE>

                                                  REGISTRATION NO.  333-45419
                                                                  ------------
   
        UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                     Washington, D.C. 20549
                                
                           FORM SB-2/A
    Registration Statement Under The Securities Act of 1933
                                
              SENIOR RETIREMENT COMMUNITIES, INC.
         (Name of small business issuer in its charter)
                                
<TABLE>
<S>                 <C>                   <C>
  Louisiana                  8261                  72-1394159
- ---------------         ---------------          --------------
(State or other        (Primary Standard       (I.R.S. Employer
jurisdiction of            Industrial          Identification Number)
incorporation or      Classification Code
organization)                Number)

</TABLE>

                       507 Trenton Street
                  West Monroe, Louisiana 71291
                         (318) 323-2115
                    -----------------------
                 (Address and telephone number
                of principal executive offices)
                                
                       507 Trenton Street
                  West Monroe, Louisiana 71291
                    -----------------------
            (Address of principal place of business
            or intended principal place of business)
                                
                   Joanne M. Caldwell-Bayles
                       507 Trenton Street
                  West Monroe, Louisiana 71291
                         (318) 323-2115
                    -----------------------
                  (Name, address and telephone
                  number of agent for service)
                                
                  Copies of communications to:
                                
                       Clay Carroll, Esq.
                     525 East Court Avenue
                   Jonesboro, Louisiana 71251
                         (318) 259-4184
                                
                     Michael G. Quinn, Esq.
                    154 North Topeka Street
                     Wichita, Kansas 67202
                         (316) 267-0377
                                
                         William Martin
                  MMR Investment Bankers, Inc.
                  550 North 159th Street East
                           Suite 300
                     Wichita, Kansas 67230
                         (316) 733-5081
                    -----------------------

<PAGE>

     Approximate date of commencement of proposed sale to the public: As soon
as practicable after this Registration Statement becomes effective.

     If this Form is filed to register additional securities for an offering
pusuant to Rule 462(b) under the Securities Act, please check the following box
and list the Securitis Act registration statement number of the earlier 
effective registration statement for the same offering. [_]

     If any of the securities being registered on this Form are to be offered
on a delayed or continuous basis pursuant to Rule 415 under the Securities Act
of 1933, check the following box. [X]

     If this Form is a post-effective amendment filed purusant to Rule 462(c)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement 
for the same offering. [_]

     If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box. [_]

                CALCULATION OF REGISTRATION FEE
==============================================================================
<TABLE>
<S>           <C>         <C>            <C>           <C>
                              Proposed       Proposed
 Title of       Dollar        maximum        maximum
securities      amount        offering       aggregate    
  being         to be        price per       offering       Amount of
registered    registered       unit           price (1)   registration fee  
- ----------     ----------    ---------      ----------      ----------
 First        $9,000,000       100%         $9,000,000      $2,727.27
Mortgage
 Bonds

</TABLE>
==============================================================================

(1)  The securities to be offered may be purchased in amounts of $250 or more.

THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR DATES
AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL FILE
A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION STATEMENT
SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF THE
SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION STATEMENT SHALL BECOME 
EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(A),
MAY DETERMINE.
==============================================================================
<PAGE>
                                 
              SENIOR RETIREMENT COMMUNITIES, INC.
                                
     CROSS-REFERENCE SHEET PURSUANT TO PART I OF FORM SB-2/A
                                
<TABLE>
<CAPTION>
            FORM SB-2/A ITEM                    PROSPECTUS CAPTION
           ---------------                      ------------------
<S>                                   <C>
1.   Front of Registration Statement      Front of Registration Statement;
     and Outside Front Cover Page of      Outside Front Cover Page
     Prospectus. . . . . . . . . . . .
2.   Inside Front and Outside Back        Inside Front and Outside Back Cover
     Cover Pages of Prospectus . . . .    Pages
3.   Summary Information and Risk         Prospectus Summary; Risk Factors
     Factors . . . . . . . . . . . . . 
4.   Use of Proceeds . . . . . . . . .    Prospectus Summary; Sources and Uses
                                          of Proceeds
5.   Determination of Offering Price      Not Applicable
6.   Dilution. . . . . . . . . . . . .    Not Applicable
7.   Selling Security Holders. . . . .    Not Applicable
8.   Plan of Distribution. . . . . . .    Prospectus Summary; Underwriting
9.   Legal Proceedings . . . . . . . .    Legal Proceedings
10.  Directors, Executive Officers,       Management
     Promoters and Control Persons . .
11.  Security Ownership of Certain        Principal Owners of the Company
     Beneficial Owners and Management
12.  Description of Securities . . . .    Description of Bonds
13.  Interest of Named Experts and        Legal Matters; Experts
     Counsel . . . . . . . . . . . . . 
14.  Disclosure of Commission             Not Applicable
     Position on Indemnification for
     Securities Act Liabilities. . . . 
15.  Organization within Last Five        Not Applicable
     Years . . . . . . . . . . . . . .
16.  Description of Business . . . . .    Prospectus Summary; Risk Factors;
                                          Sources and Uses of Proceeds;
                                          Business; Management; Certain
                                          Transactions; Principal Owners of the
                                          Company; The Company's Plan of
                                          Operation; Financial Statements
17.  Management's Discussion and
     Analysis of Plan of Operation . .    The Company's Plan of Operation
18.  Description of Property . . . . .    Description of Property
19.  Certain Relationships and            Certain Transactions
     Related Transactions. . . . . . .
20.  Market for Common Equity and         Not Applicable
     Related Stockholder Matters . . . 
21.  Executive Compensation. . . . . .    Management - Executive Compensation

22.  Financial Statements. . . . . . .    Financial Statements
23.  Changes in and Disagreements         Not Applicable
     with Accountants on Accounting
          and Financial Disclosure . .  
</TABLE>

================================================================================
<PAGE>

PROSPECTUS                                             Dated ______, 1998
                          $9,000,000.00

              SENIOR RETIREMENT COMMUNITIES, INC.
                                   
             Co-First Mortgage Bonds Consisting of:
$3,685,000 Co-First Mortgage Bonds, Series 1998-I (the "Ruston Project")
$3,470,000 Co-First Mortgage Bonds, Series 1998-II (the "Bossier City Project")
$1,845,000 Co-First Mortgage Bonds, Series 1998-III (the "Shreveport Project")

  Senior Retirement Communities, Inc. (the "Company") is a newly formed 
Louisiana corporation which will develop and operate retirement, assisted 
living and memory disorder facilities in certain cities in the State of 
Louisiana.  The Company will conduct business doing business as the Arbor 
Retirement Community.  The Company is offering $9,000,000 of co-first
mortgage bonds (herein collectively referred to as the "Bonds") in three 
series,  with the proceeds from each series being used for a particular project 
located in a city in the State of Louisiana.  Herein, the Company's three 
projects are collectively referred to as the "Facilities". The issue and sale 
of each series of bonds is not contingent on the issue and sale of the other 
series of bonds, and will be separately offered and sold and subject to minimum 
proceeds prior to the issuance thereof.  Pending receipt of minimum proceeds 
for each series of bonds, the proceeds for the subscriptions thereto will be
held in escrow pursuant to an Escrow Agreement between the Company and 
Colonial Trust Company (the "Trustee"). 
     The Bonds are issued as fully registered bonds in denominations of $250 or 
any integral multiple thereof.  All Bonds will be issued in book-entry form 
unless the purchaser requests a printed bond.  Payments of principal and 
interest thereunder will be paid by the Trustee, as paying agent and registrar 
of the Bonds.  A portion of the Bonds bear simple interest payable 
semiannually, and some of the Bonds bear compound interest payable at maturity.
See "Maturity Schedules". Interest on each series of the bonds will accrue from 
its respective dates of issue whether or not the respective minimum offering
amounts have been reached.  The Bonds are secured by a pledge of land and 
buildings constituting the Facilities and a pledge of gross income of the 
Company pursuant to the terms of the Trust Indenture (the "Trust Indenture")
between the Company and the Trustee.  The Bonds are subject to redemption prior 
to the respective maturities, in whole or in part, as more fully described 
herein.  See "Description of Bonds".
    

THE BONDS INVOLVE A HIGH DEGREE OF RISK.  PROSPECTIVE INVESTORS SHOULD
CAREFULLY CONSIDER THE SECTION ENTITLED "RISK FACTORS" BEGINNING ON PAGE 7 OF
THIS PROSPECTUS CONCERNING THE COMPANY AND THIS OFFERING.

THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE COMMISSION
OR ANY STATE SECURITIES COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF
THIS PROSPECTUS.  ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

THE BONDS ARE NOT GUARANTEED OR INSURED BY ANY GOVERNMENTAL AGENCY.

   
<TABLE>
<CAPTION>
                     
                                 Underwriting       
                   Price to      Discounts and      Proceeds to
Series (1)         Public (2)    Commissions (3)      Company
<S>            <C>           <C>                <C>

Series 1998-I      100%              6%                 94%
Series 1998-II     100%              6%                 94%
Series 1998-III    100%              6%                 94%
Total              100%              6%                 94%

</TABLE>

    
(Notes continued on next page)

                   MMR INVESTMENT BANKERS, INC.

     The Bonds are offered by MMR Investment Bankers, Inc. (the "Underwriter")
on a best efforts basis as agent for the Company.  The Bonds are offered
subject to prior sale.  The offering of the Bonds (the "Offering") will
continue until the sale of all Bonds or for a period of one year from the
date of this Prospectus.  It is expected that the Bonds will be delivered in
book-entry form, subject to the sale of minimum funds for each series of
Bonds, through the facilities of the Trustee within thirty (30) days from the
date subscriptions for the Bonds are received.

<PAGE>

(Notes continued from the front page)

   
(1)  The Series 1998-I Bonds are subject to the sale of a minimum of $750,000
in principal amount of Bonds.  The Series 1998-II are subject to the sale of
a minimum of $750,000 in principal amount of Bonds.  The Series 1998-III
Bonds are subject to the sale of a minimum of $500,000 in principal amount of
Bonds.  Subject to the sale of all Bonds and any adjustments, the Underwriter
will receive an aggregate maximum sales commission of $630,000.  See
"Underwriting".  The Company has agreed to indemnify the Underwriter against
certain liabilities, including liabilities under the Securities Act of 1933,
as amended (the "Securities Act").
    
(2)  The Bonds are issued as fully registered bonds in denominations of $250
or any integral multiple thereof.                               
   
(3)  Before deducting expenses payable by the Company estimated at $280,000,
including an investment banking fee in the amount of $117,000 paid to the
Underwriter for its technical assistance in connection with the Offering,
$100,000 to be paid by the Trustee to the Underwriter over the terms of the
Bonds and miscellaneous expenses estimated to be $63,000 for registration
fees, legal fees, accounting fees and other costs associated with the Offering.
    

THESE SECURITIES ARE OFFERED FOR SALE IN THE STATES OF COLORADO, KANSAS,
LOUISIANA AND WYOMING PURSUANT TO A PERMISSIVE REGISTRATION WITH THE
SECURITIES COMMISSIONERS OF THESE STATES.  THESE SECURITIES ARE ALSO OFFERED
FOR SALE IN THE STATES PENNSYLVANIA AND TEXAS PURSUANT TO  EXEMPTIONS FROM
REGISTRATION UNDER THESE STATES' SECURITIES ACTS.  THE REGISTRATIONS AND
EXEMPTIONS FROM REGISTRATION DO NOT CONSTITUTE A RECOMMENDATION OR
ENDORSEMENT BY THE COMMISSIONERS NOR DOES THE REGISTRATIONS OR EXEMPTIONS
FROM REGISTRATION SIGNIFY THAT THE COMMISSIONERS HAVE APPROVED OR PASSED UPON
THE INVESTMENT MERIT OF SUCH SECURITIES.  ANY REPRESENTATION TO THE CONTRARY
IS A CRIMINAL OFFENSE.

                 PENNSYLVANIA RESIDENTS/INVESTORS
EACH PERSON WHO ACCEPTS AN OFFER TO PURCHASE SECURITIES EXEMPTED FROM
REGISTRATION BY SECTION 203(d), DIRECTLY FROM THE ISSUER OR AFFILIATE OF THE
ISSUER, SHALL HAVE THE RIGHT TO WITHDRAW HIS ACCEPTANCE WITHOUT INCURRING ANY
LIABILITY TO THE SELLER, UNDERWRITER (IF ANY) OR ANY OTHER PERSON WITHIN
2 BUSINESS DAYS FROM THE DATE OF RECEIPT BY THE ISSUER OF HIS WRITTEN BINDING
CONTRACT OF PURCHASE, OR, IN THE CASE OF A TRANSACTION IN WHICH THERE IS NO
BINDING CONTRACT OF PURCHASE, WITHIN 2 BUSINESS DAYS AFTER HE MAKES THE
INITIAL PAYMENT FOR THE SECURITIES BEING OFFERED.

                    TEXAS RESIDENTS/INVESTORS
THESE SECURITIES ARE OFFERED FOR SALE ONLY TO FINANCIAL INSTITUTIONS,
INSTITUTIONAL INVESTORS AND ACCREDITED INVESTORS AS DEFINED IN SECTION 109.3
OF THE TEXAS SECURITIES ACT.                                 
                                
                                
                                
                                
      [Place picture of facilities here]                   [SRC logo here]
                                
                                
                                
                                
                                
                                
     The Company intends to furnish annual reports containing audited financial
statements to its bondholders.

<PAGE>

                         MATURITY SCHEDULES
                                
   
<TABLE>
<CAPTION>
      Series 1998-I Bonds
Maturity      Type       Interest    Principal
  Date         (1)         Rate       Retired
<S>         <C>       <C>       <C>

12/01/98        S         7.50%        $85,000
06/01/99        S         7.50%        $88,250
12/01/99        S         8.00%       $107,750
06/01/00        S         8.00%       $112,250
12/01/00        C         8.50%       $109,000
06/01/01        S         8.50%       $135,000
12/01/01        S         9.00%       $156,500
06/01/02        S         9.00%       $163,750
12/01/02        C         9.25%       $114,000
06/01/03        S         9.25%       $171,000
12/01/03        S         9.50%       $179,000
06/01/04        S         9.50%       $187,500
12/01/04        C         9.75%       $105,500
06/01/05        S         9.75%       $196,000
12/01/05        S        10.00%       $206,500
06/01/06        S        10.00%       $216,000
12/01/06        C        10.00%        $99,250
06/01/07        C        10.00%         94,250
12/01/07        C        10.00%         89,750
06/01/08        C        10.00%         85,750
12/01/08        C        10.25%         79,500
06/01/09        C        10.25%         75,500
12/01/09        C        10.25%         72,000
06/01/10        C        10.25%         68,250
12/01/10        C        10.25%         65,250
06/01/11        C        10.50%         60,000
12/01/11        C        10.50%         57,000
06/01/12        C        10.50%         54,250
12/01/12        C        10.50%         51,500
06/01/13        C        10.50%         48,750
12/01/13        C        10.75%         44,750
06/01/14        C        10.75%         42,500
12/01/14        C        10.75%         40,250
06/01/15        C        10.75%         38,250
12/01/15        C        10.75%         36,500
06/01/16        C        11.00%         33,000
12/01/16        C        11.00%         31,250
06/01/17        C        11.00%         29,750
12/01/17        C        11.00%         28,250
06/01/18        C        11.00%         26,500
</TABLE>
<TABLE>

       Series 1998-II Bonds
Maturity      Type       Interest    Principal
  Date         (1)         Rate     Retired (2)
<S>         <C>       <C>       <C>
01/01/99        C         7.50%        $154,750
07/01/99        C         7.50%        $149,250
01/01/00        C         8.00%        $159,750
07/01/00        C         8.00%        $153,750
01/01/01        C         8.50%        $161,750
07/01/01        C         8.50%        $155,000
01/01/02        C         9.00%        $160,500
07/01/02        C         9.00%        $153,250
01/01/03        C         9.25%        $145,500
07/01/03        C         9.25%        $138,750
01/01/04        C         9.50%        $131,000
07/01/04        C         9.50%        $125,250
01/01/05        C         9.75%        $117,500
07/01/05        C         9.75%        $112,000
01/01/06        C        10.00%        $105,250
01/01/06        C        10.00%      $1,346,750

</TABLE>
<TABLE>
<CAPTION>
       Series 1998-III Bonds
Maturity      Type       Interest    Principal
  Date         (1)         Rate     Retired (2)
<S>         <C>       <C>       <C>
01/01/00        S         8.00%         $10,500
07/01/00        S         8.00%         $11,000
01/01/01        S         8.50%         $22,250
07/01/01        S         8.50%         $23,000
01/01/02        S         9.00%         $34,500
07/01/02        S         9.00%         $36,250
01/01/03        S         9.25%         $37,750
07/01/03        S         9.50%         $39,750
07/01/03        S         9.50%      $1,630,000
</TABLE>
    

Note 1:
S = Simple Interest Bonds; interest payable
semiannually until maturity.
C = Compound Interest Bonds; interest
compounded semiannually and payable at maturity.

   
Note 2:  The Series 1998-II Bond Issue has a balloon payment of $2,800,000 due
on October 31, 2005 consisting of $1,346,750 in principal and $1,453,250 in
accrued interest.  The Series 1998-III Bond Issue has a balloon payment of
$1,630,000 due on June 30, 2003.
    
                                  3

<PAGE>

                        PROSPECTUS SUMMARY

     The following summary is qualified in its entirety by the more detailed
information, including risk factors, financial statements and notes thereto
appearing elsewhere in this Prospectus.

The Company

     Senior Retirement Communities, Inc. is a development stage corporation
formed under the laws of the State of Louisiana for the purpose of developing
and operating retirement, assisted living and memory disorder facilities in
Northern Louisiana.  The Company's executive offices are located at 507
Trenton Street, West Monroe, Louisiana, and the Company's telephone number is
(318) 323-2115. See "Business".

The Offering

   
Bonds Offered. . . . . . The Company is offering $9,000,000 of co-first
mortgage bonds in three series, with the proceeds from each series being used
for a particular project located in a city in the State of Louisiana.  The
issue and sale of each series of bonds is not contingent on the issue and sale
of the other series of bonds, and will be separately offered and sold and
subject to minimum proceeds prior to the issuance thereof.  The Bonds are
secured by a pledge of land and buildings constituting the Facilities and a
pledge of gross income of the Company pursuant to the terms of the Trust
Indenture between the Company and the Trustee.

The Series 1998-I Bonds will be dated June 1, 1998, and are subject to the
sale of a minimum of $750,000 in principal amount of Bonds.  The aggregate
principal amount of the Series 1998-I Bonds is $3,685,000 and is comprised of
bonds in the principal amount of $2,004,500 that will mature serially and bear
simple interest payable by check mailed to the registered owners each
December 1 and June 1 until maturity and bonds in the principal amount of
$1,680,500 that will mature serially and bear interest compounded semiannually
each December 1 and June 1 that is payable at maturity.  

The Series 1998-II Bonds will be dated July 1, 1998, and the Series 1998-II
are subject to the sale of a minimum of $750,000 in principal amount of Bonds.
The aggregate principal amount of the Series 1998-II Bonds is $3,470,000.  The
Series 1998-II Bonds will mature serially and bear interest compounded
semiannually each January 1 and July 1 that is payable at maturity.  

The Series 1998-III Bonds will be dated July 1, 1998, and the Series 1998-III
Bonds are subject to the sale of a minimum of $500,000 in principal amount of
Bonds.   The aggregate principal amount of the Series 1998-III Bonds is
$1,845,000.  The Series 1998-III Bonds will mature serially and bear simple
interest payable by check mailed to the registered owners each January 1 and
July 1 until maturity.
    

Interest on the Bonds is includable in gross income for federal tax purposes.
See "Description of Bonds".

Denominations. . . . . . $250 or integral multiples thereof.

Maturity . . . . . . . . See Maturity Schedules on page 3 hereof.

   
Subscription for Bonds . Each person who wishes to purchase a Bond must
execute a subscription agreement covering the Bond(s) being purchased.  The
subscription agreement is generated by the Underwriter, upon receiving verbal
indication from a subscriber for the Bond(s), the subscriber has selected from
the available maturities. Subscribers may purchase any of the series of Bonds.
Prior to
                                      4
<PAGE>

executing the subscription agreement, the subscriber will be provided a
Prospectus by the Underwriter.  See "Underwriting - Subscription for Bonds".
    

Operating Funds. . . . . Under the Trust Indenture, the Company must establish
an operating fund account for each of the three series of bonds.  The Company
will make monthly deposits into the operating fund accounts in amounts
predetermined to be sufficient at all times to pay the principal and interest
of the Bonds.   See "Description of Bonds - Operating Fund Requirements".


Redemption . . . . . . . The Company has reserved the right to redeem all or
a portion of the Bonds prior to their stated maturity.  The Bonds are subject
to redemption without premium at the principal amount thereof plus accrued
interest.  See "Description of Bonds - Prepayment".

Covenants. . . . . . . . In addition to its obligation to remit the principal
and interest payments when due, the Company has agreed to at its own cost and
expense, maintain the properties in good repair and condition and pay or
discharge all taxes, assessments and any mechanic's or materialmen's liens
that may become payable.  Furthermore, the Company covenants to keep all
property pledged under this Bond issue properly insured against loss by fire,
windstorm and explosion in an amount equal to the outstanding balance of the
Bonds.    See "Description of Bonds".

   
Bond Reserve Fund. . . . The Company has agreed to establish a bond reserve
account ("Bond Reserve Account") which will be funded by each of the three
series of bonds.   See "Sources and Uses of Proceeds".  The purpose of the
Bond Reserve Account is that in the event the Company has not deposited the
necessary funds to pay the principal and interest due on any semiannual
payment date, the Trustee may apply available funds to the principal and
interest due on the Bonds.  If all the Bonds are sold, the Bond Reserve
Account will be funded in the amount of $620,000.  The Bond Reserve Account
will remain in place for a period of ten years from June 1, 1998.  At the end
of the ten year period said reserve funds will be used to call any
outstanding Bonds, provided the Company is current on all operating fund
payments.  See "Description of Bonds - Bond Reserve Account".
    

Trustee. . . . . . . . . Colonial Trust Company of Phoenix, Arizona, has
agreed to serve as Trustee for the Bonds pursuant to the Trust Indenture
entered into between the Company and the Trustee.  The Trustee has also
agreed to serve as Paying Agent, Registrar, Disbursing Agent and Escrow
Agent.  The Trustee is not a guarantor or surety, does not in any way
guarantee or act as surety for payment of the Bonds and may not be held
liable under any conditions, except for its own negligence. See "Description
of Bonds".

Trust Indenture. . . . . The Company pledges, transfers and assigns to the
Trustee, in trust, to secure the payment of the Bonds, all of its rights,
title and interest to the first receipts of any and all revenues of the
Facilities, the real property of the Company and the furnishings and
equipment of the Company and all monies and securities held by the Trustee
under the terms of the Trust Indenture.  The Bonds are secured by a pledge of
land and buildings constituting the Facilities and a pledge of gross income of
the Company. The properties securing the Bonds are located in the Northern
Louisiana communities of Ruston, Bossier City and Shreveport.   Pursuant to
the Trust Indenture, each bond will be issued on parity with the other Bonds.
See "Description of Bonds". 

Proceeds Escrow. . . . . All proceeds from the sale of Bonds will be deposited
with Colonial Trust Company as "Escrow Agent" pursuant to an Escrow Agreement
entered into between the Company and the Escrow Agent.  Pursuant to the terms
of the Escrow Agreement, all proceeds from the sale of the Bonds will be
deposited with the Escrow Agent, subject to the sale of minimum funds for any
series of

                                       5
<PAGE>

Bonds, as set forth herein.  In the event minimum funds for any series of
Bonds is not received within the time set forth herein, the Company will
promptly pay to the Escrow Agent such sum of money as will be necessary, if
any, when added to the sums held in escrow, including interest earned thereon,
to pay to the subscribers the principal amount of their subscription together
with the interest from the date of issue through the escrow termination date
at the rate attributable to the Bonds subscribed to by the subscriber.  During
the escrow period, the subscriber will not have access to funds held in the
Escrow Account.  See "Description of Bonds - Escrow and Disbursement of Bond
Proceeds".

Use of Proceeds. . . . . Subject to the sale of minimum funds for each series
of Bonds, the net proceeds will be used to fund a small portion of the
operating fund payments on the Bonds, fund a reserve account, provide financing
for the construction, furnishing and equipping of the Company's Facilities and
payoff construction financing on the Facilities.  See "Sources and Uses of
Proceeds".

   
Risk Factors . . . . . . An investment in the Bonds is speculative and
involves a high degree of risk.  Among such risks are the following: no
assurance of sale of any series of the Bonds; sale of the Minimum Offerings
will only pay expenses and reserves associated with the Offering; and if
sufficient Bonds are not sold to repay the construction loan(s), there is a
risk of foreclosure. Potential investors should carefully consider the
factors set forth under "Risk Factors".
    

Financial Summary

   
     As of December 31, 1997, the Company had total assets of $1,477,784,
total liabilities of $529,605 and total stockholders' equity of $948,179.
The stockholders of the Company have contributed a total of $948,820 in
capital to the Company.  Since the Company's inception on September 10, 1997
through December 31, 1997, the Company has generated no revenues and has
incurred cumulative expenses of $641.  See "Financial Statements" beginning
on page F-1 of the Prospectus.
    


             (This space is intentionally left blank)
                                  6
<PAGE>
                           RISK FACTORS

     In addition to the other information in this Prospectus, the following
factors should be considered carefully in evaluating an investment in the
Bonds offered by this Prospectus.  An investment in the Bonds is speculative
and involves a high degree of risk.  Certain of these risks are set forth
below and should be considered by investors, among others, as a part of their
overall evaluation before making a decision to purchase Bonds.

No Commitment to Purchase Bonds; Deposit of Subscriptions
     The Underwriter, in selling the Bonds, is acting as agent of the Company
on a "best efforts" basis.  The Underwriter is only obligated to use its best
efforts to sell the Bonds, and the Company will not receive any proceeds of
any series of the Bonds unless the Underwriter sell Bonds equal to the
minimum amount of bonds applicable to a series of Bonds.  During the offering
period, the Underwriter will deposit all subscriptions from the sale of the
Bonds with the Escrow agent, which funds will be held until the minimum
offering for a series of Bonds is met.  Thereafter, such funds shall be
disbursed to the Company and applied for the purposes set forth herein.  See
"Sources and Use of Proceeds".  If the minimum offering for any series of
Bonds is not sold, potential investors will loose the use of their funds
during the offering period, and any extension thereof, although the Company
has agreed to promptly pay to the Escrow Agent such sum of money as shall be
necessary, if any, when added to funds held in escrow, including interest
earned thereon, to pay to the subscribers of the bonds the principal amount
of such subscriptions together with the interest applicable to such Bonds
through the escrow termination date.  See "Description of Bonds - Escrow and
Disbursement of Bond Proceeds".

Risk Associated with Bonds - Co-First Mortgage
   
     The Company has obtained and will obtain construction loans (the
"Construction Loans") with Church Loans and Investments Trust of Amarillo,
Texas (the "Construction Lender") for the financing of construction of the
Company's Facilities.  The Company obtained the construction loan for the
Ruston Project ("Ruston Construction Loan") on December 1, 1997 in the amount
of $2,700,000.  The Ruston Construction Loan is due December 1, 1998, unless
mutually extended by the Construction Lender and the Company.  The Company
agreed to the terms of a construction loan commitment issued by the
Construction Lender for the construction financing of the Bossier City Project
("Bossier City Construction Loan") on March 20, 1998.  The Bossier City
Construction Loan will be in the amount of $2,200,000 and will be due 12
months after the initial funding of the loan.  In addition, the Company
agreed to the terms of a construction loan commitment issued by the
Construction Lender for the construction financing of the Shreveport Project
("Shreveport Construction Loan") on March 20, 1998.  The Shreveport
Construction Loan will be in the amount of $1,225,000 and will be due 12
months after the initial funding of the loan.  Each construction loan is/will
be secured by a Co-First Mortgage on the corresponding project that will be
built from the proceeds of the respective construction loan. As indicated
under "Description of Bonds - Escrow and Disbursement of Bond Proceeds" and
"Sources and Uses of Proceeds", offering costs, concessions and the initial
operating reserves are to be paid from the Bond proceeds from each series
prior to the retirement of the Construction Loans. Accordingly, if
approximately 87.6% of the Series 1998-I Bonds ($3,226,000) are not sold by
December 1, 1998, the Ruston Construction Loan may go into default.  If
approximately 77.8% of the Series 1998-II Bonds ($2,699,000) are not sold by
the maturity date of the Bossier City Construction Loan, the Bossier City
Construction Loan may go into default.  If approximately 84.5% of the Series
1998-III Bonds ($1,559,250) are not sold by the maturity date of the
Shreveport Construction Loan, the Shreveport Construction Loan may go into
default.  If any of the Construction Loans go into default, and the
Construction Lender may exercise its rights, including the Construction
Lender's right under the mortgage and the applicable Lienholders Agreement to
accelerate the defaulted construction loan and the applicable bonds and, if
not paid, then foreclose the subject property securing the applicable
construction loan.  There is no assurance that the Company would be able to
secure alternative financing to replace the construction loan(s) on a timely
basis.  Notwithstanding the fact that the security for each of the Facilities
is in parity with its respective construction loan, there can be no assurance
that the proceeds arising from any sale of any of the Facilities, even though
the construction has been fully completed, would be sufficient to fully repay
the respective construction loan and the then outstanding Bonds.  Under the
terms of the Lienholders Agreements, all receipts from collection and
foreclosure are to be allocated between the construction loan and the
corresponding series of Bonds in proportion to the respective principal
balances outstanding.

See "Description of Property - Financing of the Company's Facilities,"
"Description of Bonds - Escrow and Disbursement of Bond Proceeds," "Use of
Proceeds" and "The Company's Plan of Operation".
    

          
                                       7
<PAGE>

Substantial Balloon Payment Requirements for the Series 1998-II and
Series 1998-III Bonds
   
The Company is required to make a one time payment of $2,800,000 on December
31, 2005, to pay principal and interest due at that time on the remaining
outstanding Series 1998-II Bonds.  Additionally, the Company is required to
make a one time payment of $1,630,000 on June 30, 2003, to pay principal due
at that time on the remaining outstanding Series 1998-III Bonds.  There is no
assurance the Company will have sufficient funds to do so, and, if not, may
have to refinance the balance of the Series 1998-II and Series 1998-III Bonds
then due.  There is also no assurance the Company will be able to refinance an
amount sufficient to retire all of the Series 1998-II and Series 1998-III
Bonds then outstanding. 
    

Presence of Debt
     The Company is newly formed and without any operating history.  The
financing activities of the Company will be made primarily through the
issuance of debt.  As a result, the Company will be highly leveraged. Moreover,
the Company will initiallybe highly dependent upon the proceeds received as a
result of the issuance of the Bonds in order to service the debt incurred
under the Bonds and, thereafter, the payment of debt will be based upon income
from the Company's operation of the Facilities.  There is no assurance that
such operations will be successful.  Other than a pledge of the land and
buildings constituting the Facilities and a pledge of the gross income for
the benefit of the Bonds, there are no other credit enhancements to secure the
payment of the Bonds such as personal guarantees of members, letters of credit
or other additional forms of security for the Bonds.  The obligations for the
payment of principal and interest of the Bonds are entirely the obligation of
the Company.  Such obligations are without recourse to the stockholders of the
Company.

No Assurance of Operating Fund Payments
     Proceeds of this Offering, in part, will be used to fund the first
monthly operating fund payments on all three series of bonds in amounts
equivalent to slightly more than the first six month operating fund payments
assuming all of the Bonds are sold.  There is no assurance that the Company
will have sufficient funds to pay the operating fund payments after the
initial operating fund payments (that are to be funded from bond proceeds)
have been expended.  Failure of the Company to make the operating fund
payments constitutes an event of default upon which the Trustee may
accelerate the Bonds.  See "Description of Bonds - Initial Operating Fund
Payments", "Description of Bonds - Events of Default" and "Description of
Bonds - Remedies of Default."
   
     Proceeds of this Offering also will used to fund the Bond Reserve
Account to be applied by the Trustee to pay the principal and interest due on
the Bonds only in an event of default.  The Trustee will maintain the Bond
Reserve Account and will be in effect for ten years from June 1, 1998.
Should the Company fail to make the required deposits into the operating fund
account necessary to pay the principal and interest due on the payment dates,
and should the Bond Reserve Account be entirely expended for said purposes,
there may not be sufficient funds available to repay bondholders in a timely
manner. At the end of the ten year period, any funds remaining in the Bond
Reserve Account must first be used to call any outstanding Bonds, provided
the Company is current on all operating fund payments.  If all of the Bonds
have been retired prior to the end of the ten year period, then the Bond
Reserve Account will be released to the Company.  See "Description of Bonds -
Bond Reserve Accounts".
    
     If only a portion of the Bonds are sold, the operating fund payments may
be adjusted to correspond with the principal and interest then outstanding,
but at no time be less than the required amount to pay any principal and/or
interest that would be due on any interest computation date.

Experience of the Underwriter
     The Underwriter does not have substantial experience in acting as a lead
underwriter in an initial public offering.  The Underwriter's experience has
primarily been in the underwriting of nonprofit debt securities, intrastate
debt offerings and debt offerings offered pursuant to Regulation A of the
Securities Act of 1933, as amended, as an exemption from the registration
requirements under the Act. There can be no assurance that the Underwriter's
lack of experience will not adversely affect the Offering.  See "Underwriting".

Possible Withdrawal of Underwriter
     The Underwriter is subject to civil litigation brought by the Securities
Commissioner of Kansas on behalf of the State of Kansas.  This case stems
from the Underwriter's participation in a series of church bond offerings of a
single church located in Wichita, Kansas.  The Securities Commissioner of
Kansas seeks a permanent injunction restraining and enjoining the Underwriter,
its control persons and others from directly or indirectly employing any
device, scheme, or artifice to defraud; engaging in an act, practice or
course of business which would operate as a fraud or deceit upon any person;
and/or

                                       8
<PAGE>

making any untrue statements of material fact and/or omitting to state material
facts necessary in order to make other statements made not misleading, and,
seeking restitution jointly and/or severely in the amount of $4,825,665.24,
which is the amount in default on the last two issues of church bonds issued
on behalf of the church.  It is likely that during the offering of the Bonds,
that this matter may be adjudicated, settled, or otherwise, and the authority
of the Underwriter to engage in the securities business may be suspended,
revoked or limited.  Currently, this litigation is in its discovery stage,
and the Underwriter has determined to vigorously defend the case.  However,
in the event the Underwriter is unable to continue its business as a broker
dealer of securities, it will have to withdraw from its participation in this
Offering and, in all likelihood, the Offering will be terminated unless and
until the Company is successful in finding another Underwriter willing to
participate in the sale of the Bonds.

Lack of Secondary Market
     The Underwriter does not intend to make a market in the Bonds.  There is
no quoted market for the Bonds and there is no assurance a market will
develop.  There is no guarantee that all or a substantial portion of the
Bonds will be sold.  The marketability of the Bonds may also be influenced by
other general market conditions, such as the overall strength of the bond
market, which is influenced by a number of factors, such as changes in
prevailing interest rates which may have an adverse effect on the price of
the Bonds upon their sale and which are beyond the control of the Company.
In addition, the Bonds have not received any credit rating by a Nationally
Recognized Statistical Rating Organization.  The absence of any such rating
could adversely affect the ability of an investor to sell the Bonds or the
price at which the Bonds are sold.  Therefore, the likelihood of a market
developing may be remote at best.  A decision to purchase Bonds should be
made with the understanding the Bonds most likely will have to be held until
maturity, as there is no quoted secondary market for the Bonds, nor is there
the likelihood one will develop.  Purchasers of the Bonds should consider
their ownership of the Bonds as an illiquid investment.

   
Limitations of the Trust Indenture
     The Bonds will be issued pursuant and subject to the provisions of a
certain Trust Indenture (the "Trust Indenture") between the Company and
Colonial Trust Company of Phoenix, Arizona, as Trustee, Bond Registrar and
Paying Agent (the "Trustee").  The Company is not required to qualify the
Trust Indenture under the Trust Indenture Act of 1939 as amended (the "Act").
Thus, the Company has elected not to qualify the Trust Indenture under the
Act.  However, since the Trust Indenture does not comply with the requirements
of the Act, investors are not provided with the protections afforded by the
Act including provisions regarding the duties and responsibilities of the
Trustee prior to default, rights of bondholders in the event of default,
preferential collection of claims against the Company, the eligibility and
disqualification of the Trustee, information required by the Trustee to be
furnished to bondholders, reports by the Trustee and other provisions
regarding the Trustee and bondholders.  See "Description of Bonds".
    

Enforcement of Trust Indenture
     The enforceability of the terms of the trust Indenture is qualified to
the extent that enforcement of the rights and remedies created by it is subject
to bankruptcy, fraudulent conveyance, moratorium, insolvency, reorganization,
and similar laws of general application affecting the rights and remedies of
creditors and secured parties.  The remedy of specific enforcement or of
injunctive relief is subject to the discretion of the court for which any
proceedings may be brought.  To the extent the enforceability of the Trust
Indenture is affected by such bankruptcy, insolvency, reorganization or
similar laws, the rights of the Trustee or the Bondholders, and their ability
to make recovery, in whole or in part, could be adversely affected.

Additional Bonds
     The terms of the Trust Indenture enable the Company to further encumber
the Facilities securing the Bonds by permitting the issuance of additional
bonds at a future date.  To the extent any additional bonds are issued, these
additional bonds would be issued on parity with the Bonds and would, in turn,
share proportionately with the Bonds in any proceeds that might arise from a
foreclosure or similar proceeding following a default by the Company, thereby
diminishing the proceeds available for repayment of the Bonds.  The
Company intends to issue additional bonds on parity with the Bonds to finance
the construction of other retirement, assisted living and memory disorder
facilities in the State of Louisiana. See "Description of Bonds" and "The
Company's Plan of Operation".

                                       9
<PAGE>

Notification of Bonds Maturing
     Semiannual notifications of Bond maturity may not be forwarded; each
Bondholder who has received a printed bond certificate is responsible to
present his/her Bonds for redemption at maturity.  No interest will accrue or
be payable from or after the respective payment date upon any matured
installment of principal or interest.  Further, the failure to present any
Bond within three years of its maturity may result in the principal and
interest due being subject to the laws of escheat in particular states.

Early Redemption of Bonds
     The Bonds are subject to redemption, in whole or in part, prior to
maturity as more particularly set for herein.  If the Bonds are redeemed
prior to maturity, the owners thereof will not receive the yield to maturity
indicated, and, if so redeemed, the owners may not be able to reinvest the
proceeds thereof at comparable rates.
   
Lack of Operating History and Related Experience
     The Company is newly formed and was organized in September of  1997.
Construction of the Company's first facility located in Ruston, Louisiana
commenced on December 1, 1997 and is not scheduled to be completed and open
for business until August of 1998.  Construction of the Company's other
proposed retirement, assisted living and memory disorder facilities have not
commenced. Therefore, the Company has no substantial operating history.
Furthermore, the Company, its affiliates and the President of the Company
have very limited experience in the development and operation of assisted
living/memory disorder facilities.  The President of the Company has gained
some previous experience in the development and operation of a similar
assisted living/memory disorder facility in West Monroe, Louisiana, which
commenced operations in November of 1997.  See "Management" and "Prior
Performance of Affiliates of the Company".  There is no assurance, that once
open, the Company's Facilities will generate income sufficient to service the
Bonds.
    

Risks Arising from Operations
     Any business entity which operates retirement, assisted living and
memory disorder residences may be affected by adverse changes in general or
local economic and market conditions, increased costs of labor or energy,
competition from other similar businesses, poor management, limited
alternative uses for the building and improvements, changing consumer tasks
and habits, changing demographics, and other factors.  The Company's
facilities will be subject to various requirements, restrictions, and
regulations imposed by governmental authorities affecting the frail and
elderly housing and care industry, the violation or claimed violation of
which could have a material adverse impact upon the Company's ability to meet
its business and financial obligations.  More specifically, these risks
include the following:

     General Economic Conditions:  The financial success of the Company's
operations may be sensitive to adverse changes in general economic conditions,
such as inflation and unemployment.  These changes could cause the cost of
the Facilities' operations to increase in a manner that would create serious
economic hardship.  These changing conditions could also restrict the amount
of income which potential customers have available for funding housing and
care requirements such as residing at the Company's Facilities.  The Company
and its management have no control over any of these changes.

     General Risks in Property Ownership:  The Company will be subject to
risks generally applicable to the ownership of real estate, including changes
in (i) general economic conditions; (ii) supply of, or demand for, similar or
competing properties; (iii) interest rates and the availability of permanent
mortgage funds which may render the refinancing of their facilities difficult
or unattractive; and (iv) tax, real estate, environmental and zoning laws.

     Competition:  The Company will experience competition from other elderly
housing and care providers.  The Company will compete principally on the
basis of perceived quality and service, ambiance and price-value relationship.
While the Company believes that Facilities will be distinctive in design and
operating concept, it is aware of other companies with similar or competitive
concepts.  The long-term care industry is highly competitive and the Company
expects it will become more competitive in the future.  The Company competes
with numerous other companies providing similar long-term care alternatives,
such as home health agencies, life care at home, community-based service
programs, retirement communities and convalescent centers. Nursing facilities
that provide long-term care services are also a potential source of
competition to the Company.  See "Business - Competition."


                                      10
<PAGE>

     Rental Risk:  One of the principal risks being taken by the Company is
the possibility that Facilities will not generate sufficient cash flow to
cover operating expenses and debt service payments, and the Company may be
unable to meet its obligations.  The cash flow derived from the Facilities
may be affected by a variety of factors, including but not limited to, the
following:  (i) a reduction in rental income due to the Facilities' inability
to maintain high occupancy levels at favorable rates; (ii) adverse changes in
local market conditions, such as over building, reduced employment
opportunities, population shifts due to demographic changes, adverse changes
in the residential quality of the surrounding neighborhood, or unfavorable
zoning law changes; (iii) rent control legislation; and (iv) the destruction
of part or all of the Facilities due to fire, flooding, tornados or other
natural disasters.

     Environmental Considerations: Certain Federal and state laws impose
liability on a landowner for the presence on the premises of improperly
disposed of hazardous substances.  This liability is without regard to fault
for, or knowledge of, the presence of such substances and may be imposed
jointly or severally upon all succeeding landowners from the date of the
first improper disposal.  While state law is less onerous, the practical
consequences may be the same.  If in the future it is ever determined that
hazardous substances are present, the Company could be required to pay all
costs of any necessary clean up work, although under certain circumstances
claims against other responsible parties could be made by the Company.  Phase
one environmental assessments were conducted on the Company's properties in
1997.  Research and visual observation undertaken did not reveal any former
or current environmental conditions, problems or situations impacting the sites.

Construction Risks 
     Construction of the Facilities are not completed, and delays are common
in the construction industry.  The Company anticipates the construction of its
Facilities to be completed by March 1999.  Disruptive events may include
shortages of, or inability to obtain, labor or materials, the inability of
the general contractor or subcontractors to perform under their contracts,
strikes, adverse weather conditions, changes in Federal, state or local laws
or regulations, and other factors or circumstances presently unknown to or
unanticipated by the Company.  The Company may have little control over such
events, and such events may adversely affect the cost and completion time of
the Facilities.   See "Business - Construction of the Facilities".

Dependence on Management - Management Agreement
     The success of the Company's business will be highly dependent upon the
services of Joanne M. Caldwell-Bayles, President of the Company.  The loss of
her services of the Company would adversely affect the Company's business
operations.  The Company has obtained a key employee insurance policy covering
the life of Mrs. Caldwell-Bayles in the amount of $500,000 payable to the
Company and $1,000,000 assignable to the Trustee for the benefit of the
Bondholders. Mrs. Caldwell-Bayles, through a company owned by her, The
Forsythe Group, Inc., will enter into a Management Agreement for the
management of the Company's Facilities.  See "Business - Management Agreement".
The Management Agreement extends to the day-to-day operations of the
retirement, assisted living and memory disorder facilities of the Company.
The Management Agreement extends to the year 2010 and may be terminated by
the mutual agreement of the parties, bankruptcy or for cause.  See "Business
- - Facilities Operations".  

Employees   
     Prior to the commencement of operations of each facility, the Company
intends to employ an average of 35 employees at each facility.  There is no
assurance that the Company will be able to obtain and maintain an adequate
number of competent personnel, including entry-level and skilled positions,
or that a shortage of operating personnel will not present a serious problem
to the Company in the future.

   
Conflicts of Interest
     The principal shareholders of the Company, individually and/or through
their ownership of affiliated companies have or will receive fees and
compensation from the Company. These related transactions are critical to the
development and operation of the Company's Facilities.  See "Certain
Transactions."  Furthermore, the President of the Company has or will be
negotiating and executing agreements on behalf of the Company.  The President
also has the authority to negotiate and execute agreements with entities with
which she is affiliated.  This presents a conflict of interest in the fact
that affiliates may realize benefits at the expense and detriment of the
Company.  However, the Company intends for the terms of each of these
agreements to be no less favorable than those which might generally be obtained
from third parties providing similar

                                      11
<PAGE>

services.  The Company acknowledges that the conflicts of interest are real
and ongoing, and there is no assurance that the best interest of the Company
will prevail.
    

Government Regulations
   
     At present there are no applicable federal regulations affecting the
operation of the Company's Facilities.  The Facilities will be built to
conform with state regulations governing residential care for the elderly in
the State of Louisiana.  The management is confident all state regulations
regarding the size of the Facilities, health care and environment will be met.
The Company's Facilities will be designed for full compliance with the
Americans with Disabilities Act, including, but not limited to areas such as
parking, ramps, entrances, door and corridor widths, and public toilet
facilities.  The Facilities will not be required to be licensed as a nursing
home, due to the fact that no 24-hour skilled medical care will be provided
to residents by the staff at the present time.  However, the Facilities will
be required to be licensed by the Louisiana Department of Social Services
prior to the commencement of operations of each facility.  The Company will
apply for licenses with the Louisiana  Department Social Services and
anticipates getting a temporary license upon completion of construction of
each facility and a final license within 90 days after the issuance of the
temporary license.  In the Company's opinion, the Facilities and management
practices and operations will meet or exceed all residential care for the
elderly regulations of the State of Louisiana.  Failure of the Company to
receive and maintain the required licensing would have a material adverse
effect on the Company's financial condition and its ability  to repay the
Company's debt.  See "Business - Government Regulation".
    
                 (This spavce is intentionally left blank)

                                    12
<PAGE>

                   SOURCES AND USES OF PROCEEDS

     The sources and anticipated uses of proceeds available after the
issuance of the Series 1998-I, 1998-II and 1998-III Bonds are set forth
below.  See"Description of Property - Financing of Facilities" and "Certain
Transactions".

   
<TABLE>
<CAPTION>
                       Series 1998-I Bonds       Series 1998-II Bonds
                        Ruston Project (1)       Bossier City Project (1)  
Source of Proceeds:     Minimum       Maximum      Minimum        Maximum
<S>                     <C>           <C>          <C>            <C>
Gross Offering Proceeds $750,000   $3,685,000     $750,000     $3,470,000
   Less Underwriting
       Concessions (2)   (45,000)    (221,100)     (45,000)      (208,200)
   Less Other Offering
       Costs (3)         (67,500)     (67,500)     (67,500)       (67,500)
                         -------   ----------     --------     ----------
Net Offering Proceeds    637,500    3,396,400      637,500      3,194,300
                         =======    =========      =======      =========
Use of Proceeds:
Fund Initial Operating
  Fund Payments          200,000      200,000      185,000        185,000
Retire Construction
  Loan (4)               437,500    2,700,000      452,500      2,200,000
Fund Remaining
  Construction Costs           0      146,400            0        469,300
Fund Pre-Opening Costs         0      100,000            0        100,000
Fund Bond Reserve
  Account                      0      250,000            0        240,000
                         -------   ----------     --------     ----------
Total Use of Proceeds    637,500    3,396,400      637,500      3,194,300
                         =======    =========      =======      =========                                        
</TABLE>
<TABLE>
<CAPTION>
                           Series 1998-III Bonds
                            Shreveport Project (1)
Source of Proceeds:        Minimum         Maximum
<S>                       <C>           <C>
Gross Offering Proceeds    $500,000     $1,845,000
   Less Underwriting
       Concessions (2)      (30,000)      (110,700)
   Less Other Offering
       Costs (3)            (45,000)       (45,000)
                           --------     ----------
Net Offering Proceeds       425,000      1,689,300
                           ========     ==========
Use of Proceeds:
Fund Initial Operating
  Fund Payments             100,000        100,000
Retirre Construction
  Loans (4)                 325,000      1,225,000
Fund Remaining
  Construction Costs              0        134,300
Fund Pre-Opening Costs            0        100,000
Fund Bond Reserve
  Account                         0        130,000
                            -------     ---------- 
Total Use of Proceeds       425,000      1,689,300
                            =======     ==========
</TABLE>

Note 1:  The issue and sale of each series of bonds is not contingent on the
issue and sale of the other series of bonds, and will be separately offered
and sold and subject to minimum proceeds prior to the issuance thereof.  The
order in which the proceeds will be disbursed from each series appears above
in descending order.  For example,  the net proceeds from the Series 1998-I
Bonds will be disbursed in the following order and preference (based upon the
sale of all of the Series 1998-I Bonds): (1) to fund the initial operating
fund payments in the amount of $200,000; (2) to retire the Construction Loan
in the amount of $2,700,000; (3) to fund any remaining construction costs up
to $146,400 to fund pre-opening costs in the amount of $100,000; and (5) to
fund the Bond Reserve Account in the amount of $250,000.  See "Description of
Bonds - Escrow and Disbursement of Bond Proceeds"

Note 2:  Subject to the sale of the minimum offering amounts, the Underwriter
will receive concession from the sale of the Bonds as follows: (1) the
Underwriter will receive a concession of 6% on all bonds sold through a
selling group  agreement with another NASD member firm; (2) the Underwriter
will receive a concession of 5% on all bonds sold to clients of the
Underwriter; and (3) the Underwriter will receive a processing fee of 1% of
the face amount of each bond purchased by any person or entity who is
currently not a client of the Underwriter, but is affiliated with the Company
or referred to the Underwriter by the Company.  See "Underwriting".

Note 3:  Other offering expenses payable by the Company are estimated at a
total of $180,000 and are allocated among the three series of bonds.  Offering
expenses include an investment banking fee in the amount of $117,000 paid to
the Underwriter for its technical assistance offered in connection with the
Offering and $63,000 paid by the Company for legal fees, accounting fees,
appraisal fees, recording fees, mortgage taxes, Trustee's fees and other
similar fees incurred in connection with this Offering.

Note 4:  The Construction Loans bear interest at a variable rate which is
equivalent to 2% per annum in excess of the lowest rate designated as the
"Prime Rate" of interest published by the Wall Street Journal (North  Edition)
under the heading "Money Rates".  Each construction loan is/will be secured
by a Co-First Mortgage on the corresponding project that will be built from
the proceeds of the respective construction loan.  Approximately 87.6% of the
Series 1998-I Bonds ($3,226,000) must be sold by December 1, 1998 in order to
revent the Ruston Construction Loan from going into default.  Approximately
77.8% of the Series 1998-II Bonds ($2,699,000) must be sold by the maturity
date of the Bossier City Construction Loan in order to prevent the Bossier
City Construction Loan from

                                13
<PAGE>

going into default.  Approximately 84.5% of the Series 1998-III Bonds
($1,559,250) must be sold by the maturity date of the Shreveport Construction
Loan in order to prevent the Shreveport Construction Loan from going into
default. See "Description of Property - Financing of the Company's Facilities".
    

                             BUSINESS

The Company
      The concept for the Company began over ten years ago.  Joanne
Caldwell-Bayles, President of the Company, visited her grandmother in a
facility in Arizona which provided the same basic services as an assisted
living center.  Upon returning to Louisiana, Mrs. Caldwell-Bayles began the
study of senior care, as it related to the care provided in assisted living
facilities. At the time Mrs. Caldwell-Bayles started her studies, the
demographics were not at a point in Northern Louisiana in which assisted
living centers were a viable idea.  As time passed, the aging population
began to reach the stage in which assisted living centers would be necessary
in the region.  In 1994, Mrs. Caldwell-Bayles began the development of the
first assisted living facility in West Monroe, Louisiana under the legal
entity of The Arbor Group, L.L.C.  See "Prior Performance of Affiliates of
the Company".
     Mrs. Caldwell-Bayles started to consider the expansion into other areas in
Northern Louisiana prior to the opening of the West Monroe facility.  She and
the founding stockholders of the Company decided to develop additional
locations along Interstate 20 between Shreveport and West Monroe, Louisiana.
Accordingly, the Company was organized on September 1, 1997 as a Louisiana
corporation formed for the purpose of developing and operating retirement,
assisted living and memory disorder facilities in Northern Louisiana. The
Company will conduct business doing business as the Arbor Retirement
Community.

Business Concept and Clientele
     The Company's business concept is based on providing elderly residents in
North Louisiana with a broad range of cost-effective health care and personal
support services, including assisted living, retirement living and memory
disorder units.

     Assisted Living.  Assisted living care is an emerging segment of the
long-term care industry serving the rapidly growing elderly population who
may require assistance with the activities of daily living ("ADLs"), such as
dressing, bathing and eating.  In addition to providing assistance with ADLs,
the Company will also offer a range of routine and skilled nursing services
(as permitted by government regulation). The Company's assisted living
facilities are intended to provide privacy and companionship in a comfortable,
secure, non-institutional living environments which are also designed to
promote interdependence between the facilities' staff and the residents, all
with the intent of providing a more positive lifestyle environment than that
which has been historically available from other congregate care providers.
Specifically, the Company's assisted living facilities are designed to house
elderly persons who do not  require 24-hour skilled nursing care.  For example,
typical residents might include persons suffering from occasional memory loss,
poor diet habits, arthritis, or other infirmities by reason of which they
would benefit from daily assistance and supervision.

     Retirement Living - Independent Cottages.  Residents for independent
cottages are usually seniors who maintain an independent lifestyle, but
desire no longer to have the responsibility of ownership and maintenance
of a family residence.  Most residents, if not all, will continue to own
and operate their own automobiles.  They will also continue to provide
their own house cleaning, medical and medication maintenance, shopping and
other activities which are expected of seniors who maintain good health.
Some residents may wish to travel extensively while maintaining a secure home
base in which their possessions are protected while they are away.

     Memory Disorder.  Memory disorder units are specifically designed to
assist individuals suffering from Dementia.  Dementia includes multi infact
(mini-strokes), Parkinson disease, Lou Gehrig disease, Alzheimer's and
several other similar disorders.  Of these disorders, Alzheimer's is the most
common.  Memory disorder units provide a secure, protected living environment
for individuals suffering from these types of disorders.  Memory disorder
units provide attention with one care giver for no more than five residents
during the day.  Night care giver requirements depend on the needs or each
individual resident.  The Company's memory disorder units are designed to
provide as much freedom of movement and activity as the progression
of the disorder will allow.  Each living unit is designed with memory
disorders in mind.

                                14
<PAGE>

Operation of the Company's Facilities

     Format.  The services provided to residents of the Company's assisted
living facilities will include meals, laundry, housekeeping and physical
assistance.  In addition, preventive health care  programs, transportation,
organized social activities, 24-hour security and  medication monitoring will
also be provided as well as the services of a  registered nurse who is
available on an "on call" basis.  The residents will be  responsible for
their own personal purchases such as toothpaste, medical prescriptions, etc.
Unlike nursing homes, however, contemplated services do not include
around-the-clock skilled nursing care.  The assisted living facilities will
also provide  limited social activities for residents.
     The services provided for the residents of the Company's independent
cottages will include all utilities, building and lawn maintenance, 15 meals
each month, security, emergency call systems and housekeeping once each week.
The services provided to the residents of the Company's memory disorder units
will include 24-hour care, three meals each day, medication monitoring,
therapeutic activities, bathing, personal grooming and secure outdoor
activities.
     Expenses of operating the Company's Facilities will be made up of
"fixed" costs and "variable" costs.  "Fixed" costs will include debt service,
management and core staff, essential utilities, insurance, and taxes.
"Variable" costs will include food costs, staffing, utilities and supplies to
a small extent. The Facilities will be able to handle emergencies only to the
extent of calling a doctor or hospital in behalf of the resident.  Should a
resident require health care beyond that which the Facilities can reasonably
provide or  assist, then a resident may be forced to move from the Facilities.

     Cost of Living.  The Company's Facilities will have living units priced in
a range of $900 to $2,450 per month based on the type of accommodations and
services provided.   Residents are billed monthly for the services rendered.
Medicare/Medicaid will not pay for a resident's stay at the Facilities.
Additional costs may be realized by the residents if they require certain
health supervision/services and meals for visitors. As the cost of living may
increase, charges to the residents may also need to be adjusted.

     Resident's Lease Requirements.  The residents will be required to pay a
one time entrance fee of approximately $1,475 to reserve their unit or
apartment.  The lease of the apartments by the residents will be on a
month-to-month basis.  Residents will be required to pay only for the months
in which they are residents of the facility.

Competition
     The Company will experience competition from other elderly housing and care
providers.  The Company will compete principally on the basis of perceived
quality and service, ambiance and price-value relationship. While the Company
believes that the Facilities will be distinctive in design and operating
concept, it is aware of other companies with similar or competitive concepts.
The long-term care industry is highly competitive and the Company expects
that it will become more competitive in the future.  The Company competes
with numerous other companies providing similar long-term care alternatives,
such as home health agencies, life care at home, community-based service
programs, retirement communities and convalescent centers.  Nursing facilities
that provide long-term care services are also a potential source of competition
to the Company.  There is no assurance that the Company will not encounter
increased competition in the future which could limit its ability to attract
residents and could have a material adverse effect on the Company's financial
condition, results of operations and prospects.
     The following table indicates the number of units of existing competition
in assisted living, retirement living, nursing home care and memory disorder
for the three locations of the Company's Facilities.  This information was
gathered by Essential Decisions Inc. for the Company.


                                      15
<PAGE>
   
<TABLE>
<CAPTION>
                 Summary of Existing Competition
                                                            Existing          
                                             Existing       Private-Pay       
Location                      1996           Assisted       Retirement      
                              Population    Living Units    Living Units      
<S>                          <C>            <C>            <C>
Ruston, Louisiana                46,040          0                0
Bossier City, Louisiana          91,309          0               59
Shreveport, Louisiana           235,933        204              241

</TABLE>
<TABLE>
<CAPTION>
                 Summary of Existing Competition...CONT
                                              Memory
                             Existing         Existing 
                            Nursing Care      Disorder     
                               Units           Units                     
<S>                          <C>              <C>
Ruston, Louisiana              425              20
Bossier City, Louisiana        818               0
Shreveport, Louisiana        2,749               0

</TABLE>
    

Management Agreement
     On September 10, 1997, the Company entered into a management agreement
(the "Management Agreement") with The Forsythe Group, Inc., a company owned and
controlled by Joanne M. Caldwell-Bayles, the President and principal
shareholder of the Company.  The Management Agreement extends to each of the
Facilities to be financed as a result of the sale of the Bonds.  Pursuant to
the terms of the Management Agreement, The Forsythe Group, Inc. (the "Manager"),
as agent for the Company, will perform all services incidental to the
operation of the Facilities, including the hiring of employees, collection of
payments, the paying of expenses, receiving governmental permits and the
compliance thereof, marketing, preparing budgets, and, in general, all
activities that are associated with the management of the Facilities.  The
Manager will account to the Company as its agent for the services rendered.
The Manager will maintain operating receipt and expense accounts which are
approved by the Company.  Prior to the opening of any facility, the Manager
will provide the Company with maintenance and operating expense projections,
provide policies and procedure manuals, implement marketing plans, establish
bookkeeping and accounting systems and identify inventory and equipment.  The
Manager will participate in final inspections of the facility before occupancy
and will coordinate matters with the architect and contractor for each
facility.
     The employees of each facility will be the employees of the Company.  The
Manager will have no authority to make any disbursement in excess of $15,000,
unless specifically authorized by the Company, nor may the Manager incur any
liability which would require more than one year of payment.
     The Company will pay to the Manager, $1,500 per month or seven percent
(7%) of the gross collections of a facility, whichever is greater.  Prior to
the opening date of a facility, the Manager shall be entitled to receive
$1,500 per month.  The Management Agreement continues until January 1, 2010,
and may be terminated by the mutual consent of the parties, for cause if the
Manager shall fail to perform any of its duties pursuant to the Management
Agreement, or in the event of the Manager's bankruptcy.
     Other than matters regarding the operations of the Facilities, the Manger
has no authority over the conduct of affairs of the Company or its management
and operation.  The Company believes that the Management Agreement and terms
and conditions applicable thereto are the same or as similar to other
management agreements generally made for the operation of health care
facilities in the areas where these Facilities will be located.

Employees
     Currently, the Company does not have any full time employees.  Prior to
the commencement of operations of each facility, the Company intends to employ
an average of 35 employees at each facility.  There is no assurance that the
Company will be able to obtain and maintain an adequate number of competent
personnel, including entry-level and skilled positions, or that a shortage of
operating personnel will not present a serious problem to the Company in the
future.

Government Regulation
   
     Currently, retirement, assisted living and memory disorder residences
are not specifically regulated as such by the federal government.  However,
the Company's Facilities will be subject to certain state regulations and
licensing requirements.  To conform with Louisiana's regulations governing
residential care for the elderly, the Facilities will be required to be
licensed by the Louisiana Department of Social Services ("LDSS") prior to the
commencement of operations of the Facilities.  The Company will apply for
licenses with LDSS and anticipates getting a temporary license upon
completion of construction of each facility and a final license within 90 days
after the issuance of the temporary license.  The process for applying and
obtaining a license with the LDSS requires that upon completion of
construction of a facility, the State of Louisiana Fire 


                                      16
<PAGE>

Marshall conducts an inspection of the facility examining the safety issues
and compliance with the Americans With Disabilities Act ("ADA").  In general,
the ADA requires businesses to accommodate the special needs of persons with
certain types of disabilities.  If the facility passes the inspection by the
Fire Marshall, than a temporary license is granted that is effective for 90
days.  Shortly after the Fire Marshall's inspection and the issuance of the
temporary license, the LDSS conducts an inspection of the facility and reviews
the administration procedures governing the operation of the facility.  In
addition to LDSS inspection, the Department of Health and Hospitals ("DHH")
inspects the facility for sanitation code compliance shortly after the Fire
Marshall's inspection.  Any deficiencies found during the LDSS or DHH
inspection must be resolved prior to the final license being granted by LDSS.
After the final license is granted, the facility may be subject to quarterly
inspections by the DHH and annual inspections by LDSS.  The renewal of the
license is granted by LDSS upon receipt of the $75 annual licensing fee and
satisfactory results from the aforementioned periodic inspections.
     The Company has elected to build their memory disorder units in
conformity with DHH's requirements for nursing homes.  These memory disorder
units will be licensed under LDSS.  However, the additional construction is
being done in order that the Company may in the future increase the level of
care to be provided.  If these units are to be converted to nursing homes
units in the future, than the Company must obtain such a license from the DHH.
    
     In the Company's opinion, the Facilities and management practices and
operations will meet or exceed all residential care for elderly regulations of
State of Louisiana.  Failure of the Company to receive and maintian the
required licensing would have a material adverse affect on the Company's
financial condition and its ability to repay the Company's debt.
   
    The Company is subject to the Fair Labor Standards Act, which governs such
matters as minimum wage, overtime and other working conditions.  A portion of
the Company's personnel will be paid at rates related to the federal minimum
wage, and, accordingly, increases in the minimum wage will increase the
Company's labor costs.  As regulations are promulgated to enforce this law,
the Company may be required in the future to adapt the design and format of
the Facilities or otherwise incur additional capital costs to comply with such
law. Such costs could have an adverse effect on the operation of the Company's
facilities and their ability to function successfully.
    

Environmental Matters
     Federal law imposes liability on a landowner for the presence on the
premises of improperly disposed of hazardous substances.  This liability is
without regard to fault for, or knowledge of, the presence of such substances
and may be imposed jointly or severally upon all succeeding landowners from
the date of the first improper disposal.  While state law is less onerous,
the practical consequences may be the same.  If in the future it is ever
determined that hazardous substances are present, the Company could be
required to pay all costs of any necessary clean up work, although under
certain circumstances claims against other responsible parties could be made
by the Company.  Phase one environmental assessments were conducted on the
Company's properties in 1997.  Research and visual observation undertaken did
not reveal any former or current environmental conditions, problems or
situations impacting the sites.

                     DESCRIPTION OF PROPERTY

The Company's Proposed Facilities
     The Company has acquired land in Northern Louisiana and intends to
construct retirement, assisted living and memory disorder facilities on these
properties as indicated below.

     The Ruston Project.  The Ruston Project will be located on 6 acres of
land in Lincoln Parrish next to the eastern portion of Ruston, Louisiana north
of US Highway 80 and south of Interstate 20.   Selection of the site of the
Ruston Project was based upon a location that was within an affluent
residential neighborhood with limited assisted living and retirement living
services.  The Ruston Project will include a 48 unit assisted living facility
and 12 independent living cottage units.  The assisted living units will
contain 483 square feet each with common area amenities including a full
service kitchen, dining area, activity area, office and reception area,
bathrooms and storage areas.  Each of the assisted living units will have one
or two bedrooms, small kitchenettes, private bathroom, closet and sitting
areas.  The independent living cottage units are located in separate buildings
and include six one bedroom/one bath units and six two bedroom/one bath units
containing 816 square feet and 840 square feet respectively.  Each of the
cottages will have full kitchens and washer and dryers.
   
     The Series 1998-I Bonds in parity with the Ruston Construction Loan are
secured by a co-first mortgage on the Ruston Project (both real and personal
property).  See "Description of Property - Financing of the Company's
Facilities" and

                                     17
<PAGE>


"Description of Bonds".  The Company has title insurance on this 6 acres of
land insuring good and marketable title to the property. During construction
of the Ruston Project, builder's risk, general liability and worker's
comprehensive insurance will be provided by the general contractor, The
Forsythe Group, Inc.  Upon completion of the Ruston Project, the Company will
obtain fire and extended coverage insurance to insure against loss by fire,
windstorm, explosion and various other losses in an amount equal to the
outstanding balance of the Series 1998-I Bonds.  The Company will also obtain
general liability and worker's comprehensive insurance upon completion of the
Ruston Project.   In the Company's opinion, the Ruston Project is adequately
covered by insurane.  The Parrish of Lincoln has no zoning ordinances.
Therefore, the Ruston Project has no zoning ordinances to comply with.
    

     The Bossier City Project.  The Bossier City Project will be located on 6
acres of land on the southside of Brandon Avenue just east of Industrial
Drive in Bossier City, Louisiana.  Selection of the site of the Bossier City
Project was based upon a location that was within an affluent residential
neighborhood with limited assisted living, retirement living and memory
disorder units.  The Bossier City Project will include 18 independent living
cottage units, 18 assisted living units and 24 mental disorder units with
common area amenities including a full service kitchen, dining area,
activities area, office/reception area, bathrooms and storage areas.  The
building will contain a total of 42,829 square feet of heated area.  The
assisted living units will each contain approximately 485 square feet and
feature a bedroom, living room, kitchenette and full bath with shower.  The
assisted living units will be identical to the independent living units in
all respects.  The mental disorder units will each contain 283 square feet of
living area and feature a half bath with a toilet and lavatory and bedroom
area.
   
     The Series 1998-II Bonds in parity with the Bossier City Construction
Loan are secured by a co-first mortgage on the Bossier City Project (both real
and personal property).  See "Description of Property - Financing of the
Company's Facilities" and "Description of Bonds".  The Company has title
insurance on this 6 acres of land insuring good and marketable title to the
property. See "Description of Property - Financing of the Company's Facilities"
and  "Description of Bonds".  During construction of the Bossier City Project,
builder's risk, general liability and worker's comprehensive insurance will
be provided by the general contractor, The Forsythe Group, Inc.  Upon
completion of the Bossier City Project, the Company will obtain fire and
extended coverage insurance to insure against loss by fire, windstorm,
explosion and various other losses in an amount equal to the outstanding
balance of the Series 1998-II Bonds.  The Company will also obtain general
liability and worker's comprehensive insurance upon completion of the Bossier
City Project.  In the Company's opinion, the Ruston Project is adequately
covered by insurance.  The Bossier City Project conforms to the zoning
ordinances of Bossier City, Louisiana.
    

     The Shreveport Project. The Shreveport Project will be located on
approximately 3 acres of land on Lot 4, Orleans Square Subdivision, located
on East Kings Highway in Shreveport, Louisiana, or such other location of
equal value in the same area.  Selection of the site of the Shreveport Project
was based upon a location that was within an affluent residential
neighborhood with limited memory disorder units.  The Shreveport Project will
have 24 memory disorder units and contain 11,410 square feet of heated area.
Each of these units will contain 283 square feet of living area and feature a
half bath with a toilet and lavatory and bedroom area.
   
     The Series 1998-III Bonds in parity with the Shreveport Construction Loan
are secured by a co-first mortgage on the Shreveport Project (both real and
personal property).  See "Description of Property - Financing of the Company's
Facilities" and "Description of Bonds". The Company has title insurance on
this 3 acres of land insuring good and marketable title to the property. See
"Description of Property - Financing of the Company's Facilities" and
"Description of Bonds".  During construction of the Shreveport Project,
builder's risk, general liability and worker's comprehensive insurance will
be provided by the general contractor, The Forsythe Group, Inc.  Upon
completion of the Shreveport Project, the Company will obtain fire and
extended coverage insurance to insure against loss by fire, windstorm,
explosion and various other losses in an amount equal to the outstanding
balance of the Series 1998-III Bonds.  The Company will also obtain general
liability and worker's comprehensive insurance upon completion of the
Shreveport Project.  In the Company's opinion, the Ruston Project is
adequately covered by insurance.  The Shreveport Project conforms to the
zoning ordinances of the City of Shreveport, Louisiana.
    

Appraisals

     Robert M. McSherry, MAI 3760 Chelsea Drive, Baton Rouge, Louisiana 70809
(the "Appraiser"), estimated market values for each of the Company's
facilities (the "Appraisals").  Listed below are these appraised values.

                                      18
<PAGE>

    Appraised Value of the Ruston Project. . . . . . . . . $4,955,000
    Appraised Value of the Bossier City Project. . . . . . $6,310,000
    Appraised Value of the Shreveport Project. . . . . . . $2,550,000

   
     The Appraiser, who is independent of the Company, used various appraisal
approaches, but gave the most weight to the income approach in his
reconciliations and final value estimates.  The income approach is an
analysis which converts anticipated benefits to be derived from the ownership
of property into a value estimated, with consideration given to the gross
income, expense, net income, vacancy rate and capitalization. Furthermore,
the income approach is not, for example, a valuation based upon the Appraiser's
estimate of the price that would be arrived at by a willing buyer and a
willing seller in an arms-length sales transaction.  Accordingly, it is
questionable that, in the event of default, the Company's Facilities could be
sold, whether voluntarily or at judicial sale, for the appraised value.
     The Appraiser also estimated values for each of the Company's facilities
based on the cost approach.  Listed below are these appraised values.

    Appraised Value of the Ruston Project (Cost Approach). . . . $3,560,000
    Appraised Value of the Bossier City Project (Cost Approach). $3,290,000
    Appraised Value of the Shreveport Project (Cost Approach). . $1,890,000

     In contrast to the income approach, the cost approach estimates the
replacement cost of the improvements.  The cost approach reflects the value
of the fee simple estate in the real estate; whereas the income approach
reflects the "going concern" value, which would most likely not exist in a
default situation.
    
     A decision to invest in the Bonds should not be made based solely on the
Appraisals. Moreover, a purchaser of the Bonds should realize and take into
consideration the fact the Company's Facilities, if they should have to be
sold, may bring less than is necessary to pay principal and interest due on
the Bonds.  This could result in the investor losing all or a portion of his
original investment, which the investor should take into consideration before
making the purchase.

Construction of the Company's Facilities
     Listed below is the proposed construction schedule and development/
construction costs of the Company's Facilities.  The dates and numbers as
indicated below are estimates only.
 
<TABLE>
<CAPTION>
                                                      Approximate
                                                        Costs of
                        Anticipated   Anticipated      Development
                        Construction   Opening            and
Location                 Start Date    Date (1)       Construction (2)
<S>                   <C>              <C>            <C>
Ruston Project          December 1997    October 1998     $3,750,000
Bossier City Project    May 1998         March 1999       $3,500,000
Shreveport Project      May 1998         January 1999     $1,845,000

</TABLE>

(1)  Delays are common in the construction industry, and unforseen events may
adversely affect the cost and completion time of the Company's Facilities.
(2)  Includes land, construction and service costs; architectural and
engineering costs; furniture, fixtures and equipment.
   
     Construction Financing.  The Company has obtained and will obtain
construction loans (the "Construction Loans") with Church Loans and Investments
Trust of Amarillo, Texas (the "Construction Lender") for the financing of
construction of the Company's Facilities.  Each construction loan is/will be
secured by a Co-First Mortgage on the corresponding project that will be built
from the proceeds of the respective construction loan.  The Construction Loans
bear interest at a variable rate which is equivalent to 2% per annum in
excess of the lowest rate designated as the "Prime Rate" of interest published
by the Wall Street Journal (North  Edition) under the heading "Money Rates".
The Construction Loans are guaranteed by

                                      19
<PAGE>


The Forsythe Group, Inc., an affiliate and stockholder of the Company, in the
amount of $500,000 for each construction loan.  The Trustee and holders of
the Bonds will not benefit, directly or indirectly, from the guarantees of
The Forsythe Group, Inc.  The Company obtained the construction loan for the
Ruston Project ("Ruston Construction Loan") in the amount of $2,700,000.  The
Ruston Construction Loan closed on December 1, 1997, and the mortgage and
security agreement setting forth the terms of the Ruston Construction Loan
have been filed of record. The Ruston Construction Loan is due December 1,
1998, unless mutually extended by the Construction Lender and the Company.
The Ruston Construction Loan is secured by a Co-First Mortgage on the Ruston
Project (both real and personal property) in parity with the Series 1998-I
Bonds.
     The Company agreed to the terms of a construction loan commitment issued
by the Construction Lender for the construction financing of the Bossier City
Project ("Bossier City Construction Loan") on March 20, 1998. The Bossier City
Construction Loan will be in the amount of $2,200,000 and will be due 12
months after the initial funding of the loan.  The Bossier City Construction
Loan is scheduled to close no later than May 10, 1998, and the mortgage and
security agreement setting forth the terms of the Bossier City Construction
Loan will be filed of record at the time of closing. The Bossier City
Construction Loan will be secured by a Co-First Mortgage on the Bossier City
Project (both real and personal property) in parity with the Series 1998-II
Bonds.
     The Company agreed to the terms of a construction loan commitment issued
by the Construction Lender for the construction financing of the Shreveport
Project ("Shreveport Construction Loan") on March 20, 1998.  The Shreveport
Construction Loan will be in the amount of $1,225,000 and will be due 12
months after the initial funding of the loan.  The Shreveport Construction
Loan is scheduled to close no later than May 10, 1998, and the mortgage and
security agreement setting forth the terms of the Shreveport Construction Loan
will be filed of record at the time of closing. The Shreveport Construction
Loan will be secured by a Co-First Mortgage on the Shreveport Project (both
real and personal property) in parity with the Series 1998-III Bonds.
     Colonial Trust Company (acting as Trustee on behalf of Series 1998-I
bondholders) and the Construction Lender have entered into a certain Agreement
Between Lienholders dated as of December 1, 1997 with regard to the Ruston
Construction Loan.  Furthermore, Colonial Trust Company (acting as Trustee on
behalf of the Series 1998-II and Series 1998-III bondholders) and the
Construction Lender will enter into two additional Agreements Between
Lienholders by May 10, 1998 with regard to the Bossier City Construction Loan
and the Shreveport Construction Loan, respectively.  Hereinafter, the three
Agreements Between Lienholders collectively will be referred to as the
"Lienholders Agreements".
     The Lienholders Agreements state, among other things, (i) that the
mortgage, security agreement and other collateral documents covering each of
the Company's Facilities shall name both the Construction Lender and the
Trustee as lienholder and shall secure ratably as provided in the Lienholders
Agreements each construction loan and the corresponding series of Bonds, and
(ii) that proceeds of each series of Bonds will be used, subject to the Trust
Indenture, to pay down or retire the Construction Loans.  The Lienholders
Agreements also state that in the event of a default, if either the
Construction Lender or the Trustee elects to accelerate its loan, the other
party agrees to accelerate its loan to the extent permitted under the other
party's loan documents.  In the event the Company were to default, the
Lienholders Agreements provide that the Construction Lender and the Trustee
will conduct collection and foreclosure actions and proceedings jointly to
the extent possible.  In the event the Construction Lender and the Trustee
are unable to agree, however, the Construction Lender is given the right, in
its  discretion, to direct and make decisions, binding on the Trustee and the
holders of Bonds, concerning maintenance, protection or disposition of the
respective project in default and enforcement of the terms of the mortgage
and security agreement.  The Construction Lender may cause the defaulted
project to be sold in its then current condition or may make renovations to,
or complete construction of the defaulted project. The Construction Lender is
not required to advance any funds except by its agreement, but in the event
the Construction Lender elects to advance funds, proceeds of foreclosure will
be applied first to reimburse any such funds advanced.  Either the
Construction Lender or the Trustee may purchase the defaulted project at any
foreclosure sale free and clear of the claims of the other.  If any of the
Company's Facilities are sold or otherwise disposed of at foreclosure, the
Lienholders Agreements provide that the proceeds of disposition, after
reimbursement of the Construction Lender's fees and expenses as provided above,
be applied to the respective construction loan in default and the payment of
the corresponding series of Bonds on a pro-rata basis.  The "pro-rata"
distribution of funds mean that after reimbursement of the Construction
Lender's fees and expenses as provided above, the Construction Lender and the
series of Bonds associated with the defaulted construction loan will each
receive funds from any disposal on foreclosure of the defaulted project
according to their respective percentage of the total principal balance
(including both the respective construction loan in default and the
corresponding series of Bonds) on the property. Thus, depending on the net
proceeds from a foreclosure sale, each entity would receive proceeds from the
sale of property equal to the entire amount due them, or any amount equal to
their percentage of the total indebtedness against the defaulted project,
whichever is lesser.

                                      20
<PAGE>


     In addition to requiring the timely payment of the Construction Loans
and the Bond payments required under the terms of the Trust Indenture, the
mortgages obligate the Company to maintain proper books and records, and
refrain from certain activities (such as altering the premises) without prior
written consent.  The mortgages also dictate, in part, the permitted financial
relationships between the Company and the residents.

     Permanent Financing.  The Company has chosen to issue the Bonds to
provide the permanent financing for the Facilities.  The first revenues of
the Company have been pledged to repay the principal and interest on the Bonds.
See "Use of  Proceeds" and  "Description of Bonds".
    

                            MANAGEMENT

Directors and Executive Officer
     The names of the directors and executive officers of the Company, their
respective ages and their positions and office with the Company are as
follows:

         Name                 Age       Positions and Offices Held
Joanne M. Caldwell-Bayles     37        Chairperson of the Board, Chief
                                        Executive Office, President and
                                        Director
Raymond L. Nelson             62        Vice President and Director
Jean Gaffney Nelson           60        Director

   
     The directors and executive officers of the Company have very limited
experience in the development and operation of assisted living/memory disorder
facilities.  The professional experience of the Company's directors and
executive officers is summarized below:
    

     Joanne M. Caldwell-Bayles has been the President and Chief Executive
Officer of the Company since its inception in September 1997. Mrs.
Caldwell-Bayles has senior executive experience in the development and
operation of an assisted living and memory disorder facility in West
Monroe, Louisiana where she presently serves as the Operating Manager of
The Arbor Group, L.L.C. ("Arbor").  Mrs. Caldwell-Bayles also has senior
executive experience in hotel management, personnel, finance and commercial
and residential development.  In addition to her duties with the Company and
Arbor, Mrs. Caldwell-Bayles is the President, Chairperson of the Board of
Directors and sole owner of The Forsythe Group, Inc., the parent corporation
of four subsidiaries.  These subsidiaries include: (i) Forsythe Holdings, Inc.
(a commercial and residential lending company); (ii) Format Capital, Corp.
(a commercial development and equipment leasing company); (iii) Lewis
Enterprises, Inc. (a residential development company); and (iv) Northwest
Manufacturing Co., Inc. (a manufacturing company for equipment for the
construction industry).   Prior to her duties with the Company, Arbor and the
Forsythe Group, she served as the President of Oak Development Corporation
(a hotel management firm) and the general manager of Ramada Hotel in
Alexandra, Louisiana.  She has served on the Board of Directors of the
Alexandria Chamber of Commerce, the Louisiana Restaurant Association and
the Louisiana Hotel/Motel Association.  She also has served as President of
the Tourism Commission of Rapides Parrish Louisiana and of the Hotel/Motel
Association of Alexandria, Louisiana. Mrs. Caldwell-Bayles attended Northeast
Louisiana State University in Monroe, Louisiana.
     Mrs. Caldwell-Bayles  will be the person primarily responsible for
overseeing the actual operation and management of the Company.  Accordingly,
the success of the Company will be dependent upon her efforts.  Mrs.
Caldwell-Bayles will delegate most of the daily operational responsibilities
of the Company to on-site administrators.  The administrators will be
selected from a group of candidates who must have a degree in nursing and
administration. Prior to commencement of operations of each facility, Mrs.
Caldwell-Bayles will hire an administrator whose salary and employee benefits
will be an expense of operation of the Company.  All other employees will
also be recruited by Mrs. Caldwell-Bayles.  The Company anticipates employing
a total of an average of 35 employees to work at each facility with a total
of approximately 105 employees working for the Company upon completion of
the Ruston, Bossier City and Shreveport Projects.  Mrs. Caldwell-Bayles will
devote approximately 65% of her time to the affairs of the Company but is
willing to devote additional time if necessary.


                                      21
<PAGE>


     Raymond L. Nelson has served as Vice President and a Director since the
Company's inception.  In addition to these duties, Mr. Nelson will be serving
as the Director of Personnel for the Company.  Mr. Nelson is the person
primarily responsible for overseeing the management systems and  the insurance
needs for the Company.  Mr. Nelson  attended the University of Houston. He is
the President and CEO of Town & Country Insurance Agency, Inc.  He manages 40
employees in three locations in the Houston-Galveston, Texas metropolitan area.
Mr. Nelson is the past President of the Houston Council of the Navy League of
the United States and is currently a national director.  He is a past director
of the Independent Insurance Agency of Houston, Texas.  Mr. Nelson is
developing the operations manual and all of the employee benefits and
retirement plans for the Company.  Mr. Nelson has devoted and will continue
to devote approximately 15% of his time to the Company.  As compensation for
performing said duties, Mr. Nelson shall receive $6,000 annually. He may be
reimbursed for reasonable costs incurred  including but not limited to
automobile mileage, office rental, telephone and facsimile machine expenses,
expenses associated with computer and other office equipment usage, clerical
expenses and other expenses related to the Company's business.         

     Jean Gaffney Nelson has served as a Director since the Company's
inception.  Mrs. Nelson also will be the person primarily responsible for
inspection and evaluation of  the health care facilities and employees.  Mrs.
Nelson has 27 years in management experience in diagnostic and Iterventional
cardiology in a large hospital environment. Mrs. Nelson was employed as
the Manager of Cardiology Services and Nuclear Medicine at the Methodist
Hospital in Houston, Texas.  She studied biology and took courses in computer
science, accounting and management at the University of Houston in Houston,
Texas.  Mrs. Nelson is registered in adult echocardiography by the American
Registry of Diagnostic Medical Sonographers and is a member of the American
College of Cardiovascular Administrators.
     Mrs. Nelson has management experience in environmental, operations,
materials control, finances, human resources, design and construction,
database systems, project development and marketing. Over the term of her
career, she has managed the following specific activities: cardiac
catheterization, cardiac rehabilitation, pacemaker evaluation clinic,
electrophysiology, nuclear cardiology, nuclear medicine, echocardiography,
stress testing, electrocardiography, vascular diagnostics, electrocardiograph,
aeromedical services, admission, observation and discharge units.
     Selected  professional accomplishments of Mrs. Nelson include managing a
cardiology departments for a large hospital and developing and implementing
this hospital's first aeromedical program to transport critically ill
patients.  Mrs. Nelson also was responsible for the design and construction of
the following items at the hospital: cardiac catheterization laboratories, an
electrophysiology suite, an ambulatory diagnostic cardiology center, a
nuclear medicine laboratory, a cardiology non-invasive laboratory, and a
flight center. Mrs. Nelson has authored more than 40 articles and abstracts
related to cardiovascular disease.  She was named as manager of the year in
1988 at the Methodist Hospital in Houston, Texas.  In July 1997, Mrs. Nelson
retired as a full-time employee of the Methodist Hospital.  However, she
continues to perform consulting duties with the hospital.
     As compensation for performing said duties, Mrs. Nelson shall
receive $6,000 annually.  Mrs. Nelson also may be reimbursed for reasonable
costs including but not limited to automobile mileage, office rental,
telephone and facsimile machine expenses, expenses associated with computer
and other office equipment usage, clerical expenses and other expenses
related to the Company's business.

Executive Compensation
     Joanne M. Caldwell-Bayles, President and Chief Executive Officer of the
Company, may receive the following compensation: (1) an annual salary in the
amount of $60,000 per year beginning when the Company's first facility is
opened for business and (2) reimbursement for reasonable costs incurred by
the Mrs. Caldwell-Bayles including but not limited to automobile mileage,
telephone expenses and entertainment expenses associated with the Company's
business.


                 PRINCIPAL OWNERS OF THE COMPANY

     The following table sets forth certain information regarding the
beneficial ownership of the common stock of the Company as of January 26,
1998, (i) by each shareholder who is known by the Company to own beneficially
more than five percent (5%) of the common stock, (ii) by each director, (iii)
by each executive officer named herein under "Management," and (iv) by all
executive officers and directors as a group.  Except as otherwise indicated
and except to the extent authority is shared by spouses under applicable law,
each named beneficial owner has sole voting and investment power with respect
to the common stock listed.

                                      22
<PAGE>


<TABLE>
<CAPTION>
                                         
Name & Address of                                            Percent of
Beneficial Owner              Title of Class    Shares      Class Owned
<S>                          <C>                <C>         <C>
Joanne M. Caldwell Bayles      Common Stock     106,313.0    17.5%
507 Trenton Street
West Monroe, LA 71291

Raymond and Jean Nelson        Common Stock      57,264.0     9.4%
1075 Katy Freeway, Suite 150
Houston, TX 77024

The Forsythe Group, Inc. (1)   Common Stock     322,916.5    53.2%
507 Trenton Street
West Monroe, LA 71291

The Arbor Group, L.L.C. (2)    Common Stock     120,416.5    19.9%
507 Trenton Street
West Monroe, LA 71291

</TABLE>

Note 1:  Joanne M. Caldwell-Bayles owns 100% of the capital stock of the
         Forsythe Group, Inc.
Note 2:  Joanne M. Caldwell-Bayles owns 50%, Raymond and Jean Nelson own 40%
         and the Forsythe Group, Inc. owns 10% of the capital stock of The
         Arbor Group, L.L.C.

      The executive officers and directors of the Company as a group are the
beneficial owners of 100% of the common stock of the Company.  


                 THE COMPANY'S PLAN OF OPERATION
   
     The primary plan of operation of the Company is to establish a local and
regional network of retirement, assisted living and memory disorder
facilities that will operate profitably.  The Company intends to complete
construction of five facilities along Interstate 20 between West Monroe,
Louisiana and Shreveport, Louisiana by January of 2000.  Three of these
facilities are located in Ruston, Bossier City and Shreveport, Louisiana and
will be secured by the Bonds. The Company intends to build two additional
facilities in Minden and West Monroe, Louisiana and finance these facilities
with the issuance of bonds similar to that of this Offering. Beyond these
first five facilities, the Company may continue to expand in Northern
Louisiana and Southern Arkansas, including possible locations of Bastrop and
Homer-Hainsville, Louisiana and Crosset and El Dorado, Arkansas.  The Company
intends to employ an average of 35 employees per completed facility with a
total of approximately 105 employees working for the Company upon completion
of the Ruston, Bossier City and Shreveport Projects.  Based upon market
research of the assisted living, retirement living and memory disorder care
industries in Northern Louisiana, the Company expects to reach stabilized
occupancy within 24 months upon completion of each facility.  However, the
Company has no historical operating results to verify this projected time
frame to reach stabilized occupancy.
    
     An affiliate of the Company, The Arbor Group, L.L.C. ("Arbor"), has
completed construction and is now operating a similar assisted living and
memory disorder facility in West Monroe, Louisiana.  Arbor has been and will
continue to be a model for the future development of the Company.  Also,
Arbor is managed by the same organization, The Forsythe Group, that will
manage the Company's properties. While the Company is newly formed, it will
operate its properties under the name of The Arbor Retirement Community.
Arbor has established name recognition in the community of West Monroe, and
the Company is in the process of establishing name recognition in the
proposed communities in which the Company's units will be located.
    In order for the Company to fund all of its objectives of this Offering,
the maximum offering amount must be sold by the termination date of this
Offering, and the Company will need to raise additional operating funds during
the first 12 months of operation.  The Company has estimated that $200,000
will be needed for operation during the first 12 months, above and beyond the
expenses as set forth in "Sources and Uses of Funds".  The Company has
presently two lines of credit from which the Company can access for the use
of additional operating funds. These lines of credit have been established by
the pledging

                                      23
<PAGE>

of collateral not secured by the Bonds; Mrs. Caldwell-Bayles, The Forsythe
Group and Arbor also have pledged other assets to secure the lines of credit.
If additional funds are needed for the Company's operation, The Forsythe Group,
the management company of the Company, has agreed to defer collection of its
management fees.  However, the Company believes that it will not be necessary
for the Company to raise additional funds during the next 12 months other
than the use of its credit lines.  There is no assurance that the  Company
will be able to accomplish any or all of these objectives.
   
    The Company's product is providing living accommodations for seniors who
need assistance.  As the needs of the Company's residents change, the Company
is willing to modify its operations to accommodate its residents' needs.  For
example, the Company's memory disorder units will be constructed according to
nursing home specifications so that they may easily be converted into nursing
home units if such a change is warranted and the appropriate licenses are
granted.  The Company is committed to continue researching the trends of
senior citizens' living accommodation needs.
    

          PRIOR PERFORMANCE OF AFFILIATES OF THE COMPANY
   
     The Arbor Group, L.L.C., an affiliated corporation of the Company, has
limited prior experience in the development and operation of an assisted
living and memory disorder facility similar to that of the proposed facilities.
In August 1996, Mrs. Caldwell-Bayles, Raymond Nelson and Jean Gaffney Nelson
formed The Arbor Group, L.L.C. for the purpose of developing and operating a
35-unit assisted living facility and a 24-unit memory disorder facility in
West Monroe, Louisiana.  The facility was completed and opened for business
on November 4, 1997.  Mrs. Caldwell-Bayles serves as the Operating Manager of
The Arbor Group, L.L.C. 
     The Arbor Group's gross revenues for the period beginning November 4,
1997 through March 24, 1998 were $146,877.  The Arbor Group's expenses for the
same period, including deprecation and debt service, were $238,767.  These
amounts were provided by the management of The Arbor Group and are not
audited.  As of March 24, 1998, the occupancy rate of The Arbor Group's
assisted living and memory disorder facility was 56%.
    
     The Arbor Group's assisted living and memory disorder facility was
financed by the issuance of bonds in the amount of $3,250,000 under terms
similar to that of the Offering.  The bonds for the Arbor Group were offered
and sold by the Underwriter.

                       CERTAIN TRANSACTIONS

     Joanne M. Caldwell-Bayles and Raymond and Jean Nelson, the principal
shareholders of the Company, individually and/or through their ownership of
affiliated companies, have or intend to engage in the following transactions
with the Company.  See "Principal Owners of the Company".

Land Acquisition
     On September 10, 1997, the Company acquired 6 acres of land at the Ruston
location with an estimated fair market value of $450,000 in a transaction
with The Forsythe Group, Inc. in exchange for 125,000 shares of common stock
of the Company and by assuming a debt of $200,000.  This transaction would
have resulted in a gain to The Forsythe Group, Inc. of approximately $95,000
had it not been a tax free exchange.
     On September 10, 1997, the Company acquired 20 acres of land at the
Ruston location with an estimated fair market value of $250,000 in a
transaction with The Forsythe Group, Inc. in exchange for 125,000 in shares
of common stock.  This transaction would have resulted in a gain to The
Forsythe Group, Inc. of approximately $170,000 had it not been a tax free
exchange.
     On September 10, 1997 the Company acquired land in West Monroe, Louisiana
with an estimated fair market value of $200,000 in a transaction with The
Arbor Group, L.L.C. in exchange for 100,000 shares of common stock.  This
transaction would have resulted in no gain to The Arbor Group, L.L.C. had it
not been a tax free exchange.
     On January 7, 1998, the Company entered into a real estate agreement with
Patterson Insurance Company ("Patterson") to purchase approximately six acres
of land on which the Bossier City Project is to be built.  The sale and
conveyance of this property by Patterson to the Company will be subject to
the following terms: the Company is to pay Patterson a total consideration of $
525,000 for the property by the issuance of $425,000 in preferred stock of
the Company and $100,000 in cash prior to closing.
   

                                      24
<PAGE>

     On March 6, 1998, the Company acquired approximately 3 acres of land in
Shreveport, Louisiana on which the Shreveport Project is to be built.  The
Company acquired this land by securing a loan with The Forsythe Group, Inc.,
in the amount of the purchase price of the property, $266,500.  The loan
bears interest at the annual rate of 1% over the Prime Rate.  Interest is
payable monthly, and the loan has no stated maturity date.
    
Construction Contracts
     On November 5, 1997, the Company entered into a construction contract in
the amount of $2,750,000 with The Forsythe Group, Inc. to construct the Ruston
Project.  The contract calls for the cash payments of $2,500,000 during the
building of the Ruston Project as approved by the contract engineer and the
issuance of an additional 125,000 shares of common stock at the completion of
the project.  Such stock issuance is to be paid to The Forsythe Group, Inc.
as its builder's profit in the project.
     On December 16, 1997, the Company entered into a construction contract in
the amount of $2,200,000 with The Forsythe Group, Inc. to construct the
Bossier City Project.  The contract calls for the cash payments of $2,200,000
during the building of the Bossier City Project as approved by the contract
engineer.
     On December 16, 1997, the Company entered into a construction contract in
the amount of $1,225,000 with The Forsythe Group, Inc. to construct the
Shreveport Project.  The contract calls for the cash payments of $1,225,000
during the building of the Shreveport Project as approved by the contract
engineer.

Management Contract
     On September 10, 1997, The Forsythe Group, Inc., entered into a Management
Agreement with the company for the management of the Facilities to be
constructed as a result of the issuance of the Bonds.  The Agreement extends
to the year 2010, with compensation based on each facility, paying the
Manager $1,500 per month of seven percent (7%) of the gross collections of a
facility, whichever is greater.  The Management Agreement can be terminated
by mutual consent of the parties, bankruptcy or for cause.  The Company
anticipates the payments under the Management Agreement to The Forsythe
Group, Inc. will exceed $60,000 per year.

Other Services Rendered
     On September 10, 1997, the Company issued 85,896 shares of common stock of
the Company to Joanne M. Caldwell-Bayles in exchange for services rendered in
connection with developing the plans for construction for the Ruston Project
and a deposit on the plans for the Bossier City, Shreveport, Minden and West
Monroe Locations.
     On September 10, 1997, the Company issued 57,264 shares of common stock of
the Company to Raymond and Jean Nelson in exchange for services rendered in
connection with developing the plans for construction for the Ruston Project
and a deposit on the plans for the Bossier City, Shreveport, Minden and West
Monroe locations.
     The Company has also reserved 252,440 shares of Common Stock to be issued
to Joanne M. Caldwell-Bayles and Raymond and Jean Nelson in exchange for
services rendered in connection with developing the plans for the Bossier City,
Shreveport, Minden and West Monroe locations.

                       DESCRIPTION OF BONDS
   
     The Bonds will be issued in book-entry form (unless the purchaser
requests a printed bond certificate) pursuant and subject to the provisions
of a certain Trust Indenture (the "Trust Indenture") between the Company and
Colonial Trust Company of Phoenix, Arizona, as Trustee, Bond Registrar and
Paying Agent (the "Trustee").  The Company is not required to qualify the
Trust Indenture under the Trust Indenture Act of 1939 as amended (the "Act").
Thus, the Company has elected not to qualify the Trust Indenture under the Act.
However, since the Trust Indenture does not comply with the requirements of
the Act, investors are not provided with the protections afforded by the Act
including provisions regarding the duties and responsibilities of the Trustee
prior to default, rights of bondholders in the event of default, preferential
collection of claims against the Company, the eligibility and
disqualification of the Trustee, information required by the Trustee to be
furnished to bondholders, reports by the Trustee and other provisions
regarding the Trustee and bondholders. Copies of the Trust Indenture will be
deposited with the Trustee, the Company and the Underwriter.  The following
is a summary of the provisions of the Trust Indenture. 
    

                                      25
<PAGE>

Description of Liens
     All of the Bonds will be secured by a mortgage and security agreement,
hereinafter called the "Lien", upon the Facilities, and shall have equal
rights, liens and privileges under the Trust Indenture and the Lien so that
each and every Bond shall be equally and proportionately secured without
preference, priority or distinction as to the lien securing any one Bond over
the lien securing any other Bond or Bonds.    The Trustee is authorized
pursuant to the Trust Indenture to modify or amend the mortgage as necessary
to accomplish the purpose of having all bonds issued by the Company in regard
to the Facilities to be secured by a lien on all three of the Projects.

General
   
     The Company is offering $9,000,000 of co-first mortgage bonds in three
series, with the proceeds from each series being used for a particular project
located in a city in the State of Louisiana.  The issue and sale of each
series of bonds is not contingent on the issue and sale of the other series
of bonds, and will be separately offered and sold and subject to minimum
proceeds prior to the issuance thereof.  The Bonds are secured by a pledge of
land and buildings constituting the Facilities and a pledge of gross income
of the Company pursuant to the terms of the Trust Indenture between the
Company and the Trustee.  The Bonds will be issued in book-entry form (unless
the purchaser requests a printed bond certificate) as registered Bonds without
coupon in denominations of $250 each or any integral multiple thereof.  The
Bonds will be issued to mature serially.  To "mature serially" means the Bonds
will mature according to predetermined maturity dates, beginning six months
from the issue date of each series of bonds and continuing to mature each six
months thereafter until the final maturity period of each of the series of
bonds as indicated in the "Maturity Schedules".  The purchaser of a Bond
should understand that in the event he/she should need to sell the bond, the
Underwriter does not make a secondary market for the Bonds, nor is there the
likelihood a secondary market will develop.  Principal and interest are
payable in lawful money of the United States by the Trustee, acting in its
capacity as Paying Agent.  Certain Bonds pay interest by check semiannually
("Simple Interest Bonds").  Certain other Bonds pay the interest earned only
at the maturity of the Bond ("Compound Interest Bonds").  See "Maturity
Schedules".

     The Series 1998-I Bonds will be dated June 1, 1998, and are subject to
the sale of a minimum of $750,000 in principal amount of Bonds.  The
aggregate principal amount of the Series 1998-I Bonds is $3,685,000 and is
comprised of bonds in the principal amount of $2,004,500 that will mature
serially and bear simple interest payable by check mailed to the registered
owners each December 1 and June 1 until maturity and bonds in the principal
amount of $1,680,500 that will mature serially and bear interest compounded
semiannually each December 1 and June 1 that is payable at maturity.  The
Series 1998-I Bonds will begin accruing interest as of June 1, 1998, whether
or not they have been purchased and whether or not the minimum offering
amount has been reached.  If any of the Series 1998-I Bonds are purchased
after June 1, 1998, the purchaser will nevertheless be entitled to receive
the accrued interest on the Bond from June 1, 1998.

     The Series 1998-II Bonds will be dated July 1, 1998, and the Series
1998-II are subject to the sale of a minimum of $750,000 in principal amount
of Bonds.  The aggregate principal amount of the Series 1998-II Bonds is
$3,470,000.  The Series 1998-II Bonds will mature serially and bear interest
compounded semiannually each January 1 and July 1 that is payable at maturity.
The Series 1998-II Bonds will begin accruing interest as of July 1, 1998,
whether or not they have been purchased and whether or not the minimum
offering amount has been reached.  If any of the Series 1998-II Bonds are
purchased after July 1, 1998, the purchaser will nevertheless be entitled to
receive the accrued interest on the Bond from July 1, 1998.

    The Series 1998-III Bonds will be dated July 1, 1998, and the Series
1998-III Bonds are subject to the sale of a minimum of $500,000 in principal
amount of Bonds.   The aggregate principal amount of the Series 1998-III Bonds
is $1,845,000.  The Series 1998-III Bonds will mature serially and bear
simple interest payable by check mailed to the registered owners each January
1 and July 1 until maturity.  The Series 1998-III Bonds will begin accruing
interest as of July 1, 1998, whether or not they have been purchased and
whether or not the minimum offering amount has been reached.  If any of the
Series 1998-III Bonds are purchased after July 1, 1998, the purchaser will
nevertheless be entitled to receive the accrued interest on the Bond from
July 1, 1998.
    

                                      26
<PAGE>

Tax Consequences
     Interest paid on the Bonds is not exempt from federal or state income
taxes.  Interest on Simple Interest Bonds is paid by check semiannually.  Each
year the purchaser of a Simple Interest Bond will receive a form 1099 INT
from the Trustee/Paying Agent showing the interest earned on the Bond(s) for
that tax year.  While Compound Interest Bonds pay the interest earned only at
the maturity of the Bond, a portion of the interest must be reported as
income each year even though no interest will be paid until maturity.  The
interest to be reported each year is the amount of interest accruing on the
Bond that year.  Each year the purchaser of a Compound Interest Bond will
receive a form 1099 OID from the Trustee/Paying Agent showing the interest
earned on the Bond(s) for that tax year.  For further information concerning
the tax consequences of purchasing or holding the Bonds, the investor should
consult his or her tax advisor.

Trust Funds Established Under the Trust Indenture
     The Trust Indenture provides for the creation of the Bond Proceeds Fund,
into which the proceeds from the sale of Bonds will be deposited.  The Trust
Indenture also creates the Bond Operating Funds, into which all payments of
the Company are collected prior to payment being made to the Bondholders.

Payment of Bonds
     Principal and interest on the Bonds is payable at the office of the
Trustee in lawful currency of the United States of America.  Payment of
interest shall be made to the registered owners of the Bonds and paid by
check or draft mailed to the registered owners at the address appearing on
the Bond register of the Trustee.  Each holder who has received a printed
bond certificate must send his/her matured Bonds to the Paying Agent in order
to obtain payment of the aggregate principal amount.

Events of Default
     The term "event of default" when used in the Trust Indenture means the
occurrence of any one of the following events:

     a) Failure or refusal to pay when due the principal and/or interest on any
        Bond;
     b) Failure or refusal to timely pay into the Operating Fund Accounts any
        installment(s) required;
     c) Failure or refusal to pay when due any taxes, assessments, insurance,
        claims, liens or encumbrances upon the Facilities, or to maintain the
        Facilities in good repair, or to cure the breach of any other covenant
        set forth in the Trust Indenture;
     d) Failure or refusal to pay when due any loan or advance by or the fees
        and expenses of Trustee or of any depository or escrow agent;
     e) Failure or refusal, upon written request of the Trustee, (i) to furnish
        Trustee with such insurance policies, financial reports and information
        concerning the Company as may be reasonably required by Trustee, or
        (ii) to grant unto Trustee, its agents, accountants and attorneys
        access during normal business hours to Company's offices for the
        purpose of examining and, within reasonable limits, photocopying such
        records;
     f) Making an assignment for the benefit of creditors; or should a
        receiver, liquidator, or trustee be appointed to assist in the payment
        of Company's debt; or should any petition for bankruptcy,
        reorganization, or arrangement of Company be filed; or should Company be
        liquidated or dissolved, or its charter expire or be revoked.

Remedies of Default
   
     Upon the occurrence and continuation of an event of default for a period
of 30 days, the Trustee may accelerate the Bonds and declare the principal of
all Bonds outstanding or any series of Bonds then in default  immediately due
and payable. Additionally, upon written request of the holders of not less
than 25% of the Bonds outstanding, the Trustee is obligated to accelerate the
maturity of the Bonds in an event of default.
    

Additional Covenants
     In addition to its obligation to remit the principal and interest
payments when due the Company has agreed to at its own cost and expense,
maintain the properties in good repair and condition and pay or discharge all
taxes, assessments and any mechanic's or materialmen's liens that may become
payable.

                                      27
<PAGE>


Casualty
     With respect to insurance, the Company has agreed to maintain in full
force and effect at all times fire and extended coverage insurance insuring
against losses in an amount at least equal to the balance then due on the
outstanding Bonds.  The proceeds of any such insurance are to be applied for
the replacement or repair of the property damaged, to purchase additional
property secured by the Trust Indenture as originally acquired with Bond
proceeds, for construction of additional improvements on the Facilities, to
redeem outstanding Bonds, or a combination of the foregoing.  If the proceeds
from the sale of the Bonds are to be used to finance the construction of
improvements, the Company agrees to furnish and maintain in full force
builder's risk insurance during the period of construction.  In addition, the
Company has agreed to maintain in full force and in effect at all time general
liability insurance in such amount and with such insurers as shall be
approved by the Trustee.  The Trustee is authorized to withdraw funds from
the Bond Operating Fund and to apply funds for the account of the Company of
such obligations as aforementioned, and the Company is obligated to
immediately restore the proper balance of the Bond Operating Fund.

Periodic Reporting
     The Company has agreed to furnish to the Trustee, at least annually,
audited financial statements, including a balance sheet, statement of
activity and statement of changes in financial position and to permit the
Trustee to examine the books or records of accounts of the Company and the
Facilities at all reasonable times.  Audited annual financial statements will
also be supplied to the investors. 

Additional Bond Issues/Additional Indebtedness
     The Company reserves the right to issue additional parity Bonds or incur
additional debt obligations ("additional Bonds") in any amount for any lawful
purpose, including refunding any outstanding Bonds.  Such additional Bonds
along with the Bonds offered hereby shall be deemed "Bonds" for all purposes
and as defined in the Trust Indenture.  When issued and delivered the
additional Bonds will be secured under the terms of the Trust Indenture and
shall be on a parity with all then outstanding Bonds of the Company offered
hereby.  The additional Bonds may be offered in one or more series or issues,
in various principal amounts, bearing interest, maturing, and having such
redemption features and other provisions as may be provided in any
supplemental indenture or other instrument authorizing their issuance.
However, no series or issue of additional Bonds shall be issued unless:

     a)  Any default or event which would result in default by Company under
the Trust Indenture has been first cured;
     b)  Any real property acquired from the proceeds of Additional Bonds must
be subjected to and become a part of the lien of the Trust Indenture and any
mortgage or deed of trust upon the Facilities; and
     c)  The ratio of the total of outstanding Bonds, as compared to the
appraised value of the property securing the payment of the Bonds, must not
exceed 100% of the then appraised market value of the property securing the
payment of the Bonds as derived from the Income Approach Appraisal Method.

Substitution of Collateral
     If the Company is not then in default, the Trustee may execute partial
releases, accept substitution of collateral, or subordinate its lien; provided,
however, that in every such instance the Trustee must receive from some
disinterested person a certificate stating that the value of the property to
be substituted is of equal or greater value to the original property.

Successor Trustee
     If the Trustee resigns or is removed or dissolved or if any court or
administrative body takes control over the property or affairs of the Trustee
because of insolvency or financial difficulty or for any other reason, the
Company must appoint a Successor Trustee.  If the Company fails to make such
an appointment, the majority in principal amount of Bondholders may appoint a
Successor Trustee.  The Successor Trustee must then mail notice of its
appointment to the registered owners but no other notice is required.

Modification of Trust Indenture
     The Trust Indenture may be amended or supplemented from time to time by
the parties thereto without the consent of or notice to the Bondholders for
any of the following purposes:

                                      28
<PAGE>

     a)  To cure any ambiguity, omission, formal defect or inconsistency; or
     b)  To issue additional Bonds within the guidelines described above; or
     c)  To make any change which, in the judgement of the Trustee in reliance
upon any opinion of counsel does not adversely affect the rights of the
holders of any Bond.

     The Trust Indenture may be amended or supplemented for purposes other than
those set forth above with the consent of the holders of 66 2/3% of the Bonds
then outstanding; provided, however, that no such amendment or supplement
without the consent of the holder of any Bond affected thereby shall:

     a)  Reduce the percentage of the principal amount of Bonds the holders of
which must consent to for any such amendment, supplement or waiver;
     b)  Reduce the rate or extend the time of payment of interest on any
Bonds; or
     c)  Reduce the principal or premium, if any, on any Bond or extend the
time or times of payment thereof whether at maturity, upon redemption or
otherwise.

Prepayment
     The Company has reserved the right to redeem all or a portion of the
Bonds prior to their stated maturity.  The Bonds are subject to redemption
without premium at the principal amount thereof plus accrued interest.  The
registered owner will be given written notice of such redemption at the
owner's address as it appears on the Bond Register.  It is the owner's
responsibility to notify the Paying Agent of any change of address.  Any Bond
not redeemed by its owner within three years after its maturity date is deemed
to have been paid and the funds will escheat to the benefit of the
appropriate state authority.

Security and Source of Payment for the Bonds
   
     The Bonds will be payable primarily from the first revenues of the
Facilities.  These Bonds are an obligation of the Company and will be secured
by a co-first mortgage on the Ruston, Bossier City and Shreveport Projects.
    
     The Company covenants to keep all property pledged under this Bond issue
properly insured against loss by fire, windstorm and explosion in an amount
equal to the outstanding balance of the Bonds.  A copy of such policy,
payable jointly to the Company and the Trustee, will be on file with the
Company and the Trustee.

Requirements of the Operating Fund Accounts
     Under the Trust Indenture, the Company must establish Operating Fund
Accounts and make monthly deposits into the Operating Fund Accounts in amounts
predetermined to be sufficient at all times to pay the principal and interest
of each series of the Bonds.  The required monthly deposits will be as
follows:
   
                         Series 1998-I ($3,685,000)
$30,380.00 per month for one year (12 Payments) beginning June 1, 1998
$33,048.98 per month for one years (12 Payments) beginning June 1, 1999
$36,017.01 per month for one years (12 Payments) beginning June 1, 2000
$38,763.00 per month for seventeen years (204 Payments) beginning June 1, 2001
     Payments include the Paying Agent fee of $921.25 per month.

                  Series 1998-II ($3,470,000)
$27,638.32 per month for one year (12 Payments) beginning July 1, 1998
$30,838.24 per month for one year (12 Payments) beginning July 1, 1999
$34,046.78 per month for one year (12 Payments) beginning July 1, 2000
$37,248.31 per month for four and one half years (54 Payments) beginning
     July 1, 2001
with a final balloon payment of $2,800,000 due on December 31, 2005
     Payments include the Paying Agent fee of $867.50.


                                      29
<PAGE>

                    Series 1998-III ($1,845,000)
$14,965.56 per month for one year (12 Payments) beginning July 1, 1998
$16,735.15 per month for one year (12 Payments) beginning July 1, 1999
$18,504.75 per month for one year (12 Payments) beginning July 1, 2000
$20,274.34 per month for two years (48 Payments) beginning July 1, 2001
with a final balloon payment of $1,630,000 due on June 30, 2003
       Payments include the Paying Agent fee of $461.25.

    
     The Trustee must first draw, from the Operating Fund Accounts, the charges
due for paying agency and trustee services. Thereafter, the amounts in the
Operating Fund Accounts shall be used solely for the payment of interest
coming due or principal coming payable on the Bonds or for the redemption of
Bonds; provided however, that the Trustee may in the event the Company fails
to maintain or insure its properties, apply such funds as may be available in
the Operating Fund Accounts to perform the Company's obligations.  The Company
is obligated to immediately replenish such funds so applied.

Initial Operating Fund Payments
     Initial operating fund payments in the amounts of $200,000, $185,000 and
$100,000 will be funded from the proceeds of the sale of the Series 1998-I,
II and III Bonds, respectively, and will be used only to make the initial
payments on the respective series of Bonds.   These initial operating fund
payment amounts are equivalent to slightly more than the first six month
operating fund payments for the three series of Bonds assuming all of the
Bonds are sold. After the initial operating fund payment amounts have been
expended, the remaining operating fund payments will be payable primarily
from the first revenues of the Facilities.  If the Company is unable to make
the required operating fund payments to pay the principal and interest due
on the Bonds, then an event of default will occur.  See "Description of
Bonds - Events of Default" and "Description of Bonds - Remedies of
Default."

Bond Reserve Account
   
     The Company has agreed to establish a Bond Reserve Account which will be
funded by each of the three series of bonds as follows: $250,000 from the
Series 1998-I Bonds, $240,000 from the Series 1998-II Bonds and $130,000 from
the Series 1998-III Bonds.   If all the Bonds are sold, the Bond Reserve
Account will be funded in the amount of $620,000.  The purpose of the Bond
Reserve Account is that in the event the Company has not deposited the
necessary funds to pay the principal and interest due on any semiannual
payment date of any series of Bonds, the Trustee may apply available funds to
the principal and interest due on the Bonds.  In the event that the Trustee
uses funds from the Bond Reserve Account to pay the principal and interest on
the Bonds due at a particular paydate, then the Company shall pay to the
Trustee, within one hundred eighty (180) days from the date of such paydate,
an amount necessary to replenish the Bond Reserve Account.  Failure to
replenish the Bond Reserve Account within one hundred eighty (180) day period
shall be an event of default and shall entitle the Trustee to continue to
hold the Bond Reserve Account, in addition to its other remedies.  The Bond
Reserve Account will remain in place for a period of ten years from June 1,
1998.  At the end of the ten year period, any funds remaining in the Bond
Reserve Account must first be used to call any outstanding Bonds, provided
the Company is current on all operating fund payments.  If all of the Bonds
have been retired prior to the end of the ten year period, then the Bond
Reserve Account will be released to the Company.
    

Escrow And Disbursement Of Bond Proceeds
   
     All proceeds from the sale of the Bonds shall be payable to and deposited
with Colonial Trust Company of Phoenix, Arizona ("Escrow Agent" and "
Registrar") pursuant to an Escrow Agreement entered into between the Company
and the Escrow Agent.  Pursuant to the terms of the Escrow Agreement, all
proceeds from the sale of the Bonds will be deposited with the Escrow Agent,
subject to the sale of minimum funds for any series of Bonds.  The minimum
offering amounts for the Series 1998-I Bonds, Series 1998-II Bonds and Series
1998-III Bonds are $750,000, $750,000 and $500,000, respectively.  No fees
still due the Underwriter related to the sale of a particular series of Bonds
shall be paid out of the escrow account until the minimum escrow amount for
that particular series of Bonds has been met.  The funds shall be used only
for the purposes set forth under "Sources and Uses of Proceeds."  During the
escrow period, the subscriber will not have access to funds held in the
Escrow Account.  The Company, the Company's affiliates, the Underwriter and
the Underwriter's affiliates may purchase Bonds in order to reach the
minimum offering amounts for any series of the Bonds.  These parties will not
be restricted to the amount of Bonds that they may purchase.


                                      30
<PAGE>

     If $750,000 has not been deposited in the escrow account from the sale
of the Series 1998-I Bonds by December 1, 1998, the subscribers to the Series
1998-I Bonds will receive the return of their subscription amount plus interest.
In the event that the minimum offering amount for the Series 1998-I Bonds is
not met by December 1, 1998, the Company shall promptly pay to the Escrow
Agent such sum of money as shall be necessary, if any, when added to the
amount of the Escrow Property and interest earned thereon to pay to the
subscribers of the Bonds the principal amount of such subscriptions together
with the interest from June 1, 1998 through December 1, 1998 at the rate
attributable to the Series 1998-I Bonds subscribed.
     If $750,000 has not been deposited in the escrow account from the sale of
the Series 1998-II Bonds by January 1, 1999, the subscribers to the Series
1998-II Bonds will receive the return of their subscription amount plus
interest.  In the event that the minimum offering amount for the Series 1998-II
Bonds is not met by January 1, 1999, the Company shall promptly pay to the
Escrow Agent such sum of money as shall be necessary, if any, when added to
the amount of the Escrow Property and interest earned thereon to pay to the
subscribers of the Bonds the principal amount of such subscriptions together
with the interest from July 1, 1998 through January 1, 1999 at the rate
attributable to the Series 1998-II Bonds subscribed. 
     If $500,000 has not been deposited in the escrow account from the sale of
the Series 1998-III Bonds by January 1, 1999, the subscribers to the Series
1998-III Bonds will receive the return of their subscription amount plus
interest.  In the event that the minimum offering amount for the Series
1998-III Bonds is not met by January 1, 1999, the Company shall promptly pay
to the Escrow Agent such sum of money as shall be necessary, if any, when
added to the amount of the Escrow Property and interest earned thereon to pay
to the subscribers of the Bonds the principal amount of such subscriptions
together with the interest from July 1, 1998 through January 1, 1999 at the
rate attributable to the Series 1998-III Bonds subscribed. 
    Subject to the sale of the minimum offering amount for the Series 1998-I
Bonds, the Company and Trustee will use available funds from the sale of the
Series 1998-I Bonds in the following order:  (1) to pay expenses of the
Underwriter, attorney, appraiser, recording fees, mortgage taxes, Trustee's
fees, Paying Agent fees and other similar fees incurred in connection with
the Series 1998-I Bonds; (2) to fund an amount approximately equivalent to the
first six month operating fund payments for the Series 1998-I Bonds; (3) to
retire the Ruston Construction Loan; (4) to fund the remaining construction
costs on the Ruston Project; (5) to fund pre-opening costs of the Ruston
Project; (6) to fund the Series 1998-I portion of the Bond Reserve Account.
After the above has been accomplished, any remaining funds in the Bond
Proceeds Account related to the Series 1998-I Bonds will be released to the
Company.  See "Sources and Uses of Proceeds".
     Subject to the sale of the minimum offering amount for the Series
1998-II Bonds, the Company and Trustee will use available funds from the sale
of the Series 1998-II Bonds in the following order:  (1) to pay expenses of
the Underwriter, attorney, appraiser, recording fees, mortgage taxes,
Trustee's fees, Paying Agent fees and other similar fees incurred in
connection with the Series 1998-II Bonds; (2) to fund an amount approximately
equivalent to the first six month operating fund payments for the Series
1998-II Bonds; (3) to retire the Bossier City Construction Loan; (4) to fund
the remaining construction costs on the Bossier City Project; (5) to fund
pre-opening costs of the Bossier City Project; (6) to fund the Series 1998-II
portion of the Bond Reserve Account.  After the above has been accomplished,
any remaining funds in the Bond Proceeds Account related to the Series
1998-II Bonds will be released to the Company.  See "Sources and Uses of
Proceeds".
     Subject to the sale of the minimum offering amount for the Series
1998-III Bonds, the Company and Trustee will use available funds from the
sale of the Series 1998-III Bonds in the following order:  (1) to pay
expenses of the Underwriter, attorney, appraiser, recording fees, mortgage
taxes, Trustee's fees, Paying Agent fees and other similar fees incurred in
connection with the Series 1998-III Bonds; (2) to fund an amount approximately
equivalent to the first six month operating fund payments for the Series
1998-III Bonds; (3) to retire the Shreveport Construction Loan; (4) to fund
the remaining construction costs on the Shreveport Project; (5) to fund
pre-opening costs of the Shreveport Project; (6) to fund the Series 1998-III
portion of the Bond Reserve Account.  After the above has been accomplished,
any remaining funds in the Bond Proceeds Account related to the Series
1998-III Bonds will be released to the Company.  See "Sources and Uses of
Proceeds".
    

Escrow Agent
     The Company has appointed Colonial Trust Company of Phoenix, Arizona, as
Escrow Agent. The duties and responsibilities of the Escrow Agent are set
forth in the Escrow Agreement between the Company and the Escrow Agent, the
provisions of which are summarized under "Description of Bonds - Escrow And
Disbursement Of Bond Proceeds."

                                      31
<PAGE>

Trustee
     Colonial Trust Company of Phoenix, Arizona, has agreed to serve as Trustee
for the Bonds pursuant to the Trust Indenture entered into between the Company
and the Trustee.  The Trustee has also agreed to serve as Paying Agent,
Registrar, Disbursing Agent and Escrow Agent.   The Trustee is not a
guarantor or surety, does not in any way guarantee or act as surety for
payment of the Bonds and may not be held liable under any conditions, except
for its own negligence.
     The Underwriter and Trustee are separate corporations, organized under the
laws of the states of Kansas and Arizona respectively.  The Trustee and
Underwriter share no common officer or directors.  The Underwriter will
however receive a fee not to exceed $100,000 to be paid in installments over
the terms of the Bond Issues from the Trustee for its technical assistance
pertaining to the Bond Issues.  This assistance normally includes, but is not
limited to,  (1) helping ensure that all legal documents are recorded; (2)
making sure that proper documentation is forwarded to the Trustee, including
such documents as the Articles of Organization, appraisal, financial
statements and annual reports; (3) due diligence documentation of the
progress of the project and bond sales; and (4) follow-up with the Company in
the event of delinquent payments.  This assistance offered by the Underwriter
presents a conflict of interest, in that the Underwriter has underwritten
other offerings for affiliates of the Company, and therefore may not want to
alienate the Company (and possibly lose future business) by aggressively
pursuing delinquent payments that are due to investors.  Dependence by the
Trustee on the Underwriter to provide certain information to the Trustee
restricts the Trustee's ability to function independently as a Trustee.
This assistance offered by the Underwriter, for which it is compensated by
the Trustee, does in no way relieve the Trustee of its duties.

Registrar
     The Bonds are being issued as fully registered Bonds in book entry form
(unless the purchaser requests a printed bond certificate).  The Trustee is
also acting as Registrar and Transfer Agent for the Bonds.  As Bond Registrar,
the Trustee will receive and record all proceeds from the sale of the Bonds,
maintain a permanent bond register, authenticate and mail all Bonds to their
registered holders that have requested a printed Bond, cancel and reissue
Bonds which are transferred by the original holders, and replace lost, stolen
and mutilated bond certificates.  All Bonds will be registered in the owner's
name.  Upon registration, a bond confirmation certificate or, if the purchaser
requests, a printed Bond will be mailed directly to it's owner.

Paying Agent
     The Company has also appointed the Trustee to act as Paying Agent for the
Bonds.  As paying agent the Trustee will receive and hold all payments
remitted by the Company into the Operating Fund Accounts and will disburse
therefrom all payments of principal or interest on the Bonds, Trustees fees
and such other sums as provided in the Trust Indenture.  The Paying Agent
holds the funds in trust, commingled with similar operating funds of other
companies, but must maintain detailed records to reflect the balances
attributable to each Company.  The Paying Agent may invest the funds in any
form of account or deposit insured by depository insurance or in interest
bearing obligations issued by the United States Government or any
political subdivision thereof, or any funds comprised of the same.
     As Paying Agent, the Trustee is required to furnish periodic statements to
the Company and to the Underwriter reflecting all receipts and disbursements
from the Operating Fund Accounts.


                           UNDERWRITING

Underwriting Agreement
     Subject to the terms and conditions of the Underwriting Agreement (the
"Underwriting Agreement"), a copy of which is filed as an exhibit to the
Registration Statement of which this Prospectus is a part, between the
Company and MMR Investment Bankers, Inc. (the "Underwriter"), the Company has
retained the services of the Underwriter to offer and sell the Bonds offered
hereby on a "best efforts" basis at the public offering price of $250 per Bond
or integral multiples thereof.  The Bonds will be issued in three series, as
identified herein, and each series is subject to the sale of a minimum
offering amount as indicated under "Description of Bonds - Escrow and
Disbursement of Bond Proceeds".  All proceeds from the sale of the Bonds will
be transmitted promptly to an escrow account with Colonial Trust Company as
Escrow Agent. In the event minimum funds for any series of Bonds is not
received within the time set forth herein, the Company will promptly pay to
the Escrow Agent such sum of money as will be necessary, if any, when added
to the sums held in escrow, including interest earned thereon, to pay to the
subscribers the principal amount of their subscription together with the
interest form

                                      32
<PAGE>


the date of issue through the escrow termination date at the rate attributable
to the Bonds subscribed to by the subscriber.  The Company expects that the
Bonds will be delivered in book-entry form, subject to the sale of minimum
funds for each series of Bonds, through the facilities of the Trustee within
thirty (30) days from the date subscriptions for the Bonds are received.
   
     Contingent upon the sale of the minimum principal amount of a series of
the Bonds, the Company will pay the Underwriter a concession as follows:
(1) the Underwriter will receive 6.0% of the face amount of each Bond sold by
another NASD member firm through a selling group agreement with the
Underwriter and may re-allow the full 6% to the NASD member firms participating
in this Offering; (2) the Underwriter will receive a concession of 5.0% of the
face amount of each bond sold by the Underwriter to clients of the Underwriter;
or (3) the Underwriter will receive a processing fee of 1.0% of the face amount
of each Bond sold to a purchaser referred to the Underwriter by the Company,
provided such investors are not currently a client of the Underwriter.  The
Underwriter will also receive a fee not to exceed $100,000 to be paid in
installments over the term of the Bond Issues from the Trustee for services
rendered to the Trustee including the review of the financial and operating
condition of the Company on a continuing basis.  In addition, the Company has
paid to the Underwriter an investment banking fee in the amount of $117,000
for the Underwriter's technical assistance in connection with this Offering.
In the event the Offering is terminated prior to the issuance of Bonds, the
Company shall be liable to the Underwriter only for the Underwriter's
out-of-pocket expenses for services rendered.  The Company has agreed to pay
all expenses in connection with qualifying the Bonds for sale under such
jurisdictions as the Underwriter may designate. The Underwriting Agreement
provides for reciprocal agreements of indemnity between the Company and the
Underwriter as to certain civil liabilities, including liabilities under the
Securities Act of 1933, as amended.
    
     The sale of the Bonds will be for a period of one year from the date of
this Prospectus.  All offerings are subject to prior sale.  The Underwriter
has the first right of refusal on any other financing needs of the Company
involving the Facilities for the next three years following the offering.
Additionally, the Underwriter has advised the Company that it does not intend
to make a market in the Bonds.
     Pursuant to terms of the Underwriting Agreement, the Company may not
contact any person listed in the records of the Underwriter as a customer of
the Underwriter for any reason whatsoever without obtaining the prior written
consent of the Underwriter.  However, this provision is not to be construed
to prohibit the Company from providing any reports or notifications to
bondholders that may be mandated by any federal or state laws or regulations.

   
Subscription for Bonds
     Each person who wishes to purchase a Bond must execute a subscription
agreement covering the Bond(s) being purchased.  The subscription agreement
is generated by the Underwriter upon receiving verbal indication from a
subscriber for the Bond(s) the subscriber has selected from the available
maturities. Subscribers may purchase any of the series of Bonds.  Prior to
executing the subscription agreement, the subscriber will be provided a
Prospectus by the Underwriter.
     Checks should be made payable to Colonial Trust Company as Escrow Agent
and Registrar. Completion of the subscription agreement, including proper
signature thereon is essential prior to any sale of the Bonds to potential
investors.  However, the Company and Underwriter reserve the right to reject
any subscription for any reason whatsoever, in which event all monies will
then be refunded to the prospective investor without interest, deduction or
credit thereon.  Subject to the sale of minimum funds for each series of
Bonds, the Registrar will register and deliver the bonds in book-entry form or
provide those registered owners who request a printed bond certificate with
the Bonds within thirty (30) days from the date subscriptions for the Bonds
are received.
    

Determination of Offering Price
     Prior to this Offering, there has been no public market for the Bonds of
the Company.  Consequently, the initial public offering price for the Bonds
has been determined arbitrarily between the Company and the Underwriter.

Experience of the Underwriter
     The Underwriter has not acted as a principal underwriter of debt
securities such as the Bonds offered hereby.  During the last twelve years,
the Underwriter's experience has primarily been in the underwriting of
nonprofit debt securities, intrastate debt offerings and debt offerings
offered pursuant to Regulation A of the Securities Act of 1933, as amended,
as an exemption from the registration requirements under the Act.

                                      33
<PAGE>

Possible Withdrawal of Underwriter
     In June 1997, the Securities Commissioner of the State of Kansas filed a
Petition in the District Court of Shawnee County,  Kansas, Case No. 97-CU-755,
styled State of Kansas, ex. rel. David R. Brant, Securities Commission of the
State  of Kansas v. William Gerald Martin, Thomas Gene Trimble, and MMR
Investment Bankers, Inc.  This case stems from the Underwriter's participation
in a series of church bond offerings of a single church located in Wichita,
Kansas.  The Securities Commissioner of Kansas seeks a permanent injunction
restraining and enjoining each of the defendants from directly or indirectly
employing any device, scheme, or artifice to defraud; engaging in an act,
practice or course of business which would operate as a fraud or deceit upon
any person; and/or making any untrue statements of material fact and/or
omitting to state material facts necessary in order to make other statements
made not misleading, and, seeking restitution jointly and/or severely from
each of the defendants in the amount of $4,825,665.24, which is the amount in
default on the last two issues of church bonds issued on behalf of the church.
It is likely that during the offering of the Bonds, that this matter may be
adjudicated, settled, or otherwise, and the authority of the Underwriter to
engage in the securities business may be suspended, revoked or limited.
Currently, this litigation is in its discovery stage, and the Underwriter has
determined to vigorously defend the case.  However, in the event the
Underwriter is unable to continue its business as a broker dealer of
securities, it will have to withdraw from its participation in this offering
and, in all likelihood, the offering will be terminated unless and until the
Company is successful in finding another Underwriter willing to participate
in the sale of the Bonds.


                          LEGAL MATTERS

     The Company's counsel, Bobby L. Culpepper, Esq., of Jonesboro, Louisiana,
has opined upon certain legal matters pertaining to the Bonds.  Certain legal
matters have been passed upon for the Underwriter by Michael G. Quinn, Esq.,
Wichita, Kansas.
     To the best knowledge of the Company, there are no pending legal
proceedings nor any known to be threatened or contemplated to which the
Company is a party or to which any of its property may be subject.


                             EXPERTS

     The following experts have consented to their names and to references to
their reports appearing in this Prospectus:  Robert M. McSherry, MAI, of
Baton Rouge, Louisiana, has provided an appraisal of the Facilities.  The
financial statements dated November 30, 1997 have been audited by William R.
Hulsey, CPA, of Monroe, Louisiana.

                   (This space is intentionally left blank)

                                    34
<PAGE>


                      ADDITIONAL INFORMATION

     The Company has filed with the Securities and Exchange Commission (the
"Commission"), Washington, D.C. 20549, a Registration Statement (which term
shall include all amendments, exhibits and schedules thereto) on Form SB-2
under the Securities Act with respect to the Bonds offered hereby.  This
Prospectus, which constitutes a part of the Registration Statement, omits
certain of the information contained in the Registration Statement and the
exhibits and financial schedules thereto.  Reference is hereby made to the
Registration Statement and related exhibits and schedules for further
information with respect to the Company and the Bonds offered hereby.  Any
statements contained herein concerning the provisions of any document
are not necessarily complete, and in each such instance reference is made to
the copy of such document filed as an exhibit to the Registration Statement.
Each such statement is qualified in its entirety by such reference.  For
further information with respect to the Company and the Bonds, reference is
made to the Registration Statement and such exhibits and schedules, copies
of which may be examined or copied at the Public Reference Section of the
Commission at Judiciary Plaza, 450 Fifth Street, N.W., Washington, D.C. 20549,
and at the regional offices of the Commission located at 7 World Trade Center,
Suite 1300, New York New York 10048 and at CitiCorp Center, 500 West Madison
Street, Suite 1400, Chicago, Illinois 60661-2511.





             (This space is intentionally left blank)

                               35
<PAGE>

                   INDEX TO FINANCIAL STATEMENTS

                                                                      Page

Auditor's Report . . . . . . . . . . . . . . . . . . . . . . . . . . . F-2

Balance Sheet at December 31, 1997 . . . . . . . . . . . . . . . . . . F-3

Statement of Income from September 10, 1997 until
  December 31, 1997. . . . . . . . . . . . . . . . . . . . . . . . . . F-4

Statement of Retained Earnings (Deficit) from
  September 10, 1997 until December 31, 1997 . . . . . . . . . . . . . F-5

Statement of Cash Flows from September 10, 1997
  until December 31, 1997. . . . . . . . . . . . . . . . . . . . . . . F-6

Notes to Financial Statements. . . . . . . . . . . . . . . . . . . . . F-8



             (This space is intentionally left blank)
                                   F-1

<PAGE>
   

                               WILLIAM R. HULSEY
                         CERTIFIED PUBLIC ACCOUNTANT
                             2117 FORSYTHE AVENUE
           MEMBER             MONROE, LOUISIANA            MAILING ADDRESS
    AMERICAN INSTITUTE OF                                   P. 0. BOX 2253
 CERTIFIED PUBLIC ACCOUNTANTS                          MONROE, LOUISIANA 71207
    SOCIETY OF LOUISIANA                                    (318) 362-9900
 CERTIFIED PUBLIC ACCOUNTANTS                            FAX (318) 362-9993








Senior Retirement Communities, Inc.
507 Trenton Street
West Monroe, Louisiana

I have audited the accompanying balance sheet of Senior Retirement
Communities, Inc. as December 31, 1997 and the related statements of income,
retained earnings and cash flows for the period then ended.  These financial
statements are the responsibility of the Company's management.  My
responsibility is to express an opinion on these financial statements based
on my audit.

I conducted my audit in accordance with generally accepted auditing standards.
Those standards require that I plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of
material misstatement.  An audit includes examining on a test basis,
evidence supporting the amounts and disclosures in the financial statements.
An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation.  I believe that my audit provides a
reasonable basis for my opinion.

In my opinion the financial statements referred to above present fairly in
all material respects, the financial position of Senior Retirement
Communities, Inc. at December 31, 1997 and the results of its operations and
its cash flows for the period then ended in conformity with generally accepted
accounting principles.


March 20, 1998

/S/ WILLIAM R HULSEY

William R. Hulsey
Certified Public Accountant


                              F-2
<PAGE>

                    Senior Retirement Communities, Inc.                   
                      (A Development Stage Company)

                              Balance Sheet

                            December 31, 1997



ASSETS

Current assets;
   Cash                                                   $        352
   Prepaid insurance                                             4,125
                                                          ------------
   Total current assets                                          4,477
                                                          ------------

Property, plant and equipment
   Building construction in progress                           716,307
   Land                                                        635,000
                                                          ------------
   Total property, plant and equipment                       1,351,307
                                                          ------------
Other assets:
   Deposits                                                      2,000
   Deferred charges                                            120,000
                                                          ------------
   Total other assets                                          122,000
                                                          ------------
                                                          $  1,477,784
                                                          ------------

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities
   Bank overdraft                                         $     21,405
   Notes payable                                               450,000
                                                          ------------
   Total current liabilities                                   471,405
                                                          ------------

Other liabilities:
   Due to stockholders and affiliates                           58,200
                                                          ------------
Stockholders' Equity
   Common stock, $ 2 par value,  1,500,000
    shares authorized, 474,410 shares issued
    and outstanding                                            948,820
   Retained earnings ( deficit ) accumulated
    during the development stage                                  (641)
                                                          ------------
                                                               948,179
                                                          ------------
                                                          $  1,477,784
                                                          ------------


             The notes to financial statements are an integral
                     part of this financial statement.

<PAGE>


                     Senior Retirement Communities, Inc.                  
                       (A Development Stage Company)


                           Statement of Income
           Period from September 10, 1997 until December 31, 1997

Revenues                                                  $          0

Operating expenses
   Bank charges                                                    151
   Casual labor                                                    380
   Printing                                                        110
                                                          ------------
Total operating expenses                                           641
                                                          ------------

Net income (loss)                                         $       (641)
                                                          ------------



             The notes to financial statements are an integral
                    part of this financial statement.

                                     F-4
<PAGE>


                    Senior Retirement Communities, Inc.                 
                       (A Development Stage Company)

                 Statement of Retained Earnings ( Deficit )

           Period from September 10, 1997 until December 31, 1997


Beginning retained earnings                               $          0
Net loss                                                          (641)
                                                          ------------

Ending retained earnings ( deficit )                      $       (641)
                                                          ------------





             The notes to financial statements are an integral
                     part of this financial statement.
                                   F-5

<PAGE>


                    Senior Retirement Communities, Inc.
                       (A Development Stage Company)

                        Statement of Cash Flows

            Period from September 10, 1997 until December 31, 1997


Cash flows from operating activities:
     Cash paid to suppliers and employees                 $       (641)
                                                          ------------
  Net cash provided (used) by operations                          (641)
                                                          ------------

Cash flows from investing activities
     Acquisitions land                                        (635,000)
     Payments towards construction in progress                (716,307)
     Payments of deposits                                       (2,000)
     Payment of deferred charges                              (120,000)
                                                          ------------
  Net cash provided by (applied to) investing               (1,473,307)

Cash flows from financing activities
     Issuance of common stock                                  948,820
     Interim construction loans                                450,000
     Loans from stockholders and affiliates                     58,200
                                                          ------------
  Net cash provided by (applied to) financing                1,457,020
                                                          ------------

Net increase (decrease) in cash                                -21,053

Cash at the beginning of the period                                  0
                                                          ------------

Cash at the end of the period                             $    -21,053
                                                          ------------


              The notes to financial statements are an integral
                       part of this financial statement.
                                   F-6

<PAGE>


                      Senior Retirement Communities, Inc.             
                          (A Development Stage Company)

                           Statement of Cash Flows

           Period from September 10, 1997 until December 31, 1997

Reconciliation of net income to net cash provided by operations:

Net income                                                $       (641)

Adjustments to reconcile net income to cash
  provided by operations                                  
                                                          ------------

    Net cash provided (used) by operations                $       (641)
                                                          ------------


                The notes to financial statements are an integral
                        part of this financial statement.
                                    F-7
    
<PAGE>

                  Senior Retirement Communities, Inc.              
                    (A Development Stage Company)

                    Notes to Financial Statements



Note 1 - Summary of Significant Accounting Policies

     Nature of Business

     The Company is a Louisiana corporation established to develop assisted
     living center and dementia facilities for the housing and care of senior
     citizens in Ruston, Bossier City, Shreveport, Minden and West Monroe,
     Louisiana.

     Basis of Accounting
   
     The Company uses the accrual basis of accounting and will utilize a
     calendar year for all reporting purposes.
    
     Income Taxes

     The company is treated as a corporation for federal income tax purposes.

     Property, Buildings, Equipment and Depreciation
   
     Buildings and equipment are stated at cost and are to be depreciated by
     the straight-line method over their estimated economic lives.  Buildings
     shall include capitalized construction period interest which will be
     treated as a component cost of the building and depreciated over the
     same economic life as the building.  Land was acquired in a a series of
     tax free exchange in return for shares of the Company's common stock
     ( Note 4 ).   Consequently, the Company's tax basis in the property for
     income tax purposes is the stockholder's basis.
    
     Estimates

     The preparation of financial statements in conformity with generally
     accepted accounting principles requires management to make estimates and
     assumptions that affect certain reported amounts and disclosures.
     Accordingly, actual results could differ from those estimates.

     Advertising

     The Company follows the policy of charging the costs of advertising to
     expense as incurred.

                               F-8

<PAGE>

                     Senior Retirement Communities, Inc.               
                        (A Development Stage Company)

                        Notes to Financial Statements

Note 1 - Summary of Significant Accounting Policies-(continued)

     Deferred Charges

     Deferred charges represents the costs associated with obtaining
     long-term financing for the care facilities of the Company.  These
     costs are to amortized over the life of the bonds using the effective
     interest rate method.

Note 2 - Related Party Transactions

     The company acquired 6 acres of land at the Ruston location with an
     estimated fair market value of $ 450,000 in a transaction with one of
     its stockholders in exchange for 125,000 shares of common stock and by
     assuming a debt of $ 200,000, which is reflected as a due to
     stockholders and affiliates.  This transaction would have resulted in a
     gain to the transferring shareholder of approximately $ 95,000 had it
     not been a tax free exchange.
   
     The company acquired 6 acres of land at the Ruston location with an
     estimated fair market value of $ 450,000 in a transaction with one of
     its stockholders in exchange for 77,500 shares of common stock and by
     assuming a debt of $ 200,000, which is reflected as a due to stockholders
     and affiliates.  This transaction would have resulted in a gain to the
     transferring shareholder of approximately $ 95,000 had it not been a tax
     free exchange. This land is included on the balance sheet at a value of
     $ 355,000 which is the transferring shareholder's basis in this property.

     The company acquired 20 acres of land at the Ruston location with an
     estimated fair market value of $ 250,000 in a transaction with one of its
     stockholders in exchange for 40,000 shares of common stock.  This
     transaction would have resulted in a qain to the transferring shareholder
     of approximately $ 170,006 had it not been a tax free exchange. This
     land is included on the balance sheet at a value of $ 80,000 which is
     the transferring shareholder's basis in this property.
    

     The company acquired land at the West Monroe location with an estimated
     fair market value of $ 200,000 in a transaction with one of its
     stockholders in exchange for 100,000 shares of common stock.  This
     transaction would have resulted no gain to the transferring shareholder
     had it not been a tax free exchange.
   
     The Company has entered into a construction contract in the amount of
     $ 2,750,000 with one of the shareholders to construct the Ruston facility.
     The contract calls for the cash payments of $ 2,500,000 during the
     building of the facility as approved by the contract engineer and the
     issuance of an additional 125,000 shares of common stock at the
     completion of the project, such stock issuance to represent the builders
     profit in the project.  As of December 31, 1997 $ 189,297 has been paid
     on this contract.

                               F-9
<PAGE>

                   Senior Retirement Communities, Inc.                  
                     (A Development Stage Company)

                     Notes to Financial Statements



Note 2 - Related Party Transactions-(continued)

     Due to stockholders and affiliates consist of amounts advanced by
     stockholders and other related entities.
    

Note 3 - Deferred Charges

     Deferred charges are summarized as follows:
          Loan fees                         $ 120,000

     The loan fees are to be amortized as interest expense over the life of
     the related loan by use of the interest method.

   
Note 4 - Notes Payable

     Notes payable at December 31, 1997 consist of one note to Church Loans,
     dated December 1, 1997.  This note is to provide the funding for the
     construction of the Ruston not to exceed $ 2,700,000.  The loan is to
     be repaid from the permanent financing of the project through the
     proposed issuance of bonds.  This note calls for the payment of interest
     at a rate of prime ( as published in the Wall Street Journal plus two
     percent but in no case shall the rate be less than ten and one-half per
     cent per annum.  The lender shall maintian a first mortgage position on
     the Ruston location until such time as the bonds are sold.  At that time
     Church Loans will maintain a co-first mortgage position for any amounts
     which are not liquidated by the bond proceeds.

Note 5 - Issuances of Common Stock

     The Company was formed September 10, 1997.  The Company has issued
     common stock totalling 606,910 shares of $ 2.00 par value in exchange
     for property and cash as follows:

Description                                    Shares          Amount

     1. Certificate number 1 issued in         20,417         $  40,834
        exchange for cash

                                   F-10
<PAGE>

     2. Certificate number 2 issued in         85,896           171,792
        exchange for services rendered
        in connection with developing the
        plans for construction for the Ruston
        location and a deposit on the plans
        for the Bossier City, Shreveport,
        Minden, and West Monroe locations

     3. Certificate number 3 issued in         20,417            40,834
        exchange for cash

    
   
     4. Certificate number 4 issued in         77,500           155,000
        exchange for the equity in 20.4
        acres of land at the Ruston location.

     5. Certificate number 5 issued in         40,000            80,000
        exchange for 6 acres of land at
        the Ruston location.

     6. Certificate number 6 issued in        57,264            114,528
        exchange for services rendered
        in connection with developing the
        plans for construction for the Ruston
        Location and a deposit on the plans
        for the Bossier City, Shreveport,
        Minden, and West Monroe locations

     7. Certificate number 7 issued in        20,416             40,832
        exchange for cash

     8. Certificate number 8 issued in       100,000            200,000
        exchange for land at the West
        Monroe location.                                               

     9. Certificate number 9 issued in        52,500            105,000
        exchange for cash                   --------          ---------

         Totals                              606,910         $1,213,820
                                            ========          =========

    
     The Company has also reserved 252,440 shares of Common Stock to be
     issued at the completion of the services described above relative to
     certificates 2 and 6.

                                   F-11
<PAGE>
   
Note 6 - Development Stage Operations
    
     The Company has begun construction of the Ruston facility which has an
     estimated completion date of late 1998.  The expenditures related to
     this project are reflected as building construction in progress on the
     balance sheet.

   
Note 7 - Income Taxes

     As discussed in notes 2 and 4, the Company was incorporated and
     capitalized during the period from September 10, 1997 to December 31,
     1997.
    
                               F-12

<PAGE>

     No person has been authorized in connection with the Offering made hereby
to give any information or to make any representation not contained in this
Prospectus and, if given or made, such information or representation must not
be relied upon as having been authorized by the Company or any Underwriter.
This Prospectus does not constitute an offer to sell or a solicitation of any
offer to buy any of the securities offered hereby to any person or by anyone
in any jurisdiction in which it is unlawful to make such offer or
solicitation.  Neither the delivery of this Prospectus nor any sale made
hereunder shall, under any circumstances, create any implication that the
information contained herein is correct as of any date subsequent to the date
hereof.




                        TABLE OF CONTENTS

Maturity Schedules . . . . . . . . . . . . . . . . . . . 3
Prospectus Summary . . . . . . . . . . . . . . . . . . . 4
Risk Factors . . . . . . . . . . . . . . . . . . . . . . 7
Use of Proceeds. . . . . . . . . . . . . . . . . . . . . 13
Business . . . . . . . . . . . . . . . . . . . . . . . . 14
Description of Property. . . . . . . . . . . . . . . . . 17
Management . . . . . . . . . . . . . . . . . . . . . . . 21
Principal Owners of the Company. . . . . . . . . . . . . 22
The Company's Plan of Operation. . . . . . . . . . . . . 23
Prior Performance of Affiliates of the Company . . . . . 24
Certain Transactions . . . . . . . . . . . . . . . . . . 24
Description of Bonds . . . . . . . . . . . . . . . . . . 25
Underwriting . . . . . . . . . . . . . . . . . . . . . . 32
Legal Matters. . . . . . . . . . . . . . . . . . . . . . 34
Experts. . . . . . . . . . . . . . . . . . . . . . . . . 34
Additional Information . . . . . . . . . . . . . . . . . 35
Index to Financial Statements. . . . . . . . . . . . . . F-1





     Until _____________, 1998 (90 days after the date of this Prospectus),
all dealers effecting transactions in the Bonds offered hereby, whether or
not participating in this distribution, may be required to deliver a
Prospectus.  This is in addition to the obligation of dealers to deliver a
Prospectus when acting as Underwriters and with respect to their unsold
allotments or subscriptions.


                                
                                
                                
                                
                                
                          $9,000,000 
   
                      Co-First Mortgage Bonds
                                    
                                
                                
                        [SRC LOGO HERE]                                
                                
                                
                       SENIOR RETIREMENT
                       COMMUNITIES, INC.
             (d/b/a the Arbor Retirement Community)
                                
                                
                                
                                
                                
                           ----------     
                           PROSPECTUS
                           ----------





                   MMR INVESTMENT BANKERS, INC.



           [MMR LOGO HERE]             [SIPC LOGO HERE]





                        ________________, 1998
 



<PAGE>

                             PART II

              INFORMATION NOT REQUIRED IN PROSPECTUS


Item 24.  Indemnification of Directors and Officers

     The Louisiana General Corporation Code (La. R. S. 12:24C (1968), as
amended 1987) confers broad powers upon corporations incorporated in Louisiana
with respect to indemnification of any person against liabilities incurred by
reason of the fact that such person is or was a director, officer, employee
or agent of the corporation, or is or was serving at the reequest of the
corporation as a director, officer, employee or agent of another corporation
or other business entity.  These provisions are not exclusive of any other
rights to which those seeking indemnification may be entitled under any
by-law, agreement, or otherwise. 

     The Articles of Incorporation of the Company contain a provision regarding
the limits of liability of incorporators, offcer and directors of the Company
to the fullest extent allowed by law.

     The Underwriting Agreement, filed as Exhibit 1(a) to this Registration
Statement, provides for the indemnification by the Company of the Underwriter
and each person, if any, who controls the Underwriter against certain
liabilities and expenses, as stated therein, which may include liabilities
under the Securities Act of 1933, as amended.  The Underwriting Agreement
also provides that the Underwriter similarly indemnify the Company, it
directors, officers and controlling persons, as set forth therein.

Item 25. Other Expenses of Issuance and Distribution
  
     The following is a list of the estimated expenses in connection with the
issuance and distribution of securities being registered, other than
underwriting discounts and commissions, all of which is to be paid by the
Registrant:

   
     SEC Registration Fee. . . . . . . . . . . . . . . . . . $2,727
     NASD Registration Fee . . . . . . . . . . . . . . . . . $1,400
     Blue Sky Qualification Fees and Expenses. . . . . . . . $3,150
     CUSIP Registration Fees . . . . . . . . . . . . . . . .   $734
     Legal Fees and Expenses . . . . . . . . . . . . . . . .$23,000
     Accounting Fees and Expenses. . . . . . . . . . . . . .$20,000
     Transfer Agent, Escrow Agent, Paying Agent,
       Registrar & Trustee Fees. . . . . . . . . . . . . . . $9,000
     Miscellaneous . . . . . . . . . . . . . . . . . . . . . $3,000
                                                            ------- 
          Total. . . . . . . . . . . . . . . . . . . . . . .$63,011
                                                            =======
    

Item 26.  Recent Sale of Unregistered Securities
     
     The following table sets forth the Company's sales of unregistered
securities in the last three years.  No underwriters were involved in any of
such sales nor were any commissions or similar fees paid by the Registrant
with respect thereto.  The Company claims exemption from registration for
these issuances under Section 4(2) of the Securities Act of 1933, as amended.
These securities were sold as a private placement to the original stockholders,
each of which is an accredited investor as defined under the Securities Act
of 1933, as amended.
    
                                  II-1
<PAGE>

<TABLE>
<CAPTION>

Date of    Title of                    Identity of
 Sale     Securities    Amount Sold    Purchaser          Consideration
<S>       <C>           <C>            <C>                 <C>
09/10/97  Common Stock   20,417 Shares Joanne              $40,834 in cash
                                       Caldwell-Bayles       
                                                                 
09/10/97  Common Stock   85,896 Shares Joanne              Issued in exchange 
                                       Caldwell-Bayles     for services
                                                           rendered in
                                                           connection with
                                                           developing the plans
                                                           for construction for
                                                           the Ruston Project
                                                           and a deposit on the
                                                           plans for the
                                                           Bossier City,
                                                           Shreveport, Minden
                                                           and West Monroe
                                                           locations

09/10/97  Common Stock   20,417 Shares The Forsythe Group  $40,834 in cash

09/10/97  Common Stock  125,000 Shares The Forsythe Group  Issued in exchange
                                                           for 20 acres of
                                                           land at the Ruston
                                                           location

09/10/97  Common Stock  125,000 Shares The Forsythe Group  Issued in exchange
                                                           for 6 acres of land
                                                           at the Ruston
                                                           location

09/10/97  Common Stock   57,264 Shares Raymond & Jean
                                           Nelson          Issued in exchange
                                                           for services
                                                           rendered in
                                                           connection with
                                                           developing the plans
                                                           for construction
                                                           for the Ruston
                                                           Project and a
                                                           deposit
                                                           on the plans for the
                                                           Bossier City,
                                                           Shreveport, Minden
                                                           and West Monroe
                                                           locations

09/10/97  Common Stock   20,416 Shares The Arbor Group     $40,832 in cash

09/10/97  Common Stock  100,000 Shares The Arbor Group     Issued in exchange
                                                           for land at the
                                                           West Monroe location

09/10/97  Common Stock   52,500 Shares The Forsythe Group  $105,000 in cash


</TABLE>
                                   II-2

Item 27.  Exhibits


        Exhibit
        Number       Description
        1(a)  **     Form of Underwriting Agreement
        1(b)  **     Form of Selling Group Agreement
        1(c)  **     Form of Proceeds Escrow Agreement
        3(a)  *      Articles of Incorporation
        3(b)  *      Constitution and By-Laws
        4(a)  *      Specimen of Bond Certificate
        4(b)  *      Form of Trust Indenture
        4(c)  *      Lienholders Agreement
        5(a)  *      Opinion of Bobby L. Culpepper, Esq.
        10(a) *      Construction Management Contract - Ruston Facility
        10(b) *      Construction Management Contract - Bossier City Facility
        10(c) *      Construction Management Contract - Shreveport Facility
        10(d) *      Construction Loan Agreement - Ruston
        10(e) *      Management Agreement
   
        10(f) **     Construction Loan Agreement - Bossier City
        10(g) **     Construction Loan Agreement - Shreveport
    
        23(a) **     Consent of William R. Hulsey, CPA
        23(b) *      Consent of Bobby L. Culpepper, Esq.
        23(c) *      Consent of Appraiser - Ruston
        23(d) *      Consent of Appraiser - Bossier City
        23(e) **     Consent of Appraiser - Shreveport
        99(a) *      Appraisal - Ruston
        99(b) *      Appraisal - Bossier City
        99(c) **     Appraisal - Shreveport
        99(e) *      Environmental Report - Ruston
        99(f) *      Environmental Report - Bossier City
        99(g) *      Environmental Report - Shreveport

         *     Filed previously
         **    Filed herewith

Item 28.  Undertakings

     Insofar as indemnification for liabilities arising under the Securities
Act of 1933, as amended (the "Act"), may be permitted to directors, officers
and controlling persons of the Registrant pursuant to the foregoing
provisions, or otherwise, the Registrant has been advised that in the opinion
of the Securities and Exchange Commission such indemnification is against
public policy as expressed in the Act and is, therefore, unenforceable.  In
the event that a claim for indemnification against such liabilities (other
than the payment by the Registrant of expenses incurred or paid by a director,
officer or controlling person of the Registrant in the successful defense of
any action, suit or proceeding) is asserted by such director, officer or
controlling person in connection with the securities being registered, the
Registrant will, unless in the opinion of its counsel the matter has been
settled by controlling precedent, submit to a court of appropriate
jurisdiction the question whether such indemnification by it is against
public policy as expressed in the Act and will be governed by the final
adjudication of such issue.

     The undersigned Registrant hereby undertakes that:

     (1) For purposes of determining any liability under the Securities Act of
1933, the information omitted from the form of prospectus filed as part of
this registration statement in reliance upon Rule 430A and contained in a
form of prospectus filed by the Registrant pursuant to Rule 424(b)(1) or (4)
or 497(h) under the Securities Act shall be deemed to be part of this
Registration Statement as of the time it was declared effective.

                                 II-3
<PAGE>
     (2) For the purpose of determining any liability under the Securities Act
of 1933, each post-effective amendment that contains a form of prospectus
shall be deemed to be a new registration statement relating to the securities
offered therein, and the offering of such securities at that time shall be
deemed to be the initial bona fide offering thereof.

     (3) It will file, during any period in which it offers or sells
securities, a post-effective amendment to this registration statement to:
     (i)   Include any prospectus required by section 10(a)(3) of the Act;
     (ii)  Reflect in the prospectus any facts or events which, individually or
     together, represent a fundamental change in the information in the
     registration statement;
     (iii) Include any additional or changed material information on the plan of
     distribution.

     (4) File a post-effective amendment to remove from registration any of
the securities that remain unsold at the end of the offering.

                                   II-4
<PAGE>
                            SIGNATURES

     In accordance with the requirements of the Securities Act of 1933, the
Registrant, Senior Retirement Communities, Inc., certifies that it has
reasonable grounds to believe that it meets all of the requirements of filing
on Form SB-2 and authorized this Registration Statement to be signed on its
behalf by the undersigned, in the City of West Monroe, State of Louisiana, on
this  6th   day of     April         , 1998.
     ------        ------------------

                                   Senior Retirement Communities, Inc.
  
                                       
                                   By: /S/ JOANNE M CALDWELL-BAYLES
                                       --------------------------------_
                                         Joanne. M. Caldwell-Bayles
                                          Chief Executive Officer




     In accordance with the requirement of the Securities Act of 1933, this
Registration Statement was signed by the following persons in the capacities
indicated on    April 6th  , 1998.
             --------------

Signature                          Title

/S/JOANNE M CALDWELL-BAYLES
- ---------------------------------  President, Chief Executive Officer,
Joanne M. Caldwell-Bayles          Chief Financial Officer and Chairman of
                                   the Board


/S/RAYMOND L NELSON
- ---------------------------------- Vice-President and Director
Raymond L. Nelson


/S/JEAN GAFFNEY NELSON
- ---------------------------------- Director
Jean Gaffney Nelson





                          UNDERWRITING AGREEMENT

                                  between

                  SENIOR RETIREMENT COMMUNITIES (Issuer)
                              507 Trenton St.
                           West Monroe, LA 71291

                                    and

                MMR INVESTMENT BANKERS, INC. (Underwriter)
                       550 N. 159th East, Suite 300
                              P.O. Box 781440
                        Wichita, Kansas  67278-1440
                              (316) 733-5081
                         Toll Free 1-800-825-2663

                                     
                               INTRODUCTION

The Underwriter will provide professional and technical services in preparing
a bond issue for the Issuer.

                                  AMOUNT

The Bond Issue shall be in the aggregate amount of $9,000,000.00 and shall be
designated as follows:

Series 1998-I (Ruston, LA)        $3,685,000.00      First Mortgage
Series 1998-II (Bossier City, LA) $3,470,000.00      First Mortgage
Series 1998-III (Shreveport, LA)  $1,845,000.00      First Mortgage
       

                                 SECURITY

The addresses of the properties securing this Bond Issue are:

Series 1998-I         6 acres on the north side of U.S. Highway 80
                      approximately 1/4 mile east of the corporate limits of
                      Ruston, Lincoln Parrish, LA

Series 1998-II        6 acres on the south side of Brandon Avenue just east
                      of Industrial Drive within the corporate limits of
                      Bossier City, Bossier Parrish, LA

Series 1998-III       Lot 4, Orleans Square Subdivision located on East Kings
                      Highway located on approximately 3 acres within the
                      corporate limits of Shreveport, Caddo Parrish, LA,
                      or such other location of equal value in the same area.


                         ISSUER'S RESPONSIBILITIES

The Issuer agrees to:

     1.  The Issuer shall complete the prospectus information forms, and
provide any other information requested by the Underwriter.  An independent
audit performed by a Certified Public Accountant will be required.
     2.  Engage an attorney to prepare a legal debt letter, secure a title
insurance policy in the amount of the Bond Issue and to review the necessary
legal documents, including, but not limited to, the Resolution authorizing the
Bond Issue and the Trust Indenture.  This work shall be completed in a manner
and within a time period satisfactory to the Underwriter.  The Issuer shall
pay the attorney's fees.
     3.  Furnish to the Underwriter a certified copy of its Articles of
Incorporation, its Constitution and/or By-Laws, and any other forms required
by the Underwriter and the Securities Commission of its state or any other
state in which it wishes to sell the bonds.
     4.  Furnish an appraisal of its property and improvements to the
Underwriter.  The Underwriter may require an MAI appraisal.  The Issuer
agrees to pay all expenses of the appraisal.
     5.  Engage a paying agent, registrar, and independent trustee, selected
by the Underwriter.  The Issuer agrees to pay any expenses pertaining to
these services.
     6.  Prior to the delivery of the bonds, execute the Trust Indenture and
cause it to be recorded in all places required by law and as may be
agreed upon by the Underwriter and the Issuer.  The Issuer shall take such
steps as necessary to make the Indenture a valid obligation of the Issuer and
a lien on and security interest in the property owned by the Issuer and
included in the lien of the Indenture.  The Issuer agrees that the Bonds will
be secured by a first mortgage on the property or in a co-first mortgage
position  with the construction lender.

<PAGE>

     7.  The Issuer shall pay the expenses of furnishing the title insurance,
the filing and recording fees, the Attorney's fees, the Appraiser's fees,
the Accountant's fees (if any), all Trustee's fees, any registration,
recording or mortgage taxes levied on bonds by either state or federal
government bodies and any registration and licensing fees required by any
regulatory body, any state or the federal government.
     8.  Furnish the Underwriter copies of the architectural and construction
contracts, final plans and specifications, and detail of all bids.
     9.  The Issuer shall pay all expenses related to all local Investment
Seminars.
    10.  The Issuer is responsible to begin making Sinking Fund Payments the
week of Issue Date.
    11.  The Issuer agrees to set up a Bond Reserve Account in an amount
equivalent to six months of Sinking Fund Payments of each Series of Bonds to
be controlled and used by the Trustee to pay principal and interest due on
the bonds, should the Issuer ever be in an event of default on the bond issue.
This Bond Reserve Account shall be in effect for a period of ten (10) years
from the date of issue, and at the end of the ten (10) years, the Bond
Reserve Account will be used to call bonds provided the Issuer is current on
all Sinking Fund payments.  The Issuer will establish the Bond Reserve
Account from sale of the bonds.  In addition, the first six months of the
Initial Operating Fund Payments will be funded from the initial proceeds from
the sale of the bonds.
    12.  The Issuer agrees that it shall not contact any person listed in the
records of the Underwriter as a Customer of the Underwriter for any reason
whatsoever.  This provision shall not be construed to prohibit the Issuer
from providing any reports or notification to securities holders that may be
mandated by any federal or state laws or regulations.

                      UNDERWRITER'S RESPONSIBILITIES

The Underwriter agrees to:

     1.  Furnish the preliminary organizational material to the Issuer.
     2.  Set the interest rates and calculate the maturity schedule just
prior to filing the issue with the proper regulatory bodies.
     3.  Furnish a printed prospectus prepared from the information provided
by the Issuer.
     4.  Process all information sent to the Underwriter by the Issuer.
     5.  Make appropriate filings with all regulatory bodies on behalf of the
Issuer.  The Issuer agrees to pay all costs of these filings.
     6.  Will offer and sell the Bonds on a "best efforts" basis at the
public offering price of $250 per Bond, or integral multiples thereof.

                    DEPOSIT OF PROCEEDS FROM BOND SALES

The Issuer agrees to deposit proceeds from the sale of the bonds pursuant to
the Trust Indenture.  Any funds received by the Underwriter subject to the
terms of the Trust Indenture will be delivered to the bond proceeds account
no later than 12:00 noon the next business day following receipt.  The
Underwriter shall instruct investors to make their checks payable to the
Registrar.  If there is an escrow, then the Underwriter will instruct
investors to make their checks payable to the Escrow Agent.

                            FUTURE BOND ISSUES

In accordance with the Trust Indenture, additional bonds may be issued from
time to time on a par and equality basis with the same underlying security,
(plus improvements), provided the proceeds are used to enhance the existing
project, to make additional improvements, to purchase more land, or to
refinance indebtedness.  The Underwriter shall have the first right of
refusal for any additional financing and/or refinancing for the Issuer
involving the Property that secures the Bonds for a period not to exceed
three years from date of issue.

                                   FEES
   
The Issuer agrees to pay the Underwriter an investment banking fee
of 1.3% of the aggregate amount of the bond issue ($117,000.00).
The investment banking fee is due in the following manner:

     $63,000.00 at the time of signing of the Underwriting Agreement.
     The remaining balance of the investment banking fee ($54,000.00) is due
     prior to filing the bond issue with the regulatory agencies.

In the event the issue is canceled prior to issuance of the bonds, the
underwriter shall be entitled to the above fee only to the extent of its
actual accountable out-of-pocket epensed, upon submission to the Issuer a
listing of these expenses.  These expenses may include, but are not limited to
legal fees, travel, telephone, photo copies, postage and printing.  If the
Issuer terminates this agreement for any reason not enumerated in the section
entitled "Termination", such action shall be considered a material breech of
this Agreement and the Issuer shall be liable to the Underwriter for the amount
of the investment banking fee for out-of-pocket expenses for services rendered
and not as a penalty.

In addition to the investment banking fee, the Issuer agrees to pay the
Underwriter one of the following concessions:
    
     Processing fee of 1% of the face amount of each bond sold to the
Constituents of the Issuer;
     Concession of 5% of the face amount of each bond sold to clients of
the Broker;
   
     Concession of 6% of the face amount of each bond sold through
certain selected members of the National Association of Securities Dealers,
Inc. through a Selling Group Agreement.
    

All bond sales are on a best efforts basis.  The concession shall be deducted
from the sale price of each bond by the Registrar and forwarded to the
Underwriter.

The Custodian of the Bond Proceeds Account is authorized to pay MMR Investment
Bankers, Inc. any fees and/or brokerage concessions due them according to the
priority of disbursements as set forth in the Trust Indenture and Prospectus.
In the event the issue is canceled, the Underwriter shall

                                       2
<PAGE>

be entitled to the above fee to the extent of its costs, including due
diligence and consulting costs incurred by the Registered Representative, and
costs paid on behalf of the Issuer, upon submission to the Issuer of a listing
of these costs.

                                SYNDICATION

The Underwriter may offer these bonds for sale to and through certain selected
members of the National Association of Securities Dealers, Inc.

                              INDEMNIFICATION

The Issuer will indemnify and hold harmless the Underwriter, its agents and
each person, if any, who controls the Underwriter within the meaning of the
Securities Act of 1933 (the "Act") against any losses, claims, damages or
liabilities, joint or several, to which they may become subject, under
the Act or otherwise, insofar as such losses, claims, damages or liabilities
(or actions in respect thereof) arise out of or are based upon any drawings,
pictures, opinions of counsel or appraisals furnished by the Issuer to the
Underwriter or caused by the failure or refusal of the Issuer to furnish such
information to the Underwriter, any untrue statement or alleged untrue
statement of any material fact contained in the Registration Statement, the
Prospectus, or any amendment or supplement thereto or any related preliminary
prospectus, or arise out of or are based upon the omission or alleged
omission to state therein a material fact required to be stated therein or
necessary to make the statements therein not misleading; and will reimburse
the Underwriter and each such controlling person for any legal or other
expenses reasonably incurred by the Underwriter or such controlling person
in connection with investigating or defending any such loss, claim, damage,
liabilities or action; provided, however, that the Issuer will not be liable
in any such case to the extent that any such loss, claim, damage or liability
arises out of or is based upon an untrue statement or omission made in
any of such documents in reliance upon and in conformity with written
information furnished to the Issuer by the Underwriter specifically for use
therein; provided, however, that the indemnification contained in this
paragraph with respect to any preliminary prospectus shall not inure to the
benefit of the Underwriter (or of any person controlling the Underwriter) on
account of any such losses, claims, damages, liabilities or expenses
arising from the sale of the Bonds by the Underwriter to any person if a
copy of the Prospectus (as amended or supplemented if any amendments
or supplements thereto shall have been furnished to such Underwriter prior
to the written confirmation of the sales involved) shall not have been
given or sent to such person, if required by law, by or on behalf of the
Underwriter with or prior to the written confirmation of the sale involved,
and the untrue statement or omission of a material fact contained in such
preliminary prospectus was corrected in the Prospectus (as amended or
supplemented if amended or supplemented as aforesaid).  This indemnity
agreement will be in addition to any liability which the Issuer may
otherwise have.

The Underwriter will indemnify and hold harmless the Issuer, each of its
directors, each of its officers who has signed the Registration Statement
and each person, if any, who controls the Issuer within the meaning of the
Act, against any losses, claims, damages or liabilities to which the Issuer
or any such director, officer or controlling person may become subject, under
the Act or otherwise, insofar as such losses, claims, damages or
liabilities (or actions in respect thereof) arise out of or are based upon
any untrue statement or alleged untrue statement of any material fact
contained in the Registration Statement, the Prospectus or any amendment or
supplement thereto, or any related preliminary prospectus, or arise out of
or are based upon the omission or the alleged omission to state therein a
material fact required to be stated therein or necessary to make the statements
therein not misleading, in each case to the extent, but only to the extent,
that such untrue statement or alleged untrue statement or omission or alleged
omission was made in reliance upon and in conformity with written information
furnished to the Issuer by the Underwriter specifically for use therein; and
will reimburse any legal or other expenses reasonably incurred by the Issuer
or any such director, officer or controlling person in connection with
investigating or defending any such loss, claim, damage, liability or action.
This indemnity agreement will be in addition to any liability with the
Underwriter may otherwise have.

Promptly after receipt by an indemnified party under this Section of notice
of the commencement of any action, such indemnified party will, if a claim in
respect thereof is to be made against the indemnifying party under this
Section, notify the indemnifying party of the commencement thereof, but
the omission so to notify the indemnifying party will not relieve it from any
liability which it may have to any indemnified party otherwise than under
this Section.  In case any such action is brought against any indemnified
party, and it notifies the indemnifying party of the commencement thereof,
the indemnifying party will be entitled to participate therein and, to the
extent that it may wish, jointly with any other indemnifying party similarly
notified, to assume the defense thereof, the indemnifying party will not be
liable to such indemnified party under this Section for any legal or other
expenses subsequently incurred by such indemnified party in connection with
the defense thereof other than reasonable costs of investigation.  The
indemnified party shall have the right to employ its counsel in any such
action, but the fees and expenses of such counsel shall be at the expense
of such indemnified party unless (i) the employment of the counsel by such
indemnified party has been authorized by the indemnifying party, (ii)
the indemnified party shall have reasonably concluded that there may be
conflict of interest between the indemnifying party and the indemnified
party in the conduct of the defense of such action (in which case the
indemnifying party shall not have the right to direct the defense of such
action on behalf of the indemnified party) or (iii) the indemnifying party
shall not in fact have employed counsel to assume the defense of such action, in
each of which cases the fees and expenses of such counsel shall be at the
expense of the indemnifying party.  An indemnifying party shall not be
liable for any settlement of any action or claim effected without its consent.

                                TERMINATION

This agreement may be terminated by the Underwriter without liability to the
Underwriter if, prior to the time of delivery of any bonds any substantial
change in the financial position of the Issuer or in the existing operating,
political, international, economic or market conditions shall have taken
place, which in the judgment of the Underwriter makes it impractical to
market the bonds.  The Underwriter may also terminate this agreement if
the Issuer becomes one month delinquent in any Sinking Fund Payment, or
fails to comply with any of the provisions of this agreement.

   
This agreement may be terminated by the Underwriter or the Issuer without
liability if, after the date of this agreement the Issuer sustains a
substantial loss on account of fire, accident or other act of God, or in the
case of war or other national emergency makes it impractical in the judgment
of the Underwriter or the Issuer to sell the bonds.  The Underwriter or the
Issuer may also terminate this agreement without liability if registration or
exemption from registration from any state or regulatory body is finally
denied after a good faith effort on the part of the Issuer and the Underwriter

                                       3
<PAGE>

to obtain such registration or exemption from registration.  If the Issuer
terminates this Agreement for any reason not enumerated in the section entitled
"Termination", such action shall be considered a material breach of this
Agreement and the Issuer shall be liable to the Underwriter for the amount of
the investment banking fee for out-of-pocket expenses for services rendered
and not as a penalty.
    

It is understood that no agreements will exist between MMR Investment Bankers,
Inc., its officers, agents, employees, and/or registered representatives and
the Issuer other than that which is in written form, signed by the authorized
signatories of the Issuer and MMR Investment Bankers, Inc.

This agreement must be approved by an officer of the Underwriter.  Prior to
signing by an officer, there will be an analysis of the Issuer's ability to
perform the proposed contract by the loan committee of the Underwriter.  This
agreement constitutes a binding contract.  Please read it carefully
before signing.

                           CONCLUSION AND VENUE

This written agreement represents the entire agreement and understanding
between the Underwriter and the Issuer.  This agreement, and any legal
action brought to enforce its provisions shall be governed by the laws of
the State of Kansas.  The parties mutually agree that venue for any legal
action on this agreement shall be in El Dorado, Butler County, Kansas.


Date: 1-29-98                                 /S/JOANNE CALDWELL-BAYLES-PRES
     ____________________________             ______________________________

                                               Signed by Officer -- Title

                                Issuer's Name:  Senior Retirement Communities 
                                    Address:   507 Trenton Street
                                               West Monroe, LA 71291
                                    
                                    Phone:     (318) 323-2115



      /S/JERRY MARTIN-CEO               /S/M. DAUNE FREED  
    -----------------------------      ----------------------------        
    Approved by MMR Investment         MMR Registered Representative
    Bankers, Inc. Officer             


This agreement must be approved by an officer of MMR.  Prior to signing by an
officer, there will be an analysis of the Issuer's ability to perform
the proposed contract by the loan committee of MMR.  This agreement
constitutes a binding contract.  Please read it carefully before signing.

                                       4
<PAGE>


                   SELLING GROUP AGREEMENT
       
- -----------------------------------:       
As principal underwriter for the Issuers on Exhibit I, which is made a part of 
this agreement, we invite you to participate in the distribution of any or all 
such bonds subject to the following terms:
                      
1.     You are to offer and sell such bonds only at the public offering price, 
in accordance with the terms of the then current prospectus.  You shall not have
authority to act as agent of the Issuer, for us, or for any other dealer in any 
respect.  All orders are subject to acceptance by us and become effective only 
upon confirmation by us.
       
       Sales may be made only in those states where the bonds have been 
qualified for sale and where your firm and its registered representatives are 
licensed to sell. Should your firm wish to offer the securities in a state where
they are not qualified for sale, it shall be the responsibility of your firm to 
pay for qualification of the securities in those states. MMR will help with the 
actual qualification process.
       
2.     MMR Investment Bankers, Inc. ("MMR") will process all orders and provide 
with the order a prospectus at no cost to your firm.
       
       MMR will instruct your customers to make their checks payable to the 
Escrow agent. Upon receipt of payment, MMR will promptly transmit the checks and
Subscription Agreement by noon of the next business day to the Escrow Agent.  
The Escrow Agent will notify MMR when the minimum contingency has been met.  MMR
will then notify your firm.
       
       If there is no minimum contingency, or if the minimum contingency has 
been met, MMR will instruct your customers to make their checks payable to the 
Registrar.  Upon receipt, MMR will promptly transmit the checks and Subscription
Agreements by noon of the next business day to the Registrar.  When the escrow 
amount is met, the Registrar will mail the bonds or confirmations to your 
customers.  If there is no escrow, the Registrar will mail the bonds or 
confirmations to your customers within four weeks of receipt of the check.  The 
procedure for the handling of orders shall be subject to instructions which we 
shall forward from time to time to all members of the Selling Group.  We shall 
not accept any order from you which is placed on a conditional basis or subject 
to any delay or contingency prior to execution.
       
   
3.     You will receive a concession of __________% of the face amount of each
If there is an escrow amount to be met, your concession will be paid after
escrow is met.  If there is no escrow, your concession will be forwarded in a
timely manner once it is received by us.
    

4.     We shall furnish you without charge a "copy ready" Prospectus, with any
supplements currently in effect, and "copy ready" sales materials issued by us 
from time to time.  In the
                            
<PAGE>

purchase of bonds through us, you are entitled to rely only on the information 
contained in the offering Prospectus.  You may not publish any advertisement or 
distribute sales literature or other written material to the public which makes 
reference to us or any of the Issuers (except material which we furnish to you) 
without prior written approval.  It will be the responsibility of your firm to 
make sure all sales literature used by your firm is in compliance with state and
national regulatory agencies.
       
5.     This agreement is in all respects subject to statements regarding the 
sale of bonds made in the offering Prospectuses of the respective Issuers, and 
to the Rules of Fair Practice of the National Association of Securities Dealers,
Inc., which shall control and override any provision to the contrary in this 
Agreement.
       
6.     In accordance with Article III, Section 24 of the Rules of Fair Practice 
of the National Association of Securities Dealers, Inc., you represent that you 
are a properly registered or licensed broker or dealer under applicable federal 
and state securities laws and regulations and a member in good standing of the 
National Association of Securities Dealers, Inc., and agree to notify us 
immediately if you cease to be so registered or licensed or a member in good 
standing of that Association.  You agree to comply with the NASD Rules of Fair 
Practice including but not limited to Sections 8, 24, 36 and 25.
       
7.     Either of us may cancel this Agreement at any time by written notice to 
the other.  The right to sell shall cease upon receipt of written notice.
       
8.     MMR shall notify you periodically of offerings available for sale.  
Notification will also be given when an issue is no longer available for sale by
your firm.
       
9.     All communications to us should be sent to the above address.  Any notice
to you shall be duly given if mailed or telegraphed to you at the address 
specified by you below.
       
This agreement should be executed in duplicate and one of the duplicate 
originals should be returned to us for our file.
       
Accepted:
       
MMR INVESTMENT BANKERS, INC.
       
By:
   ----------------------------------

By:
   ----------------------------------

 Address:                        
         -----------------------------------

         -----------------------------------
                 
       
Phone:    
      ------------------------

Date:
     -------------------------



<PAGE>

                          EXHIBIT I
       
ISSUER            CONCESSION(1)          LOCATION  STATES FILED/QUALIFIED(2)
       
       



                        PROCEEDS ESCROW AGREEMENT

   
     Agreement entered on the 1st day of March, 1998 by and among SENIOR
RETIREMENT COMMUNITIES, INC.,("Issuer"), MMR INVESTMENT BANKERS, INC.,
("Dealer"), and Colonial Trust Company, an Arizona Trust Company and bank,
as defined by Section 3 (a) (6) of the Securities and Exchange Act of 1934,
(the "Escrow Agent").
    

     WHEREAS, with the assistance of Dealer, the Issuer proposes to offer
and sell up to $9,000,000 aggregate principal amount of its First Mortgage
Bonds (collectively, the "Bonds") to be issued in three series (1998-I,
1998-II and 1998-III) and to be issued pursuant to a Trust Indenture between
the Issuer and Colonial Trust Company Trustee (the "Trustee").

     WHEREAS, the proceeds from each series are to be used to construct a
separate particular project: one in Rutson, Louisiana, one in Bossier City,
Louisiana and one in Shreveport, Louisiana, as more particularly set forth
and described in the Offering Circular applicable to the Bonds; and

     WHEREAS, each issue of a series of the Bonds has its own escrow minimum
requirement and the issue and sale of each series of the Bonds is not
contingent on the issue and sale of any other series of the Bonds;

     NOW, THEREFORE, the parties hereto hereby agree as follows:

     1.  The Escrow Agent agrees to act as escrow agent in connection with
the offering and sale of each series of Bonds and, as such, to establish
appropriate accounts and to receive the proceeds from the sale of the Bonds
for deposit in the applicable account until the earlier of the termination of
this Agreement or the termination of the offering and sale of the applicable
series of Bonds (the "Applicable Termination Date").

     2.  Checks or other items for the payment of all or a part of the
purchase price of Bonds (all Such items together with all proceeds thereof,
the "Escrowed Property") shall be payable to Escrow Agent, or endorsed by the
Dealer or Issuer to Colonial Trust company and delivered daily to Escrow
Agent.  The Escrow Agent will credit the proceeds to the applicable escrow
cash account (such accounts being collectively referred to herein as the
"Escrow Account") to be held by it under the terms of this Agreement subject
to Rule 15c2-4 under the Securities Act of 1934.  All subscribers' checks or
other items for the payment of the purchase price of Bonds shall be
transmitted by Dealer to the Escrow Agent by noon of the next business day
upon receipt by Dealer.

     The Escrow Agent shall invest such collected funds deposited in the
Escrow Account in short term investments to the extent

<PAGE>

permitted by the Arizona Department of Banking in accordance with the Arizona
Revised Statutes, provided however, that any such funds held subject to any
minimum escrow contingency shall be invested subject to rule l5c2-4.  The
Escrow Agent shall in no event be liable for any loss resulting from any
change in interest rates applicable to funds so invested.

         Interest on funds invested pursuant to this Section shall accrue
from the date of investment of such funds until such funds are released from
escrow pursuant to paragraph 4.

     3.  The Escrowed Property, together with all interest earned thereon,
shall be held by the Escrow Agent until the earlier of the following dates as
applicable to each of the series of the Bonds:

   
     (a)  Series 1998-I Bonds:

          (i) the date that the Escrow Agent has received proceeds from the
          sale of such series of the Bonds in the aggregate principal amount
          of $750,000.00, or more, or (ii) the date of December 1, 1998, at
          which time the Series 1998-I escrow account will terminate;

     (b)  Series 1998-II Bonds:

          (i) the date that the Escrow Agent has received proceeds from the
          sale of such series of the Bonds in the aggregate principal amount
          of $750,000.00, or more, or (ii) the date of January 1, 1999, at
          which time the Series 1998-II escrow account will terminate;

     (c)  Series 1998-III Bonds:

          (i) the date that the Escrow Agent has received proceeds from the
          sale of such series of the Bonds in the aggregate principal amount
          of $500,000.00, or more, or (ii) the date of January 1, 1999, at
          which time the Series 1998-III escrow account will terminate.

         Notwithstanding the above, the proceeds from the sale of each series
of bonds shall be held by the Escrow Agent until the Escrow Agent shall have
received a written consent to release such proceeds from the Kansas Securities
Commissioner, pursuant to K.A.R. 81-7-1(e).

     4.  Upon termination of the escrow, the Escrow Agent shall release the
applicable Escrowed Property, together with all interest earned thereon to be
distributed to either (a) the Issuer, or such other party or parties, as
required to carry out the purpose of the Bond offering if the minimum amount
of the

                                       -2-

<PAGE>

applicable series of Bonds have been sold and the required consent of the
Kansas securities Comnissioner has been received within the required time
period described above, or (b) the subscribers if the minimum amount of the
applicable series of Bonds have not been sold or the required consent of the
Kansas Securities Commissioner has not been received within such period.

     5.  The Issuer agrees that in the event the minimum amount of the
applicable series of Bonds have not been sold or the required consent of the
Kansas Securities Commissioner has not been received within the time period
described above, therefore necessitating the distribution by the Escrow Agent
of the applicable Escrow Property and the interest earned thereon to the
subscribers, Issuer shall promptly pay to the Escrow Agent such sum of money
as shall be necessary, if any, when added to the amount of the applicable
Escrow Property and interest earned thereon to pay to the subscribers of the
applicable series of Bonds the principal amount of such subscriptions together
with the interest from the date Of authentication through the escrow
termination date at the rate attributable to'the applicable series of bonds
subscribed,
    

     6.  If at any time prior to the completion of this escrow said Escrow
Agent is advised by the appropriate securities or state agency that the
registration to sell said Bonds or any series thereof has been revoked, said
Escrow Agent shall thereupon return all funds relative to the series of Bonds
for which the registration has been revoked to the respective subscribers.

     7.  Escrow Agent shall hold the Escrowed Property in trust, commingled
with similar funds of other issuers, but shall maintain detailed records to
reflect the share thereof attributable to each Issuer.  Escrow Agent shall
furnish periodic statements to Issuer reflecting all receipts and
disbursements from the Escrow Account.

     8.  The Escrow Agent's and Dealer's obligations and duties in
connections herewith are confined to those specifically enumerated in this
Agreement.  The Escrow Agent and Dealer shall not be in any manner liable or
responsible for the sufficiency, correctness, genuineness or validity of any
instruments received by or deposited with them or with reference to the form
of execution thereof, or the identity, authority or rights of any person
executing, delivering, or depositing same, and neither the Escrow Agent nor
the Dealer shall be liable for any loss that may occur by reason of forgery,
false representation or the exercise of their discretion in any particular
manner or for any other reason, except for their own gross negligence or
willful misconduct.

     9.  Escrow Agent shall receive compensation for its services as set
forth in the separate schedule of fees as made a part hereof by reference.

                                       3
<PAGE>

     10.  The Escrow Agent may act pursuant to the written advice of counsel
with respect to any matter relating to this Escrow Agreement and shall not be
liable for any action taken or omitted in accordance with such advice.

     11.  The Escrow Agent (and any other successor escrow agent) may at any
time resign as such by delivering all of the Escrowed Property to the
successor escrow agent jointly designated by the other parties hereto in
writing, or to any court of competent jurisdiction, whereupon the Escrow
Agent shall be discharged of and from any and all further obligations arising
in connection with this Escrow Agreement.  The resignation of the Escrow
Agent will take effect on the earlier of (a) the appointment of a successor
(including a court of competent jurisdiction), or (b) the day which is thirty
(30) days after the date of delivery of its written notice of resignation to
the other parties hereto.  If at that time the Escrow Agent has not received
a designation of a successor escrow agent, the Escrow Agent's sole
responsibility after that time shall be to safekeep the Escrowed Property
until receipt of a designation of successor escrow agent or a written
disposition instruction by the issuer and Dealer or a final order of a court
of competent jurisdiction.

     12.  If any controversy arises between the parties hereto or with any
third person, the Escrow Agent shall not be required to determine the same or
to take any action but may await the settlement of any such controversy by
final appropriate legal proceeding, or otherwise as the Escrow Agent may
require, or the Escrow Agent may, in its discretion, institute such
appropriate interpleader or other proceedings in connection therewith as it
may deem proper, notwithstanding anything in this Agreement to the contrary.
In any such event, the Escrow Agent shall not be liable for interest or 
damages to the issuer or subscribers.  In the event Escrow Agent should 
institute, or be named as a party in, any legal proceedings to determine the
lawful owner of the Escrowed Property, Escrow Agent shall be entitled to 
recover from the contending parties to said legal proceedings, reasonable 
attorney's fees and expenses which shall be incurred by Escrow Agent in said
proceedings.

     13.  This Escrow Agreement shall be binding upon and inure solely to the
benefit of the parties hereto and their respective successors and assigns,
heirs, administrators, and representatives and shall not be enforceable by or
inure to the benefit of any third party except as provided in Section 10 with
respect to a resignation by the Escrow Agent.  No party may assign any of its
rights or obligations under this Escrow Agreement without the written consent
of the other parties.  This Escrow Agreement shall be construed in accordance
with and governed by the laws of the State of Arizona without regard to
conflict of law principals.

                                      -4-
<PAGE>

     14.  This Escrow Agreement may only be modified in writing signed by all
of the parties hereto, and no waiver hereunder shall be effective unless in
writing signed by the party to be charged.

     IN WITNESS WHEREOF, the parties hereto have executed this agreement as
of the day and year first above written.

   
                                  DEALER:    MMR INVESTMENT BANKERS, INC.


                                             BY: /S/ WM G MARTIN
                                                --------------------------
                                             Date: March 1, 1998
                                                  ------------------------

                                  ISSUER:    SENIOR RETIREMENT COMMUNITIES,
                                             INC.


                                             By: /S/JOANNE M CALDWELL BAYLES
                                                --------------------------
                                                 President
                                                    
                                             By: /S/DIANA M CALDWELL
                                                --------------------------
                                                 Secretary

                                             Date: March 1, 1998
                                                  ------------------------

                            ESCROW AGENT:    COLONIAL TRUST COMPANY
                                             Phoenix, Arizona

                                             By: /S/SUSAN CARLISLE
                                                --------------------------

                                             Date: March 1, 1998
                                                  ------------------------


    
                                      -5-
<PAGE>

   

                                            CHURCH LOANS & INVESTMENTS TRUST
                                             A Real Estate Investment Trust



March 10, 1998


Senior Retirement Communities, Inc., Bossier City, LA
C/O The Arbor Group, L.L.C.
507 Trenton St
West Monroe, LA 71291

Re:$2,200,000 Interim Loan

Gentlemen:

This will constitute the commitment of Church Loans & Investments Trust
("Church Loans") to loan to Senior Retirement Communities, Inc., Bossier City,
LA ("Borrower") the sum of $2,200,000, or any amount less than that amount
as the Borrower may need less any title insurance, appraisal costs, mortgage
registration tax and all other closing costs and expense that may be incurred
by Church Loans in connection with the funding and collection of the loan.

The loan is to be made pending the offering of bonds by the Borrower through
MMR Investment Bankers ("MMR") as provided hereinafter.

The loan will be for a term of one year and will bear interest on the unpaid
principal at a variable rate which would be equal to 2% per annum in excess
of the "Prime Rate" of interest as published by the Wall Street Journal under
the heading "Money Rates".  The minimum rate of interest will not be less
than the initial rate of interest.  Interest shall be paid monthly upon the
first day of each month during the term of the loan.  Both principal and any
unpaid interest on the loan will be due at maturity.

Funds advanced upon this loan will be used to construct the facility
commonly referred to as Senior Retirement Communities, Inc., Bossier City, LA
to be located on the south side of Brandon Avenue just east of Industrial
Drive, Bossier City, LA.


                           5305 1-40 West PO Box 8203 Amarillo, TX 79114-8203
                              (806)358-3666 (800)692-1111 Fax (806)358-1430


<PAGE>

Senior Retirement Communities, Inc., Bossier City, LA
C/O The Arbor Group, L.L.C.
West Monroe, LA
March 10, 1998


This commitment shall be subject to the following conditions:

1.  That the Borrower pay to Church Loans, in addition to the interest on the
loan as described above, a commitment fee equal to 2.5% (two and one-half
percent) of the principal amount of the funds to be advanced to the Borrower
under the terms of this commitment. One-half of the total commitment fee
(ie. $27,500.00) shall be remitted with this signed commitment letter.
Although such commitment fee is due and payable upon the Borrower's
acceptance and execution of this commitment letter, as a convenience to the
Borrower, Church Loans will allow the balance of the commitment fee to be
paid at closing from the proceeds of the loan.  However, in the event that
you decide not to proceed to close this loan for any reason, the balance of
the commitment fee is due and owing by you to Church Loans and the amount
already paid is non-refundable.  Such fee is not interest, but is paid and
payable to Church Loans to induce Church Loans to enter into this loan
commitment and to compensate Church Loans for making available the funds
necessary to fund the entire amount of the committed loan whether or not such
amount is advanced.

2.  That the Borrower pay in advance the sum of $250.00 which is the title
insurance cancellation fee in the event the Borrower decides not to accept
the commitment after title work has begun.  Upon closing, this fee will be
used to offset other closing expenses. This sum should be remitted with this
signed commitment letter.  The closing of your loan will normally be
enhanced if our law firm orders the title insurance from title companies that
have had experience in dealing with our closings.  If possible, we would
recommend that you allow our legal counsel to place the order for the title
insurance.  Our legal counsel will order the title insurance as soon as they
have a correct legal description for the property.

3.  That upon acceptance of this commitment the Borrower shall deposit with
Church Loans the additional sum of $3,000.00 which are the legal fees to be
incurred by Church Loans in connection with the loan. This amount should be
remitted with this commitment letter.

4.  That the loan shall be secured by a first mortgage lien and security
interest upon all the Borrower's real estate, buildings and facilities, both
existing and to be constructed with the proceeds of this loan.  Such property
shall be subject to no prior liens or encumbrances.

5.  That the loan will be made pursuant to a loan agreement entered into by
the Borrower and Church Loans consistent with the terms of this commitment
and such other normal covenants of the Church Loans' basic loan agreement.

                                       2
<PAGE>

Senior Retirement Communities, Inc., Bossier City, LA
C/O The Arbor Group, L.L.C.
West Monroe, LA
March 10, 1998


6.  That a mortgage title insurance policy in the face amount of not less
than the total amount of the loan be issued by a title insurance company
acceptable to Church Loans, insuring the fact that Church Loans is the owner
and holder of a good and valid first lien mortgage upon the real estate
securing the loan as described in paragraph 4 above.

7.  That the total loan will not exceed 66 2/3% of the total appraised value
of the real estate given to secure the loan. Such appraisal will be
completed by an appraiser acceptable to Church Loans and must (a) be a
FIRREA-conforming appraisal and (b) be certified to comply with the standards
of Church Loans and be submitted for approval prior to advancement of any
funds.  Such appraisal shall be rendered by an appraiser who, among other
things, shall have: (a) appraised the real estate at not more than the fair
market value thereof; (b) appraised the value of the improvements on the real
estate at not more than the depreciated cost thereof; and (c) considered in
making such appraisal the likelihood of deterioration of the neighborhood in
which the real estate and improvements are located.  The qualifications of
the appraiser and references, preferably banks and insurance companies, should
be submitted with the appraisal.

8.  That the Borrower enter into a bond offering agreement with MMR under the
terms of which MMR shall assist the Borrower in the offering upon a best
efforts basis bonds of the Borrower in an amount not less than $3,470,000 of
which the first proceeds after the payment of the expenses of the offering
shall be used to retire this loan.  It is further agreed an additional amount
not to exceed $185,000 may be placed in a so-called sinking fund reserve
prior to the repayment of this loan.  The effective date of this bond
offering shall be not more than 90 days after the date of the note securing
this loan.  Effective date is the date the bonds are first offered for sale.

9.  That the loan be closed on or before sixty days from the date hereof.

10. That the promissory note evidencing the loan be guaranteed by the Forsythe
Group, Inc. so that $500,000 of the total amount of the loan is guaranteed
upon guaranty forms furnished by Church Loans.

11. That during the term of the loan the Borrower shall agree to periodically
supply Church Loans with financial statements and reports as requested by
Church Loans.

12. That Church Loans must review and approve all legal documents prior to
closing.

                                       3

<PAGE>

Senior Retirement Communities, Inc., Bossier City, LA
C/O The Arbor Group, L.L.C.
West Monroe, LA
March 10, 1998



13. That a representative of Church Loans conduct up to three on-site
inspections during the construction phase of the property to be given by the
Borrower to secure the loan.  The expense of these inspections shall be
borne by the Borrower.

14. That a Phase One environmental site assessment will be completed prior
to closing by an engineering firm acceptable to Church Loans certifying that
the property is free and clear of any environmental problems and that the
property is in compliance with all current laws and regulations regarding
such environmental assessment.

15. That the Borrower require the contractor to furnish to Church Loans an
original policy providing builder's risk coverage in an amount not less than
the amount of this loan.  Church Loans is to be listed as mortgagee.  An
original copy of the policy evidencing such coverage must be furnished prior
to funding.

16. That the Borrower furnish to Church Loans an original copy of an
insurance policy providing fire & extended coverage on the Borrower's
property in an amount not less than the amount of this loan.  Church Loans is
to be listed as mortgagee.  The original policy evidencing such coverage must
be furnished prior to funding.

17. That the Borrower secure a fixed-price contract for the new construction
in an amount not to exceed $3,100,000.  No changes or modifications will be
made to this contract without the expressed written consent of Church Loans.

18. Notwithstanding the above, if regulatory approval of the bond offering
requires changes in the bond offering, bond offering procedures, prospectus,
interim loan, repayment of the interim loan or otherwise, which such changes
materially effect the interim loan, the method and time of repayment of the
interim loan or the likelihood of repayment of the interim loan, in the sole
judgment of Church Loans, then Church Loans may, at its option, revoke this
commitment without liability for same.

19. You also should be aware that once all of our requirements and the
requirements of our legal counsel are met for the closing of the loan, we
must have three business days to deliver the funds to the closing agent.
Once all closing requirements have been met, our legal counsel will notify
our office and the actual closing can be scheduled in accordance with the
above-mentioned time requirements.

                                       4

<PAGE>

Senior Retirement Communities, Inc., Bossier City, LA
C/O The Arbor Group, L.L.C.
West Monroe, LA
March 10, 1998

The acceptance of this commitment must be indicated by the Borrower's signing
and returning the original copy of this commitment letter within fifteen (15)
days from the date hereof.  The acceptance of this commitment will be the
Borrower's authorization for Church Loans to withhold from the proceeds of
any loan any premiums for the purchase of title insurance, appraisal costs
and other closing costs which are to be paid which are associated with the
loan.  This commitment is conditioned upon the loan being closed on or
before May 10, 1998.  Any extension of this commitment will be subject to
terms which may be mutually agreed upon at the time of extension.

We look forward to working with you in connection with this transaction.


Sincerely yours,

/S/KELLY ARCHER

Kelly Archer
Manager of Operations

KA/ja


The above commitment has been agreed to and accepted by the undersigned
Officers of the Senior Retirement Communities, Inc., Bossier City, LA.


Date: 3-20-98
      -----------

attest:                   Senior Retirement Communities, Inc.
- --------------------------------------------------------------

/S/Diana M. Caldwell      by: /S/Joanne M Caldwell Bayles-Pres
- --------------------------------------------------------------

Secretary
- --------------------------------------------------------------





    


   
                                             CHURCH LOANS & INVESTMENTS TRUST
                                               A Real Estate Investment Trust


March 10, 1998


Senior Retirement Communities, Inc., Shreveport, LA
C/O The Arbor Group, L.L.C.
507 Trenton St
West Monroe, LA 71291

Re:$1,225,000 Interim Loan

Gentlemen:

This will constitute the commitment of Church Loans & Investments Trust
("Church Loans") to loan to Senior Retirement Communities, Inc., Shreveport,
LA ("Borrower") the sum of $1,225,000, or any amount less than that amount as
the Borrower may need less any title insurance, appraisal costs, mortgage
registration tax and all other closing costs and expense that may be
incurred by Church Loans in connection with the funding and collection of the
loan.

The loan is to be made pending the offering of bonds by the Borrower through
MMR Investment Bankers ("MMR") as provided hereinafter.

The loan will be for a term of one year and will bear interest on the unpaid
principal at a variable rate which would be equal to 2% per annum in excess
of the "Prime Rate" of interest as published by the Wall Street Journal under
the heading "Money Rates".  The minimum rate of interest will not be less
than the initial rate of interest.  Interest shall be paid monthly upon the
first day of each month during the term of the loan.  Both principal and any
unpaid interest on the loan will be due at maturity.

Funds advanced upon this loan will be used to construct the facility commonly
referred to as Senior Retirement Communities, Inc., Shreveport, LA to be
located on the southeast corner of the intersection of Lot 4 of the Orleans
Square subdivision East Kings Highway containint 3.496 Acres. /S/JMC


                           5303 I-40 West PO Box 8203 Amarillo, TX 79114-8203
                              (806)358-3666 (800)692-1111 Fax (8O6)358-1430

<PAGE>

Senior Retirement Communities, Inc., Shreveport, LA
C/O The Arbor Group, L.L.C.
West Monroe, LA
March 10, 1998


This commitment shall be subject to the following conditions:

1.   That the Borrower pay to Church Loans, in addition to the interest on
the loan as described above, a commitment fee equal to 2.5% (two and one-half
percent) of the principal amount of the funds to be advanced to the Borrower
under the terms of this commitment. One-half of the total commitment fee
(ie. $15,312.50) shall be remitted with this signed commitment letter.
Although such commitment fee is due and payable upon the Borrower's
acceptance and execution of this commitment letter, as a convenience to the
Borrower, Church Loans will allow the balance of the commitment fee to be
paid at closing from the proceeds of the loan.  However, in the event that
you decide not to proceed to close this loan for any reason, the balance of
the commitment fee is due and owing by you to Church Loans and the amount
already paid is non-refundable.  Such fee is not interest, but is paid and
payable to Church Loans to induce Church Loans to enter into this loan
commitment and to compensate Church Loans for making available the funds
necessary to fund the entire amount of the committed loan whether or not such
amount is advanced.

2.   That the Borrower pay in advance the sum of $250.00 which is the title
insurance cancellation fee in the event the Borrower decides not to accept
the commitment after title work has begun.  Upon closing, this fee will be
used to offset other closing expenses. This sum should be remitted with this
signed commitment letter. The closing of your loan will normally be enhanced
if our law firm orders the title insurance from title companies that have had
experience in dealing with our closings.  If possible, we would recommend that
you allow our legal counsel to place the order for the title insurance.  Our
legal counsel will order the title insurance as soon as they have a correct
legal description for the property.

3.   That upon acceptance of this commitment the Borrower shall deposit with
Church Loans the additional sum of $2,500.00 which are the legal fees to be
incurred by Church Loans in connection with the loan. This amount should be
remitted with this commitment letter.

4.   That the loan shall be secured by a first mortgage lien and security
interest upon all the Borrower's real estate, buildings and facilities, both
existing and to be constructed with the proceeds of this loan.  Such property
shall be subject to no prior liens or encumbrances.

5.   That the loan will be made pursuant to a loan agreement entered into by
the Borrower and Church Loans consistent with the terms of this commitment
and such other normal covenants of the Church Loans' basic loan agreement.

                                       2

<PAGE>

Senior Retirement Communities, Inc., Shreveport, LA
C/O The Arbor Group, L.L.C.
West Monroe, LA
March 10, 1998

6.   That a mortgage title insurance policy in the face amount of not less
than the total amount of the loan be issued by a title insurance company
acceptable to Church Loans, insuring the fact that Church Loans is the owner
and holder of a good and valid first lien mortgage upon the real estate
securing the loan as described in paragraph 4 above.

7.   That the total loan will not exceed 66 2/3% of the total appraised value
of the real estate given to secure the loan.  Such appraisal will be
completed by an appraiser acceptable to Church Loans and must (a) be a
FIRREA-conforming appraisal and (b) be certified to comply with the standards
of Church Loans and be submitted for approval prior to advancement of any
funds.  Such appraisal shall be rendered by an appraiser who, among other
things, shall have: (a) appraised the real estate at not more than the fair
market value thereof; (b) appraised the value of the improvements on the
real estate at not more than the depreciated cost thereof; and (c)
considered in making such appraisal the likelihood of deterioration of the
neighborhood in which the real estate and improvements are located.  The
qualifications of the appraiser and references, preferably banks and
insurance companies, should be submitted with the appraisal.

8.   That the Borrower enter into a bond offering agreement with MMR under
the terms of which MMR shall assist the Borrower in the offering upon a best
efforts basis bonds of the Borrower in an amount not less than $1,845,000 of
which the first proceeds after the payment of the expenses of the offering
shall be used to retire this loan.  It is further agreed an additional amount
not to exceed $100,000 may be placed in a so-called sinking fund reserve
prior to the repayment of this loan.  The effective date of this bond
offering shall be not more than 90 days after the date of the note securing
this loan.  Effective date is the date the bonds are first offered for sale.

9.   That the loan be closed on or before sixty days from the date hereof.

10.  That the promissory note evidencing the loan be guaranteed by the
Forsythe Group, Inc. so that $500,000 of the total amount of the loan is
guaranteed upon guaranty forms furnished by Church Loans.

11.  That during the term of the loan the Borrower shall agree to
periodically supply Church Loans with financial statements and reports as
requested by Church Loans.

12.  That Church Loans must review and approve all legal documents prior to
closing.

                                       3
<PAGE>

Senior Retirement Communities, Inc., Shreveport, LA
C/O The Arbor Group, L.L.C.
West Monroe, LA
March 10, 1998

13.  That a representative of Church Loans conduct two on-site inspections
during the construction phase of the property to be given by the Borrower to
secure the loan.  The expense of these inspections shall be borne by the
Borrower.

14.  That a Phase One environmental site assessment will be completed prior
to closing by an engineering firm acceptable to Church Loans certifying that
the property is free and clear of any environmental problems and that the
property is in compliance with all current laws and regulations regarding
such environmental assessment.

15.  That the Borrower require the contractor to furnish to Church Loans an
original policy providing builder's risk coverage in an amount not less than
the amount of this loan.  Church Loans is to be listed as mortgagee.  An
original copy of the policy evidencing such coverage must be furnished prior
to funding.

16.  That the Borrower furnish to Church Loans an original copy of an
insurance policy providing fire & extended coverage on the Borrower's
property in an amount not less than the amount of this loan.  Church Loans is
to be listed as mortgagee.  The original policy evidencing such coverage must
be furnished prior to funding.

17.  That the Borrower secure a fixed-price contract for the new construction
in an amount not to exceed $1,400,000.  No changes or modifications will be
made to this contract without the expressed written consent of Church Loans.

18.  Notwithstanding the above, if regulatory approval of the bond offering
requires changes in the bond offering, bond offering procedures, prospectus,
interim loan, repayment of the interim loan or otherwise, which such changes
materially effect the interim loan, the method and time of repayment of the
interim loan or the likelihood of repayment of the interim loan, in the sole
judgment of Church Loans, then Church Loans may, at its option, revoke this
commitment without liability for same.

19.  You also should be aware that once all of our requirements and the
requirements of our legal counsel are met for the closing of the loan, we
must have three business days to deliver the funds to the closing agent.  Once
all closing requirements have been met, our legal counsel will notify our
office and the actual closing can be scheduled in accordance with the
above-mentioned time requirements.

                                       4
<PAGE>

Senior Retirement Communities, Inc., Shreveport, LA
C/O The Arbor Group, L.L.C.
West Monroe, LA
March 10, 1998



The acceptance of this commitment must be indicated by the Borrower's signing
and returning the original copy of this commitment letter within fifteen (15)
days from the date hereof.  The acceptance of this commitment will be the
Borrower's authorization for Church Loans to withhold from the proceeds of
any loan any premiums for the purchase of title insurance, appraisal costs
and other closing costs which are to be paid which are associated with the
loan.  This commitment is conditioned upon the loan being closed on or
before May 10, 1998.  Any extension of this commitment will be subject to
terms which may be mutually agreed upon at the time of extension.

We look forward to working with you in connection with this transaction.

Sincerely yours,

/S/KELLY ARCHER

Kelly Archer
Manager of Operations

KA/ja


The above commitment has been agreed to and accepted by the undersigned
Officers of the Senior Retirement Communities, Inc., Shreveport, LA.


Date: 3-20-98
    --------------
Attest:                      Senior Retirement Communities, Inc.
- ---------------------------------------------------------------------
   \S\Diana M Caldwell       by \S\Joanne M Caldwell Bayles-President
- ---------------------------------------------------------------------
       Secretary
- ---------------------------------------------------------------------

                                       5

    
<PAGE>


   
                              WILLLAM R. HULSEY
                         CERTIFIED PUBLIC ACCOUNTANT
                            2117 FORSYTHE AVENUE
                              MONROE, LOUISIANA
          MEMBER                                         MAILING ADRESS
   AMERICAN INSTITUTE OF                                 P.0. BOX 2253
CERTIFIED PUBLIC ACCOUNTANTS                        MONROE, LOUISIANA 71207
   SOCIETY OF LOUISIANA                                  (318)362-9900
CERTIFIED PUBLIC ACCOUNTANTS                           FAX (318)362-9993



March 24, 1998



MMR Investment Bankers, Inc.
550 N. 159th East, Suite 300
P.O. Box 781440
Wichita, Kansas 67278-1440

Dear Sir:

I, William R. Hulsey serve as the accountant for Senior Retirement
Communities, Inc. and do hereby give permission to use my name and/or values
concerning the audited financial statements dated December 31, 1997 in the
offering circular for the Bond Issue(s) of Senior Retirement Communities, Inc.

Respectively Submitted,

/S/WILLIAM R HULSEY

William R. Hulsey
Certified Public Accountant

    
<PAGE>


   

ROBERT M. MC SHERRY, MAI
                                                 Adininistrative Services
                                                 3760 Chelsea Drive
                                                 Baton Rouge, Louisiana 70809

Phone (504)924-8093



March 02, 1998


Mr. Bill Martin, III
MMR Investment Bankers
P.O. Box 781440
Wichita, Kansas 67278-1440

RE:Senior Retirement Communities, Inc.

Dear Mr, Martin:

This letter is to acknowledge permission for Senior Retirement Communities,
Inc. and MMR Investment Bankers to copy or reproduce the Summary Appraisal
Report of the proposed 24 congregate care cottage facility and to be
constructed on East Kings Highway and located within the corporate limits
of Shreveport, Caddo Parish, Louisiana, dated March 2, 1998, for use with
investors and in the Registration Statement on form SB-2 pursuant to
Regulation SB,

Please note that this appraisal contains a number of conditions upon which
the value is based and these conditions must be made a part of any
correspondence affecting the subject property.

Respectfully,

/S/ROBERT M MCSHERRY

Robert M. McSherry

RMM:je


    

                          A Full, Narrative
                         Appraisal Report of



   
              A Proposed 24 Unit Memory Disorder Facility
        Including Adequate Common Area Improvements and Amenities
                 and to be Located on a 3.5 Acre Site
                    Within the Corporate Limits of
                 Shreveport, Caddo Parish, Louisiana

    

                               For

                 Senior Retirement Communities, Inc.
                        507 Trenton Street
                     West Monroe, Louisiana


   
                              As Of
                           March 2,1997

    
                            Prepared by
                      Robert M. McSherry, MAI
             Louisiana Certified General Appraiser No. 0891
                        3760 Chelsea Drive
                    Baton Rouge, Louisiana 70809

                     ROBERT M. MC SHERRY, MAI
                       3760 Chelsea Drive
                   Baton Rouge, Louisiana 70809


<PAGE>


   


March 2, 1997


Senior Retirement Communities, Inc.
507 Trenton Street
West Monroe, Louisiana

RE:  A proposed 24 unit memory disorder facility including adequate common area
improvements and to be located on a 3.5 acre site and within the corporate
limits of Shreveport, Caddo Parish, Louisiana.

Dear Sir:

In accordance with your request to provide an estimate of the Estimated Market
Value of Fee Simple Interest of the Going Concern of the property identified
as a proposed 24 unit memory disorder facility situated on a 3.5 acre tract
and located within the corporate limits of Shreveport, Caddo Parish,
Louisiana, we have personally inspected the subject site and reviewed the
submitted plans and specifications for the proposed improvements and
conducted a thorough review and analysis of all matters pertinent for the
Estimate of Market Value herein contained.

Market Value as defined by the Department of the Treasury, Office of the
Comptroller of the Currency, August 24, 1990, is, "The most probable price
which a property should bring in a competitive and open market under all
conditions requisite to a fair sale, the buyer and seller, each acting
prudently, knowledgeably and assuming the price is not affected by undue
stimulus.  Implicit in this definition is the consummation of a sale as of a
specified date and the passing of title from seller to buyer under conditions
whereby:

a.     buyer and seller are typically motivated,
b.     both parties are well informed or well advised, and each acting in what
       he considers his own best interest;
c.     a reasonable time is allowed for exposure in the open market;
d.     payment is made in terms of cash in U.S. dollars or in terms of
       financial arrangements comparable thereto; and





Robert M. MeSherry, MAI

<PAGE>

Page Two


e.     the price represents the normal consideration for the property sold
       unaffected by special or creative financing or sales concessions
       granted by anyone associated with the sale.

Fee Simple Interest is defined by the Appraisal Institute as being, "a fee
without limitations to any particular class of heirs or restrictions but
subject to the limitations of eminent domain, escheat, police power and
taxation.  An inheritable estate".

Going Concern Value is "the value created by a proven property operation." It
includes the incremental value associated with the business concern, which is
distinct from the value of the real estate only.  Going concern value includes
an intangible enhancement of the value of an operating business enterprise
which is produced by the assemblage of the land, building, labor, equipment,
and marketing operation.  This process creates an economically viable business
that is expected to continue.  Going concern value refers to the total value
of a property, including both real property and intangible personal property
attributed to business value.  Special purpose properties such as the subject
are appropriate for only one use or for a very limited number of uses.  The
highest and best use of a special purpose property as improved, is probably
the continuation of its current use, if that use remains viable.  Therefore,
in the case of special purpose properties a going concern value is considered
appropriate.

In this instance the subject property has an excellent location within a
viable market.  As long as quality management is maintained, it's Market Value
would be the same as it's Going Concern Value.

Included is our appraisal report which contains the various exhibits and data
utilized in arriving at the herein contained estimate of Market Value for the
subject property.

It is our opinion that the property herein identified as the proposed 24 unit
Memory Disorder Facility identified as The Senior Retirement Communities
Facility, and located on East Kings Highway south of Industrial Loop
Expressway within the corporate limits of Shreveport, Caddo Parish,
Louisiana, was estimated to have a Market Value, as of March 2, 1998, of:

                 TWO MILLION FIVE HUNDRED FIFTY THOUSAND DOLLARS
                                ($2,550,000.00)



                                                     Robert M. McSherry, MAI

<PAGE>

Allocated:
     LAND:                                       $  300,000.00
     IMPROVEMENTS:                               $1,456,000.00
     FURNITURE, FIXTURES & EQUIPMENT:            $  134,000.00
     GOODWILL:                                   $  660,000.00

The subject property is proposed at the present time and this appraiser has
been provided with only preliminary plans and specifications for the property.
The herein contained Estimate of Market Value is conditioned upon receipt of
a complete set of working drawings for the improvements and for the
completion of the improvements in accordance with the plans and
specifications utilizing quality materials and workmanship within a
reasonable period of time.  A final inspection by this appraiser will be
required to ascertain the assumptions utilized in preparing this appraisal
report have been fulfilled.

In addition, the subject site is to be rezoned to allow it's development with
an assisted living fais appraisal is conditioned upon this zoning change.

If we may be ofice to you in regard to this property or in any other
manner, please do not hesitate to contact us at your earliest convenience.

Respectfully submitted,

/S/ROBERT M. MCSHERRY

Robert M. McSherry, MAI
Louisiana Certified General Appraiser No. 0891




    

<PAGE>

                              EXECUTIVE SUMMARY


   
Location:                        East side of East Kings Highway, south of
                                 Industrial Loo[ Expressway within the
                                 corporate limits of Shreveport, Caddo Parish,
                                 Louisiana

    
Interest Appraised:              Fee Simple Interest

   
Site:                            3.5 Acres or 152,285 Square Feet
    

Building Description:            The property which will include twenty-four
                                 (24) memory disorder care units containing
                                 approximately 283 square feet of area and
                                 including the common area amenities including
                                 a kitchen, dining area, activities room,
                                 nursing station, administrative offices,
                                 patient baths with whirlpools, laundry and 
                                 other typical common area improvements found 
                                 within a facility such as the subject.

                                 Construction characteristics include a
                                 reinforced poured concrete foundation, wood
                                 framing, with a combination of brick veneer
                                 and vinyl siding exterior walls with the roof
                                 being of composition shingles.  Although the
                                 property is proposed at the present time,
                                 this appraiser is aware of a similar property
                                 which has been constructed by the owners of
                                 the subject and our physical inspection of
                                 this existing complex has been utilized in
                                 conjunction with the submitted plans and
                                 specifications.

                                 The property is considered to be a most
                                 functional facility and is considered a most
                                 attractive amenity to the property and should
                                 be well accepted by the local market.

Highest and Best Use:            Memory Disorder Care Facility






Robert M. McSherry, MAI

<PAGE>

   
Cost Approach to Value           $1,890,000.00

Market Approach to Value         N/A

Income Approach to Value:
Stabilized Net income:           $2,550,000.00
Discounted Cash Flow Value:      $2,385,000.00

Final Value Estimate:            $2,550,000.00

Allocated:

     Land                        $  300,000.00
     Improvements                $1,456,000.00
     Furniture, Fixtures
      and Equipment              $  134,000.00
     Goodwill                    $  660,000.00


    




Robert M. McSherry, MAI

<PAGE>

IDENTIFICATION OF THE PROPERTY

   
The property being inspected, analyzed and for which the Market Value
Estimate of the Fee Simple Interest of the Going Concern is applicable is a
3.5 acre tract of land which is a basically rectangular shaped tract of land
having frontage along the east side of East Kings Highway and is located
within the corporate limits of Shreveport, Caddo Parish, Louisiana.  The
property appraised is identified as Lot 4, Orleans Square Subdivision, Caddo
Parish, Louisiana.

The property has not been conveyed to the Senior Retirement Communities, Inc.
at the present time and, accordingly, no complete legal description or metes
and bounds survey has been provided this appraiser and, as a condition of the
appraisal report, a complete detailed legal description and metes and bounds
survey will be required to ascertain the assumption utilized within this
appraisal report have been fulfilled.

    





Robert M. McSherry, MAI

<PAGE>

                           PURPOSE OF THE APPRAISAL

   
The purpose of this report is to communicate, in a narrative format, the data
and reasoning that the appraisers have utilized to form the herein contained
estimate of Market Value of the Fee Simple Interest of the Going Concern for
the property identified as a proposed 24 unit memory disorder care facility
including common areas and located on the eastside of East Kings Highway
within the corporate limits of Shreveport, Louisiana.

    
                           OBJECTIVE OF THE APPRAISAL

   

The objective and function of this appraisal report is to provide an
estimate of the Market Value of the Fee Simple Interest of the Going Concern
of the property for use by Senior Retirement Communities, Inc. as well as
selective lenders in order to obtain long term financing of the subject
property and for the internal use of Senior Retirement Communities, Inc.

    

The Subject property was personally inspected by this appraiser both before
and after the date of this appraisal and the submitted plans and
specifications reviewed.  As the property is proposed construction, a final
inspection of the property will be required by the appraiser to ascertain the
assumptions utilized within this appraisal report have been fulfilled and this
appraisal is also conditioned upon being completed in accordance with the
plans and specifications utilizing quality materials and workmanship
throughout.  Other additional conditions are contained in an additional
section of this report.




Robert M. McSherry, MAI

<PAGE>

                          DATE OF THE APPRAISAL
   
The date of this estimate of Market Value of Fee Simple Interest applies is,
as of March 2, 1998.
    







Robert M. McSherry, MAI

<PAGE>

                        DEFINITION OF SIGNIFICANT TERMS

Market Value, as defined by the Department of the Treasury, Office of the
Comptroller of the Currency, August 24, 1990, is, "The most probable price
which a property should bring in a competitive and open market under all
conditions requisite to a fair sale, the buyer and seller, each acting
prudently, knowledgeably and assuming the price is not affected by undue
stimulus.  Implicit in this definition, is the consummation of a sale as of a
specified data and the passing of title from seller to buyer under conditions
whereby:
a.     buyer and seller are typically motivated;

b.     both parties are well informed or well advised, and each acting in what
       he considers his own best interest;

c.     a reasonable time is allowed for exposure in the open market;

d.     payment is made in terms of cash in U.S. dollars or in terms of
       financial arrangements comparable thereto; and

e.     the price represents the normal consideration for the property sold
       unaffected by special or creative financing or sales concessions
       granted by anyone associated with the sale.

Fee Simple Interest is defined by the Appraisal Institute as being, "a fee
without limitations to any particular class of heirs or restrictions thetas
subject to the limitations of eminent domain, escheat, police power and
taxation.  An inheritable estate".

Going Concern Value is "the value created by a proven property operation." It
includes the incremental value associated with the business concern, which is
distinct from the value of the real estate only.  Going concern value includes
an


Robert M. McSherry, MAI

<PAGE>

intangible enhancement of the value of an operating business enterprise which
is produced by the assemblage of the land, building, labor, equipment, and
marketing operation.  This process creates an economically viable business
that is expected to continue.  Going concern value refers to the total value
of a property, including both real property and intangible personal property
attributed to business value.  Special purpose properties such as the subject
are appropriate for only one use or for a very limited number of uses.  The
highest and best use of a special purpose property as improved, is probably
the continuation of its current use, if that use remains viable.   Therefore,
in the case of special purpose properties a going concern value is considered
appropriate.








Robert M. McSherry, MAI

<PAGE>

                            PROPERTY RIGHTS APPRAISED

This assignment concerns the appraisal of the Fee Simple Interest with Fee
Simple Interest defined in Real Estate Appraisal Terminology as being, "a fee
without limitations to any particular class of heirs or restrictions but
subject to the limitations of eminent domain, escheat, police power and
taxation.  An inheritable estate".

                      STATEMENT OF OWNERSHIP AND RECENT HISTORY

   

The property which is the subject of this appraisal report is currently under
the owned by Don S. Coleman, Sr. individually and a purchase sales agreement
has been executed between Don S. Coleman, Sr. and Senior Retirement
Communities, Inc. dated January 21, 1998.  This contract calls for the
purchase price to be $266,500.00 or $1.75 per square foot with the closing to
be no later than March 6, 1998.

The property has been owned by Don S. Coleman, Sr. for a period in excess of
three years and review of conveyance records found in the Caddo Parish Clerk
of Court's Office did not reveal any speculative transactions affecting the
subject property.

It is pertinent to note that this sale closing is conditioned upon the
property being rezoned to allow for the construction of the proposed assisted
living facility which is the subject of this appraisal report.  The herein
contained Estimate of Market Value is conditioned upon this zoning change to
be approved by the Shreveport/Caddo Parish Metropolitan Zoning and Planning
Commission.

Robert M. McSherry, MAI

<PAGE>

The property has been owned by it's present owners, Daniels Land Subdivision
for a period in excess of five years with no speculative transactions having
affected the subject property to the knowledge of this appraiser.


                            DATE OF THE APPRAISAL

The effective date of this appraisal is March 2, 1998.  The subject site was
personally inspected by this appraiser both before and after this date and
the submitted plans and specifications for the proposed improvements were
also reviewed by the appraiser prior to the date of the appraisal.
    





Robert M. McSherry, MAI

<PAGE>

                      ASSUMPTIONS AND LIMITING CONDITIONS

This appraisal report has been made with the following assumptions and
limiting conditions:

1.     No responsibility is assumed for the legal description or for matters
       including legal or title consideration.  Title to the property is
       assumed to be good and marketable unless otherwise stated.

2.     The property is appraised free and clear of any and all liens or
       encumbrances unless otherwise stated.

3.     Responsible ownership and competent property management are assumed.

4.     The information furnished by others is believed to be reliable.  No
       warranty, however, is given for its accuracy.

5.     All engineering is assumed to be correct.  The plot plans and
       illustrative material in this report are included only to assist the
       reader in visualizing the property

6.     It is assumed that there are no hidden or apparent 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.

7.     It is assumed 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.

8.     It is assumed 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.

9.     It is assumed that all required licenses, certificates of occupancy,
       consents, or other legislative 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.






Robert M. McSherry, MAI

<PAGE>

10.    It is assumed 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 the report.

11.    The distribution, if any, of the total valuation in this report between
       land and improvements applies only under the stated program of
       utilization.  The separate allocations for land and buildings must not
       be used in conjunction with any other appraisal and are invalid if so
       used.

12.    The appraisers herein, by reason of this appraisal, are not required to
       give further consultation, testimony, or be in attendance in court
       with reference to the property in question unless arrangements have
       been previously made.

13.    Possession of this report, or a copy thereof, does not carry with it
       the right of publication.  It may not be used for any purpose by any
       person other than the party to whom it is addressed without the written
       consent of the appraisers, and in any event only with proper written
       qualification and only in its entirety.

14.    Neither all nor any part of the contents of this report (especially any
       conclusions as to value, the identity of the appraisers, or the firm
       with which the appraisers are connected) shall be disseminated to the
       public through advertising, public relations, new, sales, or other
       media without the prior written consent and approval of the appraisers.

15.    The existence of hazardous materials, which may or may not be present
       on the subject property, was not observed by the appraisers.  The
       appraisers have the knowledge of the existence of such materials on or
       in the subject property.  However, the appraisers are not qualified to
       detect such substances and the presence of potential hazardous
       materials may affect the value of the property.  This value estimate
       contained within this report is predicated on the assumption that no
       such hazardous materials are present on or in the property.  No
       responsibility is assumed for any such conditions or for any expertise
       or any knowledge required to discover these items.  This should be
       accomplished by an expert in the field and is a condition of this
       appraisal report.

16.    That the appraiser has personally inspected the subject property and
       finds no obvious evidence of structural deficiencies, except as stated
       in this report; however, no responsibility for hidden defects or
       conformity to specific governmental requirements, such as the Americans
       with Disabilities (ADA) or fire, building and safety, earthquake, or
       occupancy codes, etc., can be assumed without provision of specific
       professional or governmental inspections.



Robert M. MeSherry, MAI

<PAGE>

17.    This property is proposed at the present time and the appraisal is
       conditioned upon the completion of the subject property in accordance
       with the submitted plans and specifications utilizing quality materials
       and workmanship throughout.  A final inspection by the appraiser would
       be required in order to ascertain the assumptions utilized in arriving
       at the herein contained Estimate of Market Value have been fulfilled.

18.    This appraisal is not based on a requested minimum valuation, a
       specific valuation or the approval of the loan.

   
19.    This appraisal is also conditioned upon the rezoning of the site to
       allow for the construction of an assisted care facility, particularly
       the proposed subject improvements.
    




Robert M. MeSherry, MAI

<PAGE>

                         SHREVEPORT/BOSSIER CITY DATA

Shreveport, Louisiana is located in the northwest corner of the state and is
the parish seat of Caddo Parish.  The city has grown into a metropolitan with
a population estimated at 201,568 (1990 estimate), and continues to
demonstrate a steady and economically sound growth rate while Caddo Parish has
an estimated population of 246,706, according to the 1990 census.  The average
annual per capita income for the city as well as the parish are reflected
below:

                       AVERAGE ANNUAL PER CAPITA INCOME
                 Year                Parish           State
                 1993                $11,349          $10,192
                 1987                $12,975          $11,482
                % Change              14%               13%

Shreveport, as the hub of the Ark-La-Tex, serves the wholesale and retail
needs of the area. Retail sales total over one billion dollars annually in the
metropolitan area.  Major manufacturers operating in the area are as follows:


                            MAJOR MANUFACTURING

                Firm                Product                  Employment

           Lycent Technologies     Telephones                   1,350
           General Motors          Trucks                       2,966
           Libbey Glass            Table Glassware              1,061
           General Electric        Transformers                   550
           Frymaster               Electronic Frying Equipment    500
           GNB Battery             Batteries                      386
           Atlas Processing        Oil Refining                   300




Robert M. McSherry, MAI

<PAGE>

Shreveport is rapidly becoming a major educational and medical center with 13
hospitals, 10 universities and colleges, 76 K-12 public schools and 17
private/parochial schools.  Medical and health services bring in thousands of
people from the region for consultation and treatment.  In the fall of 1969,
LSU's School of Medicine in Shreveport held it's first classes, with the
Confederate Memorial Hospital serving as its teaching hospital.  Four year
college programs are offered by LSU-Shreveport, Centenary College, a private,
Methodist Church sponsored liberal arts institution established in 1825; and
by Southern University's branch.

Shreveport is also the major center of entertainment from a cultural, tourist
and recreational standpoint.  Art attractions include the Louisiana State
Exhibit Museum; the R.W. Norton Art Gallery; the R.S. Barnwell memorial
Library; Centenary College and LSU-Shreveport Libraries; private art
galleries; and commercial retailers.  Musical entertainment is provided by
the Community Concert Association; the Shreveport Symphony and the Shreveport
Civic Opera Society, along with numerous other popular and classical musical
productions.  Other entertainment events held during the year are the
Louisiana State Fair, and the Holiday in Dixie Festival.

Rail systems serving the Shreveport/Caddo Parish area include Kansas City
Southern, Union Pacific, and Southern Pacific.  Interstate common carriers
also provide service include ABF Freight System, Roadway Express, SAIA Motor
Freight, Yellow Freight Systems, Southwestern Motor Freight, and Woodline
Motor Freight.




Robert M. McSherry, MAI

<PAGE>

Bossier City, Shreveport's sister city on the east side of the Red River, is
home of Barksdale Air Force Base, a 21,000 acre permanent base which is the
home of Headquarters, Eight Air Force, one of the three numbered commands of
S.A.C. Also located at Barksdale is the 2nd Bomb Wing, the organization
responsible for the major missions of the base itself, with its many support
organizations.  Other specialized tenant organizations are also based at
Barksdale.

Louisiana Downs, a thoroughbred racetrack, is beginning another racing season,
and is located in Bossier City.  The facility, completed in 1974 at a cost of
$10 million, is one of the largest and most modern of its kind in the country.

The current situation as it affects the oil and gas industry indicates
dramatic improvement in the area economy is expected.  An improving economy is
expected over the next three to five years from the area unless extraordinary
occurrences affecting oil prices and supplies occur.

River boat gaming has become a significant economic factor in the area economy
with several boats now located in the area.  An additional boat is forthcoming
and all boats are adding land based facilities to support their gaming
operation.  The Shreveport-Bossier market is one of the best in the state,
primarily due to it's location to East Texas.  This economic stimulus has been
a boon to the area and should continue to be an advantage to the area economy.





Robert M. McSherry, MAI

<PAGE>

                              NEIGHBORHOOD DATA

A Neighborhood may be defined as a homogeneous grouping of individuals,
buildings, or business enterprises within a larger community.  These groupings
are usually devoted to residential use, trade and service activities, or
cultural and civic activities.  Residential neighborhoods tends to reflect
characteristics of their inhabitants, expressing the mutual desires of people
with comparable interests, related traditions, and similar social and
economic status.

The neighborhood in which the subject property is located is considered to be
that area lying along either side of Industrial Loop Expressway which is the
southerly traffic loop around Shreveport, Louisiana providing access from
Interstate 20 in the western portion of Shreveport and across the Red River
to the Bossier City, Louisiana area.  Inspection of the neighborhood revealed
the area to be a mixture of property types including both new or recently
completed construction including a number of automobile dealerships, several
large medical facilities including detached medical office buildings and
other professional office buildings, retail and commercial endeavors, and a
large amount of vacant land.  The Industruan Loop (Bert Kouns) is the major
arterial loop roadway in southern Shreveport and is enjoying tremendous
growth along it's entire route.  The area of Bert Kouns and 1-49 which is
located approximately 6 miles to the west of the subject property is being
developed with a large number of retail, fast food and other commercial type
properties including an Office Depot, a new medical facility, several small
limited service motels, a Circuit City electronics outlet store and several
fast food restaurants including McDonalds, Burger King and Wendy's.  This
intersection of 1-49 and Bert Kouns is perhaps the most desirable retail and
commercial location in southern

                                                     Robert M. McSherry, MAI

<PAGE>

Shreveport but the amount of available land left in this immediate
Intersection is becoming somewhat scarce.

The area along Bert Kouns in which the subject property is located is
developed primarily with automobile dealerships and medical facilities in the
immediate proximity of the subject with several large neighborhood strip
shopping centers and other retail and commercial uses occurring further to the
east along Bert Kouns and it's intersection with LA Highway 1.

Trends in the neighborhood tend to be construction of various types of retail
and commercial endeavors currently found with the areas without direct
frontage on Bert Kouns being developed with a combination of multi-family
residential complexes, detached single family dwellings and other residential
uses.

Inspection of the neighborhood reveals a large amount of vacant land available
for development in the areas having both frontage on Bert Kouns and away from
direct frontage.  The Trends of the subject neighborhood are extremely
positive and should continue so over the foreseeable future.  The proximity of
necessary medical facilities is considered a positive factor when the location
of the subject property is considered and the ease of access to the subject
site from all areas of both Shreveport, Bossier City as well as the out of
parish areas is also considered a most positive factor.  Inspection of the
neighborhood revealed no detrimental factors which would affect the future
with respect to a continuing, prosperous development.





Robert M. McSherry, MAI

<PAGE>

                        SCOPE OF THE APPRAISAL

The appraiser has personally inspected the subject site and conducted an
in-depth inspection of the neighborhood in which the subject property is
located observing it's trends of development and characteristics.

Vacant land sales utilized in conjunction with the Cost Approach to Value and
in determining the estimated Market Value of the subject site, as if vacant,
and owned in Fee Simple have been inspected by this appraiser and a
combination of data provided by the Marshall Valuation Service Cost Manual and
other available in-file data has been utilized in the process of estimating
the replacement cost new of the subject improvements.

In the final analysis, the appraiser has utilized and relied upon the
experience of judgment based on the opinion of the quality and quantity of the
data in arriving at the final value estimate of the Fee Simple Interest in the
subject property.

The Income Approach to Value has been completed utilizing a stabilized net
income capitalized into value and a discounted cash flow method.  Economic
rents were determined by rent comparables and current data utilized with
respect to expense projections.  Information provided by the publication
"Trends in the Health Care Industry" as well as information provided by other
actual ongoing facilities similar to the subject have been utilized in the
process of estimating the projected expenses which were included in the
Income Approach to Value.  Although the subject property is proposed at the
present time and has no income or expense history, it is considered to be a
functional facility and a facility which is demand with respect to providing
long term care for memory
 


Robert M. MeSherry, MAI

<PAGE>

disorder patients and the Income Approach to Value has been accorded the
greatest credence in the final analysis.








Robert M. McSherry, MAI

<PAGE>

                            DESCRIPTION OF THE PROPERTY

                                     Site Data

   
Size, Shape and Topography
The subject site will be a 3.5 acre parcel of land which will basically
rectangular shaped having frontage along the eastside of East Kings Highway
within the corporate limits of Shreveport, Louisiana.  The topography of the
site is level to gently sloping and typical of the topography of the
surrounding areas and the elevation of the site is similar to the elevation
of the surrounding streets Inspection of the site did not reveal any
detrimental physical characteristics which would affect the development of
the subject property and it's Highest and Best Use as a proposed location
for a long term care facility for memory disorder patients.
    

Utilities
The subject property is located inside the corporate limits of Shreveport,
Caddo Parish, Louisiana and is provided with all city utilities and services
available to properties within the corporate limits of Shreveport including
police and fire protection, public water, sewerage disposal, and refuge
disposal.  Telephone service, electrical service and natural gas service is
provided by the local utility companies servicing the area.

   
Access
Access to the subject development is provided as a result of the location of
Bert Kouns which is the major southern arterial loop for the cities of
Shreveport and Bossier City.  Access from Bert Kouns is provided via East
Kings Highway which intersects Bert Kouns.  East Kings Highway is a dual
laned, municipally maintained traffic arteries providing vehicular access for
local traffic with Bert

                                                      Robert M. McSherry, MAI

<PAGE>

Kouns being a divided, four laned major loop arterial roadway in the southern
portion of Shreveport.

Overall, access to the subject site is considered convenient and adequate due
to the location of Bert Kouns through the center of the neighborhood.  Bert
Kouns also provides access to Interstate 20 to the west and 1-49
approximately 6 miles west of the subject property as well as into the
downtown area of Bossier City, Louisiana.

Zoning
Review of the zoning map provided this appraiser by the Metropolitan Zoning
and Planning Commission of Shreveport and Caddo Parish indicates the subject
property to currently be zoned "R-1-D".  This zoning ordinance allows for the
construction of primarily single family or multi-family dwellings and a
zoning change will be required to allow construction of the subject
improvements.  As a condition of this appraisal report, it is conditioned
that the proper zoning will be obtained once the subject site is purchased to
allow for the construction of the subject improvements.  Conversations with
representatives in the Metropolitan Zoning and Planning Office indicates
this should be no problem and the rezoning is considered a reasonable and
probable occurrence.
    

This appraiser has not conducted an in-depth review with respect to the
abstract to the subject site but no deed restrictions or other restrictive
covenants are assumed to exist which would affect the development of the
subject property to its highest and best use.  However, this should be
ascertained by competent legal authority and is a condition of this appraisal
report.

Robert M. McSherry, MAI

<PAGE>

Drainage
Review of Flood Hazard Maps found in the Shreveport Municipal Office indicated
the subject property to be located in a Flood Zone "C" and flood insurance is
not required for the subject property.  However, due to the scale of the flood
maps and the location of the subject site, personnel were somewhat uncertain
as to the exact flood status of the subject site and, as a condition of this
appraisal report, a competent engineer or surveyor must be retained to
ascertain the actual necessity of flood insurance and the required building
elevations for the subject improvements.

Tax Data
The subject property is proposed construction property and the taxes on the
vacant land only are minimal.  The subject property will be placed on the
Caddo Parish tax roles the year after it is completed and at that time will
be assessed and the tax liability can be estimated.  For the purposes of this
appraisal report and for the utilization in the Income Approach, taxes have
been projected based on comparable properties but are subject to change once
the property is completed and placed on the tax roles.








Robert M. McSherry, MAI

<PAGE>

                               LOCATION MAP

Robert M. McSherry, MAI

<PAGE>

                       DESCRIPTION OF THE IMPROVEMENTS

The proposed facility would be constructed within a single building but a
building comprised of different component sections housing the various type
units including the memory disorder units.  The building is a modified T-shape
and encompasses a total of 11,410 square feet of heated area.  The memory
disorder units located throughout the structure will contain 283 square feet
of living area and feature a half bath with a toilet and lavatory and bedroom
area.

Construction characteristics for the building include reinforced poured
concrete foundation with adequate grade beams and both interior and perimeter
footings with the exterior being wood framing utilizing a combination of brick
veneer vinyl with the roof being a composition shingle roof over wood decking.
Windows will be insulated, horizontal slide aluminum windows with each unit
in the memory disorder care section having it's own HVAC unit with the common
areas having zoned central units for more economical operation.

Interior construction will include a combination of vinyl and carpet or
ceramic tile flooring, painted or vinyl covered sheetrock walls with
acoustical ceilings.  Lighting will be both standard and fluorescent fixtures.

Amenities to be contained within the building include a full service kitchen,
dining room, activities area, whirlpool area, staff laundry, TV rooms, offices
and other required amenities.

As previously noted, the total gross area contained within the subject
property is 11,410 square feet.  Parking will be poured concrete and located
at strategic

Robert M. McSherry, MAI

<PAGE>

locations around the site and will be adequate to fulfill the requirements of
both the tenants and staff.  Landscaping will be extensive and utilized in
conjunction with the natural topography of the area should be most pleasing.

As noted, the subject property is proposed construction and this appraiser has
been provided only the most preliminary plans and specifications.  A complete
set of working drawings will be provided the appraiser as a condition of this
appraisal to ascertain the assumptions utilized within this report have been
fulfilled.  A final inspection by the appraiser will be required.

   
The improvements to be constructed on the site will be built to the
Department of Health and Hospital Specifications for nursing home rooms
including more fire doors, increased fire wall protection, sprinklers in the
attic, more staffing facilities and disinfection areas, thus increasing cost.
    


Robert M. MeSherry, MAI

<PAGE>

                            HIGHEST AND BEST USE

                                Introduction

The Appraisal Institute defined highest and best use as follows, "that legal
use, at the time of the appraisal, which is the most profitable likely use to
which a property can be put."

There are several basic factors which must be considered in order to make a
proper determination of Highest and Best Use:

1.     The use must be legal, that is, legally adaptable regarding zoning and
       other restrictions;

2.     The use must be probable, not conjectural or speculative;

3.     The property must be physically adaptable to use contemplated;

4.     There must be a demand for such use;

5.     The use must be profitable, the highest return to the land over the
       longest period of time.

Highest and best use of the land (or site) if vacant and available for use
may be different from the highest and best use of the improved property.  This
is true if the improvement is not an appropriate use, but it makes a
contribution to the total property value in excess of the value of the site.

The above five tests have been applied to the subject property's vacant site.
In arriving at the estimate of highest and best use, the subject site has been
carefully analyzed.




Robert M. McSherry, MAI

<PAGE>

                  HIGHEST AND BEST USE ASSUMING A VACANT SITE


Permissible Use
An investigation has been conducted in order to determine the zoning
classification that encumbers the subject property.  The results of this
investigation has revealed that the subject site is currently zoned "R-1-D".
This zoning classification will not allow the construction of the proposed
improvements and a zoning change will be required in order to develop the site
as proposed.  Conversations with representatives in the Metropolitan Zoning
and Planning Office indicate this to be a reasonable and probable assumption
and, accordingly, it is a condition of this appraisal report that the subject
site be rezoned to allow for it's development of the proposed 24 unit memory
disorder care facility.

Possible Use
The subject property's neighborhood is a mixed use neighborhood but the zoning
currently in effect of the subject site is only residential zoning.  As
currently zoned, the only possible use is a residential utilization but,
accordingly to representatives of the Metropolitan Zoning and Planning Office,
a zoning change is possible and probable and, accordingly, once the zoning
change is facilitated, a large number of possible uses including the proposed
utilization of the subject site will be permitted.  Once the zoning change is
enacted, it is felt that the development of the subject site with a 24 unit
memory disorder care facility will constitute one of the Highest and Best Uses
of the subject site.





Robert M. McSherry, MAI

<PAGE>

                             THE APPRAISAL PROCESS

The real estate appraisal profession typically utilizes three basic approaches
in the process of estimating the value of a parcel of real property.  These
approaches include the Cost Approach, the Income Approach and the Market Data
Approach.  The Cost Approach utilizes an estimate of reproduction or
replacement costs new of the building and other on-site improvements to be
contained within the subject property less accrued depreciation from all
sources including physical curable and incurable deterioration, functional
obsolescence and economic obsolescence to arrive at an estimate of depreciated
reproduction or replacement costs for the improvements.  The estimated value
of the site, as if vacant, and determined by the comparison of the subject
site with other similar parcels in either the immediate proximity of the
subject or in other comparable areas is added to the depreciated reproduction
or replacement cost estimate of the improvements to provide an indication of
value of the property being appraised from the Cost Approach.

The Cost Approach is generally accorded the greatest credence in instances
where the property being appraised is either a proposed property or a new
property having little or no accrued depreciation or instances where the
property being appraised represents a special purpose type property.  In these
instances, the Cost Approach is an accurate indication of value for the
property and is accorded considerable credence in the reconciliation process.

The Income Approach to Value utilizes an estimate of gross annual income to be
generated by the property being appraised as determined to be representative
of economic rentals for this type property within the area less an allowance

Robert M. McSherry, MAI

<PAGE>

considered typical for vacancy and collection losses to arrive at an estimate
of effective gross annual income which is to be generated by the property.
Expenses typically associated with the operation of this type property in
accordance with prevailing lease terms and conditions in the area as well as
data provided by analysis of the operating history of other similar type
properties are projected and deducted from the effective gross annual income
to arrive at an estimate of net operating income before recapture
attributable to the subject.  This net operating income is then capitalized by
the most appropriate method available with respect to the subject property
in particular and the appraisal problem in general into an indication of value
for the property being appraised from the Income Approach.  Another method of
utilizing the Income Approach is the Gross Income Multiplier technique.  This
technique identifies the relationship between the sales price (value) of a
property and its gross annual income earning potential.  The Gross Income
Multiplier is derived by dividing the sales price of a property by its gross
potential income and, thus, is an excellent indicator of buyer, seller and
investor attitudes toward the property being analyzed.  An effective gross
income multiplier is also excellent as it utilizes the actual gross income
after vacancy to derive the multiplier. use depends upon available data.

The Market Data or Direct Sales Comparison Approach utilize sales of
comparable improved properties in either the immediate proximity of the
subject or in other comparable areas to derive a unit of comparison.  Each of
the various comparable sales are carefully reviewed and analyzed by the
appraiser, adjusted for any dissimilarities between the subject property and
the comparable sale in such areas as date of sale, location, design,
condition, and other physical characteristics to result in an adjusted unit
of comparison to be utilized in the

Robert M. McSherry, MAI

<PAGE>

Market Data or Direct Sales Comparison Approach to provide an indication of
value for the property being appraised.

The reconciliation is the method whereby all data provided by the various
approaches utilized in the appraisal report are carefully analyzed and
accorded weight in varying degrees.  The approach which is considered to be
the most representative of current buyer, seller and investor attitudes
towards the subject property is accorded the greatest credence in the final
analysis but all the approaches are interrelated and all data gathered and
utilized in the various approaches must be carefully analyzed in the
reconciliation process and to ignore any available data would be improper.








Robert M. McSherry, MAI

<PAGE>

                             COST APPROACH TO VALUE

The Cost Approach to Value, like the Sales Comparison and Income Approaches,
is based on comparison. in the Cost Approach, the cost to construct a building
and the value of any existing building are compared.  The Cost Approach to
Value reflects market thinking in the recognition that market participants
relate value to cost.  Buyers tend to judge the value of an existing structure
by comparing it to the value of a newly constructed building with optimal
functional utility.  Moreover, buyers adjust the prices they are willing to
buy by estimating the cost to bring an existing structure to desired levels
of functional utility.

Thus, by applying the Cost Approach, an appraiser attempts to estimate the
difference in worth to a buyer between the property being appraised and a
newly constructed building with optimal utility.  An appraiser makes a sound
value estimate by estimating the cost to construct a reproduction of or a
replacement of the existing structure and then deducts all evidence of
accrued depreciation in the property being appraised from the cost of the
reproduction or replacement structure and the resulting figure, plus the value
of the land, plus any entrepreneurial profit provides a value indication
through the application of the Cost Approach.

The decision to utilize reproduction or replacement costs is most pertinent
and the selection plays and important part in contributing to the validity of
the Cost Approach.  Replacement cost is defined in Real Estate Appraisal
Terminology as being, "the cost of construction at current prices of a
building having utility equivalent to the building being appraised but built
with modern materials and

Robert M. McSherry, MAI

<PAGE>

according to the current standards, design and layout.  The use of the
replacement cost concept presumably eliminates all functional obsolescence
and the only depreciation to be measured is physical deterioration and
economic obsolescence." The appraisers will utilize the replacement cost
method supported by Marshall Valuation Service in conjunction with the
construction cost estimate provided by knowledgeable contractors/engineers
or architects.

                            DEPRECIATION

All types of accrued depreciation affecting the subject improvements were
considered.  Accrued depreciation is defined as, "the difference between
reproduction cost new as of the date of the appraisal and the present
contributory value of the improvements." Accrued depreciation is divided into
three basic categories:physical deterioration (which includes curable and
incurable), functional obsolescence (including curable and incurable), and
economic obsolescence (which is always incurable). The following is a
discussion of each type of depreciation and the observed depreciation
applicable to the subject property.

Physical Deterioration, Curable
This type of depreciation is defined as, "the loss in value from cost new
which can be recovered or offset through correction, repair, or replacement
of the defective items causing the loss, providing the resultant value
approximates the cost of the work." The property is proposed thus no deferred
maintenance is present.



Robert M. McSherry, MAI

<PAGE>

Physical Deterioration, Incurable
This type of depreciation is defined as, "the loss from cost new which is
impossible to offset or which would involve an expenditure substantially in
excess of the value increase resulting therefrom." The property is proposed
and has an effective are of 0 years and a total economic life of 30 years.

Functional Obsolescence
Functional obsolescence is defined as, "the loss from cost new as of the
date of the appraisal which is caused by a superadequacy, inadequacy,
unattractive style, poor or inefficient layout or design." Items causing
functional obsolescence can be either curable or incurable; it is curable
only when it is profitable to cure the item.  Incurable, functional
obsolescence involves items of initiate which would not be economical to
correct because the value would not increase so much as the cost of
correction.  Based on my inspection of the subject improvements, it is my
opinion that they are totally adequate and comparable to similar properties
in the same general price range, therefore, no loss of value from functional
obsolescence exists.

Economic Obsolescence
This type of depreciation is defined as, "the loss from cost new as of the
date of the appraisal due to causes external to the property boundaries." To
measure this type of obsolescence the appraiser capitalizes the rent lost due
to the external factor for the prorata share applicable to the building.  As
indicated in the site date, there are no undesirable external influences and,
thus, there is no loss to the subject improvements due to economic
obsolescence,



Robert M. McSherry, MAI

<PAGE>

Entrepreneurial Profit
For the Cost Approach to provide a sound indication of value, a market derived
entrepreneurial profit must be added to the direct and indirect costs.  The
profit figure is typically expressed as a percentage of total direct and
indirect costs.  Entrepreneurial profit is a necessary element in the
motivation to construct the improvements.  However, part or all of the profit
may be lost as functional or external obsolescence if the market indicates
that the improvements have a Market Value less than the current reproduction
or replacement cost less physical deterioration.

The results of the investigation and analysis of this market data will appear
as follows:







Robert M. McSherry, MAI

<PAGE>

                             COMPARABLE LAND SALE 1

Date of Sale:                          October 2, 1996

Location:                              Northwest corner of 1-49 at
                                       Industrial Loop, Shreveport, Louisiana

Brief Legal Description:               Tract in SE 1/4 of Section 16, T14-Rl,
                                       Caddo Parish, Louisiana

Recordation Data:                      CB 3141, Page 260, Caddo Parish,
                                       Louisiana

Grantor:                               Southport Development, LLC

Grantee:                               Circuit City Stores, Inc.

Sales Price:                           $1,063,710.00

Terms of Sale:                         OVC's

Cash Equivalency Price:                $1,063,710.00

Site Size:                             228,037 square feet; 5.2350 acres

Indicated Price/Acre:                  $203,192.00

Indicated Price/Sq. Ft.:               $4.66

Utilities:                             All available to be connected

Flood Zone:                            N/A

Zoning:                                "B-3"

Confirmation:                          Bill Sale (Grantor)
                                       Data Files








Robert M. McSherry, MAI

<PAGE>

                           COMPARABLE LAND SALE 2


Date of Sale:                          August 19, 1996

Location:                              Eastside of 1-49, SW corner of
                                       Enterprise, Shreveport, Louisiana

Brief Legal Description:               Tract in N 1/2 of Section 12, T16-Rl4,
                                       known as Metroplex Business Park.
                                       Caddo Parish, Louisiana

Recordation Data:                      CB 3132, Page 290, Caddo Parish,
                                       Louisiana

Grantor:                               John Nelson

Grantee:                               AMI, NISHA and RAJ, LLC

Sales Price:                           $413,820.00

Terms of Sale:                         Cash

Cash Equivalency Price:                $413,820.00

Site Size:                             87,120 square feet; 2 acres

Indicated Price/Acre:                  $206,910.00
                                        
Indicated Price/Sq. Ft.:               $4.75

Utilities:                             All available

Flood Zone:                            N/A

Zoning:                                "B-3"

Confirmation:                          Jim Dowling








Robert M. MeSherry, MAI

<PAGE>


                        COMPARABLE LAND SALE 3


Date of Sale:                          October 2, 1996

Location:                              NW corner of 1-49 at Industrial,
                                       Shreveport, Louisiana

Brief Legal Description:               Tract in SE 1/4 of Section 16, T14-Rl,
                                       Caddo Parish, Louisiana

Recordation Data:                      CB 3141, Page 249, Caddo Parish,
                                       Louisiana

Grantor:                               Susan Buzick

Grantee:                               Southport Development, LLC

Sales Price:                           $1,720,500.00

Terms of Sale:                         Credit Sale

Cash Equivalency Price:                $1,720,500.00

Site Size:                             1,429,378 square feet; 32.8140 acres

Indicated Price/Acre:                  $52,431.00

Indicated Price/Sq. Ft.:               $1.20

Utilities:                             All available to be connected

Flood Zone:                            N/A

Zoning:                                "B-3"

Confirmation:                          Bill Sale








Robert M. McSherry, MAI

<PAGE>

                         COMPARABLE LAND SALE 4


Date of Sale:                          June 20, 1996

Location:                              Stevens at Industrial,
                                       Shreveport, Louisiana

Brief Legal Description:               Tract Section 12, T16-Rl4, being S 1/2
                                       NE 1/4 and part of SE 1/4 North of
                                       Flournoy-Lucas Road, Caddo Parish,
                                       Louisiana

Recordation Data:                      CB 3122, Page 6, Caddo Parish,
                                       Louisiana

Grantor:                               Commercial National Bank

Grantee:                               Brookwood Baptist Church

Sales Price:                           $925,000.00

Terms of Sale:                         Cash

Cash Equivalency Price:                $925,000.00

Site Size:                             925,258 square feet, 21.241 acres

Indicated Price/Acre:                  $43,547.00

Indicated Price/Sq. Ft.:               $1.00

Utilities:                             All available

Flood Zone:                            N/A

Zoning:                                "R-A"

Confirmation:                          Data Files








Robert M. McSherry, MAI

<PAGE>

                         COMPARABLE LAND SALE 5


Date of Sale:                          January 24, 1997

Location:                              South of Industrial at SE corner of
                                       1-49, Shreveport, Louisiana

Brief Legal Description:               Tract in NE of Section 16, T16-Rl4,
                                       Caddo Parish, Louisiana

Recordation Data:                      CB 3159, Page 343, Caddo Parish,
                                       Louisiana

Grantor:                               Steve Simon Construction Company,
                                       Inc.

Grantee:                               Sisters of Charity of the Incarnate Word

Sales Price:                           $1,118,660.00

Terms of Sale:                         Cash

Cash Equivalency Price:                $1,118,660.00

Site Size:                             456,595 square feet; 10.482 acres

Indicated Price/Acre:                  $106,721.00

Indicated Price/Sq. Ft.:               $2.45

Utilities:                             All available

Flood Zone:                            N/A

Zoning:                                Unknown, thought to be "R-A"

Confirmation:                          Vendee/Data Files








Robert M. McSherry, MAI

<PAGE>

                         COMPARABLE LAND SALE 6


Date of Sale:                          August 18,1995

Location:                              Eastside of Airline Drive, at the
                                       southeast quadrant of 1-220, Bossier
                                       City, Louisiana

Brief Legal Description:               Tract in Section 16, Tl8N-Rl3W,
                                       Bossier City, Louisiana

Recordation Data:                      Instrument #599781, Bossier Parish,
                                       Louisiana

Grantor:                               Haynesville Mercantile Company et al

Grantee:                               Wal-Mart Stores, Inc.

Sales Price:                           $1,892,594.88

Terms of Sale:                         Cash

Cash Equivalency Price:                $1,892,594.88

Site Size:                             946,297 square feet,- 21.7240 acres

Indicated Price/Acre:                  $87,120.00/acre

Indicated Price/Sq. Ft.:               $2.00

Utilities:                             All available

Flood Zone:                            Not Available

Zoning:                                B-3 Community Business District

Confirmation:                          Vendor/Data Files








Robert M. McSherry, MAI

<PAGE>

                        COMPARABLE LAND SALE 7


Date of Sale:                          April 11, 1995

Location:                              Westside of Benton Road; at the
                                       northwest quadrant of 1-220, Bossier
                                       City, Louisiana

Brief Legal Description:               Tract in NE/4 of Section 8,
                                       Tl8N-Rl3W, Bossier Parish, Louisiana

Recordation Data:                      Instrument #592208, Bossier Parish,
                                       Louisiana

Grantor:                               Allan J. Kelly

Grantee:                               A.L. & W. Moore Trucking Company,
                                       Inc.

Sales Price:                           $200,000.00

Terms of Sale:                         Cash

Cash Equivalency Price:                $200,000.00

Site Size:                             83,200 square feet; 1.91 acres

Indicated Price/Acre:                  $104,712.04acre

Indicated Price/Sq. Ft.:               $2.40

Utilities:                             All available

Flood Zone:                            Not Available

Zoning:                                L-1 Light Industrial

Confirmation:                          Vendor/Data Files








Robert M. McSherry, MAI

<PAGE>

                           COMPARABLE LAND SALE 8


Date of Sale:                          December 30, 1994

Location:                              1-220 Frontage Road north, between
                                       Benton Road and Airline Drive, Bossier
                                       City, Louisiana

Brief Legal Description:               Tracts A&B in Sections 9 & 16,
                                       T18N-Rl3W, Tract C in Sections 8, 9,
                                       16 & 17, Tl8N-Rl3W, and Tract D in
                                       Section 9, Tl8N-R13W, Bossier Parish,
                                       Louisiana

Recordation Data:                      Instrument #786854, Bossier Parish,
                                       Louisiana

Grantor:                               Haynesville Mercantile Company et al

Grantee:                               Willis-Knighton Medical Center

Sales Price:                           $4,084,664.76

Terms of Sale:                         Cash

Cash Equivalency Price:                $4,084,664.76

Site Size:                             1,565,372 square feet; 35.936 acres

Indicated Price/Acre:                  $113,664.98

Indicated Price/Sq. Ft.:               $2.61

Utilities:                             All available

Flood Zone:                            Not Available

Zoning:                                B-3 Community Business District

Confirmation:                          Deed of Record






Robert M. McSherry, MAI

<PAGE>

ANALYSIS OF COMPARABLE LAND SALES


Sale Number       Date         Size/Acre      Price/Acre     Price/Sq.Ft.
One           October 199       65.2           $203,192.00      $4.66
Two           August 1996        2             $206,910.00      $4.75
Three         October 1996      32.8           $52,431.00       $1.20
Four          June 1996         21.2           $43,547.00       $1.00
Five          January 1997      10.4           $106721          $2.40
Six           April 1995        21.724         $87,120.00       $2.00
Seven         April 1995         1.91          $104,712.00      $2.40
Eight         December 1994     35.94          $113,664.00      $2.61

This appraisal contains eight sales of what are considered comparable
properties with respect to both the subject property.  Analysis of these sales
has led to the following observations and adjustments by the appraiser.

Land Sales 1 and 2 are both similar sized acreage tracts which feature vastly
superior locations at the intersection of 1-49 and Industrial Loop and require
a downward adjustment for the size differential, but more importantly, for
their superior location with respect to their actual location at the
intersection and their visibility enjoyed by these properties.  The physical
characteristics enjoyed by these two sales are also vastly superior to those
of the subject requiring, again, a downward adjustment.

Land Sales 3, 4 and 5 are all located in the immediate proximity of the
1-49-industrial Loop interchange but away from direct frontage and feature
locations similar to that of the subject.  The greatest emphasis has been
placed on Sales 3 and 4 which are considered to be excellent indicators of
current market value of the subject.  However, this sale requires a slight
downward adjustment for a superior location and superior physical
characteristics.

Robert M. McSherry, MAI

<PAGE>

Land Sales 6, 7 and 8 are all located along the 1-220 Loop in Bossier City,
Louisiana.  All sales are considered excellent indicators of current
attitudes with Sale 6 being perhaps the most similar with respect to the
subject.

Sale 8 is also a large acreage tract and features a superior location,
superior access and other superior characteristics again, requiring a slight
downward adjustment for this factor.

Land Sale 7 is considered an excellent indicator of values and, after a
slight downward adjustment for a superior location, is considered an
excellent indicator of value.

   
After these eight sales contained within this appraisal report have been
personally inspected by the appraiser, analyzed and adjusted for
dissimilarities, as well as other sales contained in our appraisal files
have been also reviewed, it is the opinion of the appraiser that the
property identified as the site containing 3.5 acres or 152,285 square
feet is estimated to have a Market Value, as if vacant, and including
permits, development costs and rezoning, of $2.00 per square foot

Therefore, the Estimated Value of the subject property is thus summarized:

     152,285 square feet @ $2.00/square foot    =    $304,570.00

INDICATED VALUE OF SITE,
 AS IF VACANT (R/T)                                  $300,000.00

    



Robert M. McSherry, MAI

<PAGE>

                         DISCUSSION OF COST APPROACH

In the construction of any project, the total cost of development can be
divided into basic categories: direct or hard cost, and indirect or soft
costs.  As defined in Real Estate Appraisal Terminology, the definition of
Direct Costs is, "the cost of direct labor and materials devoted specifically
to a unit of work.  In construction, these costs are directly related to site
acquisition and construction of the improvements..." Defined in this same
text, Indirect Cost is, "that cost in the development of a property which
would not be included in a general contract for construction or for land
acquisition..."

Direct costs include the cost of items such as land acquisition, construction
of the buildings, equipment and fixtures, the builder's profit and overhead,
any temporary buildings for on-the-job usage, power line installation, and the
electrical power used in the construction.  As indicated in the Cost Approach
Schedule which follows, direct or hard costs have been broken down into
categories of building area, elevators and other primary building costs.

Indirect, or soft costs, generally include fees, financing costs, and
overhead.  As the Cost Approach Schedule indicates, the indirect costs fall
into 8 categories.  The permits and fees sections include the estimated costs
of a building permit, an appraisal, a survey and accounting and inspection
charges.  Architectural engineering estimates have been based on typical
market charges.  The legal expenses includes work done on both interim and
permanent loan packages.  The insurance costs indicated are limited to
construction-period coverage including the builder's risk.


Robert M. McSherry, MAI

<PAGE>

The closing cost estimate includes costs of closing both the interim and
permanent loans.  The interest expense is based on typical current market
conditions and covers the period of time required to complete the construction
of the project.  The loan commitment fees are also based on current typical
market conditions.

The appraiser's have relied upon the Marshall Valuation Service, a publication
of Marshall & Swift, 1617 Beverly Boulevard, Post Office Box 26307,
Los Angeles, California, in estimating the replacement costs new of the
subject property improvements.

The Cost Approach to Value, as it applies to the property being appraised, is
as follows:








Robert M. MeSherry, MAI

<PAGE>

                        COST APPROACH TO VALUE
   

Direct Costs:
 Memory Disorder Facility
     11,410 sq. ft. @ $88.15/sq. ft.                          $1,005,791.00
 Covered Canopy
     514 sq. ft. @ $24.00/sq. ft.                             $   12,336.00

Total Direct Costs: Improvements                              $1,018,127.00

Indirect Costs:
 Plans, Specifications, Inspection   Included in Direct Costs
 Contractor's Overhead/Prof it       Included in Direct Costs
 Interim Interest                    Included in Direct Costs
 Legal, Audit, Appraisal                     $ 17,500.00
 Financing Fees - Construction               $ 70,400.00
 Misc. Expenses                              $ 20,000.00
 Financing Fees - Long Term                  $186,000.00

Total Indirect Costs                                          $  293,900.00

Total Replacement Costs New: Improvements                     $1,312,027.00

Less:Accrued Depreciation
 Physical Curable                                  -0-
 Physical Incurable                                -0-
 Functional Obsolescence                           -0-
 Economic Obsolescence                             -0-
 
Total Accrued Depreciation                                          -0-

Depreciated Replacement Costs: Improvements                   $1,312,027.00

Add- Land Value (3.5 acres)                                   $  300,000.00

Add: Entrepreneurial Profits (10%)                            $   97,500.00

Add: Furniture, Fixtures and Equipment                        $  134,000.00

Add-. Parking, Walks, Landscaping, Porches                    $   45,000.00

Total All Costs and Value Components                          $1,888,527.00


Robert M. McSherry, MAI

<PAGE>

INDICATED VALUE OF SUBJECT FROM
 COST APPROACH (R/T)                                          $1,890,000.00

    




Robert M. McSherry, MAI

<PAGE>

                           MARKET DATA APPROACH TO VALUE
Market data is discussed in all the approaches to value.  Data analysis is
needed in the Cost Approach to develop a land value indication and to support
costs and depreciation indicators; in the Income Approach to establish rent
levels, vacancy indications, expenses, and capitalization rates; and in the
Direct Sales Comparison Approach to establish comparability.

This appraiser has conducted a thorough and in-depth review in order to
identify sales of similar improved properties through out the state,
Unfortunately, no improved property sales which are considered true arms
length transactions and comparable to the subject have been found and,
accordingly, the Market Data Approach has not been completed for this
particular property.








Robert M. McSherry, MAI

<PAGE>

                        INCOME APPROACH TO VALUE

                             Introduction

The Income Approach reflects the subject's income-producing capabilities and
requires an analysis of the project's probable market rent.  In the
comparative analysis, we have considered factors that would probably influence
market acceptance of properties in the area.  The factors include proximity to
major traffic arteries; location; design; amenities; and the quality of
management.

To develop a supportable estimate of value using the Income Capitalization
Approach, realistic projections of income and expenses must be made.
congregate care facilities are unique forms of real estate with many unusual
characteristics, such as an intensive use of labor, costs of goods sold,
expenses categories, and product identity.  Therefore, special care in data
gathering and analysis are required to create an estimate of the future income
for the subject.  The appraiser will utilize data provided by the publication,
Trends in the Health Care Industry for supporting data.

The subject property is proposed at the present time and, therefore, has no
historical income and expense data associated with the property.

The subject will contain 24 memory disorder care units located within a single
building which will include the necessary common area amenities which will
include the entry area, executive offices, nursing stations, activities room,
dining area, kitchen, patient bath areas including whirlpools, laundry
facilities as well as the 24 patient rooms with each patient room containing
a toilet and lavatory within it's 283 square feet.  A copy of the floor plan
of the subject facility as well

Robert M. McSherry, MAI

<PAGE>

as the site plan is contained within the addendum of this appraisal report for
the benefit of the reader.

Services provided the will include all utilities, housekeeping, laundry
service, three meals per day as well as activities and adequate medical staff
services.

This appraiser has had the opportunity to appraise several assisted care
facilities in both Louisiana and Mississippi over the last several years and
have relied on data provided by these facilities, various industry
publications and data provided by various health care consulting groups and
experts in arriving at the estimated monthly rental rates and expenses
including fixed expenses, operating expenses, staffing, dietary, reserves and
other appropriate expenses.

This appraiser has conducted rental surveys of an adequate number of
competing assisted care, private pay facilities to accurately arrive at both
an economic monthly rate as well as stabilized occupancy for the subject.  It
is pertinent to note that although one hundred percent occupancy may result
for limited periods of time, the loss of tenants throughout the year due to
various reasons will result in a weighted occupancy level below this one
hundred percent occupancy level which is considered typical of the industry.

The actual income and expense data of various facilities is closely held
information and these individuals have requested confidentiality with respect
to this actual data.  Accordingly, this data has been retained in our various
files.

   
The results of our survey and analysis indicates an economic rental rate for
the memory disorder care units, based on the herein listed services to be
provided,

                                                      Robert M. McSherry, MAI
<PAGE>

of $2,700.00 per month to be the indicated economic rental for these units
including all services.  It is projected that the second year will see the
property achieve it's stabilized 92% occupancy level with only moderate
increases in expenses occurring between year one and year two due to the
increased patient load and minimal inflation.

    

The Income Approach to Value as it applies to the subject property and based
on economic rental rates herein quoted and utilizing a two year period in
order to achieve a stabilized net occupancy and thus a stabilized net
operating income is reproduced as follows:








Robert M. McSherry, MAI

<PAGE>

                      INCOME APPROACH TO VALUE

                            Year One


Gross Annual Potential Income
 24 - Memory Disorder Units
     @ $2,700.00/unit/month                               $ 777,600.00

Total Gross Annual Potential Income                       $ 777,600.00

Less: Vacancy and Collection Losses (45%)                 $ 349,920.00

Effective Gross Annual Potential Income                   $ 427,680.00

Expenses:
     Administrative              $120,000.00
     Plant Operations            $ 58,000.00
     Dietary                     $ 56,000.00
     Housekeeping                $ 24,000.00
     Aides                       $108,000.00
     Activities                  $ 26,000.00
     Reserves for Replacement    $  8,400.00

Total Expenses                                            $ 400,400.00

Net Operating Income                                      $  27,280.00








Robert M. McSherry, MAI

<PAGE>

                             INCOME APPROACH TO VALUE

                                   Year Two

   

Gross Annual Potential Income
 24 - Memory Disorder Units
       @ $2,700.00/unit/month                      $ 777,600.00

Total Gross Annual Potential Income                $ 777,600.00

Less- Vacancy and Collection Losses (8%)           $  62,208.00

Effective Gross Annual Potential Income            $ 715,392.00

Expenses:
     Administrative              $132,000.00
     Plant Operations            $ 75,400.00
     Dietary                     $ 70,000.00
     Housekeeping                $ 26,500.00
     Aides                       $118,800.00
     Activities                  $ 27,300.00
     Reserves for Replacement    $  8,400.00

Total Expenses                                     $ 458,400.00

Net Operating Income                               $ 256,992.00


    


Robert M. McSherry, MAI

<PAGE>

                         JUSTIFICATION OF CAPITALIZATION RATE

Direct Capitalization is a method used to convert a single year's income
estimate into a value indication in the Income Capitalization Approach.  The
direct capitalization formula using an overall property capitalization rate
is:
          Value / Net Operating Income = Overall Capitalization Rate

In this appraisal, the appraisers will employ two different methods to obtain
an overall capitalization rate:

     1)     Band of Investment - mortgage and equity components

     2)     Underwriter's Method (derivation from debt coverage ratio)

Band of Investment
The appraisers contacted local lenders regarding rates and terms of alternate
investments as well as current market rates applicable for this market.

Annual Constant - In developing the mortgage components for the Band of
Investment Method, the appraisers reviewed the National Mortgage Commitment
Survey conducted by the Appraisal Institute Research Department which surveyed
sample lenders in various geographical regions throughout the United States.
The data quoted is based on national averages and do not reflect conditions
inherent in all markets.  Therefore, the appraisers contacted local lenders
regarding rates and terms applicable for this market area.  Lenders in the
local market are quoting rates at prime plus 1 %, terms of 20 years. 75% and a
loan-to-value ratio.  The local market closely approximates the national
averages for the subject property type.




Robert M. McSherry, MAI

<PAGE>

The appraisers reviewed available data concerning current national and local
quoted mortgage rates and talked to various lenders in the Louisiana area
which confirm that market rates and terms for loans of the quality of the
subject property are available at 9% interest rate with monthly payments
amortized for a 20 year term, a 75% loan-to-value ratio.  Therefore, the
mortgage constant is derived to be .1079671.

Equity Dividend - Current rates of return available from alternative
investment vehicles are reviewed.  These alternative investments are more
liquid than an investment in real estate; therefore any potential investor
would expect a higher rate of return.  Based on this, we have been able to
conclude that a 9% equity dividend rate is required to attract investment
capital to the subject property's type which is considered to be slightly
more risky than other types of real estate investments.

Derivation of Capitalization Rate - The band of investment (or weighted
average) formula for deriving an overall rate when the mortgage constant and
equity dividend rates is known as:
                        Mortgage Percent x Mortgage Constant
                                        Plus
                        Equity Percent x Equity Dividend Rate
                                       Equals
                             Overall Capitalization Rate


                              .75 x .1079671 = .0809

                                  .25 x .09 = .0225

                                   Total =.10340

                                  Rounded to.103




Robert M. McSherry, MAI

<PAGE>

Underwriter's Method
In making loan decisions, institutional lenders use a debt coverage ratio
(DCR), which is the ratio of net operating income to annual debt service.
This measure of constraint is frequently used by institutional lenders, who
are general fiduciaries.  They manage and lend the money of others, including
depositors and policy holders.  Because of the fiduciary responsibility,
institutional lenders are particularly sensitive to the safety and profit and
are anxious to avoid default and possible foreclosure.  Consequently, when
they underwrite income property loans, institutional lenders try to provide a
cushion so that the borrower will be able to meet the debt service obligations
on the loan even if the building income declines.

The debt coverage ratio may also be used to estimate the overall
capitalization rate by multiplying the ratio by the mortgage loan constant
(RM) and the loan-to-value ratio (M).  The debt coverage ratio, mortgage loan
constant, and loan-to-value ratio have already been determined to be 1.20,
 .1079671 and .75, respectfully.  The formula for derivation of an overall
capitalization rate from debt coverage ratio is as follows:

                    RO = DCR x RM x M
                    RO = 1.20 X .1079671 X .75
                    RO =.0971
                   R/T = .097

Conclusion
Based on the available information we have concluded that a 10% is the most
appropriate capitalization rate which is derived from the actual band of

Robert M. MeSherry, MAI

<PAGE>

investments method and supported by the Underwriter's Method and available
market data.  Thus:

   

                  NET OPERATING INCOME        =       VALUE
               --------------------------
               OVERALL CAPITALIZATION RATE

                      $256,992.00             =       $2,569,920.00
               --------------------------
                         .10

INDICATED VALUE OF SUBJECT FROM
 INCOME APPROACH (R/T)                                $2,550,000.00

    



Robert M. McSherry, MAI

<PAGE>

                    DISCOUNTED CASH FLOW ANALYSIS

The subject property will require a period in excess of one year to achieve
stabilized net income.  In order to provide an estimate of the present value
of the improvements upon completion but prior to achieving stabilized net
operating income, the discounting process is utilized.

The income stream generated by the subject until stabilized income is reached
is discounted into an estimate of present value and the revisionary value of
the improvements as estimated upon achieving a stabilized net income is also
discounted to present worth.  The market indicates a discount rate of 9% to be
appropriate to be utilized in discounting the income and reversion and this
is based on current rates of return on alternate investments and the risk
associated with the subject.








Robert M. McSherry, MAI

<PAGE>

   
Present Worth of Income Stream
     Year One:          $ 27,280.00 x.917431 =                $   25,027.00
     Year Two:          $256,992.00 x.841680 =                $  216,305.00

Total Present Value of Income Stream                          $  241,332.00

Present Worth of Reversion
     $2,550,000.00 x.841680                                   $2,146,284.00

Summation:
     Present Worth of Income Stream                           $  241,332.00
     Present Worth/Reversion                                  $2,146,284.00

Total                                                         $2,387,616.00

INDICATED VALUE OF SUBJECT FROM
 INCOME APPROACH/DISCOUNTED
 CASH FLOW (R/T)                                              $2,385,000.00






Robert M. McSherry, MAI

<PAGE>


                          RECONCILIATION AND FINAL VALUE

The two approaches to value have indicated the following value estimates of
the property being appraised:

                 COST APPROACH TO VALUE          $1,890,000.00

                 MARKET APPROACH TO VALUE        N/A

                 INCOME APPROACH TO VALUE
                  OVERALL CAPITALIZATION RATE    $2,550,000.00
                  DISCOUNTED CASH FLOW
                   ANALYSIS                      $2,385,000.00

The subject property is proposed construction and only preliminary plans and
specifications have been provided this appraiser in order to complete the
Cost Approach to Value.  Costs are extremely difficult to estimate and no two
competent contractors will ever agree on the actual cost to construct a
property.  However, this appraiser has utilized reliable sources including the
Marshall Valuation Service Cost Manual as well as actual construction costs
affecting a similar type property in order to complete the Cost Approach to
Value and this approach is considered reflective of the cost new of the
subject property.

The subject property is considered an income producing and has been valued
based on it being a Going Concern.  The property is under competent ownership
and will have excellent management in place and the utilization of the Going
Concern concept is considered appropriate with respect to this particular
appraisal problem.  Accordingly, the Indicated Value of the Property based on
stabilized net income being generated at the end of the second year is


                                                      Robert M. McSherry, MAI
<PAGE>

considered the best available indicator of it's current Market Value and has
been accorded the greatest credence in the final analysis.

Based on the data contained within this report, other in-file data, and this
appraiser's review and analysis of said data, it is our opinion that the
proposed property identified as Senior Retirement Communities, Inc. and
located on East Kings Highway within the corporate limits of Shreveport,
Caddo Parish, Louisiana was estimated to have a Market Value, as of March 2,
1998, but subject to completion according to plans and specifications
utilizing quality materials and workmanship throughout and also subject to
the other conditions contained within this report, of:

                TWO MILLION FIVE HUNDRED FIFTY THOUSAND DOLLARS
                               ($2,550,000.00)

     Allocated:
          Land                                    $  300,000.00
          Improvements:                           $1,456,000.00
          Furniture, Fixtures and Equipment       $  134,000.00
          Goodwill                                $  660,000.00

    

Robert M. McSherry, MAI

<PAGE>

                                ADDENDA

Robert M. McSherry, MAI

<PAGE>

                       APPRAISER'S CERTIFICATION


I certify that, to the best of my knowledge and belief....

(1)     The statements of fact contained in this report are true and correct.

(2)     The reported analyses, opinions, and conclusions are limited only by
        the report assumptions and limiting conditions, and are my personal,
        unbiased professional analyses, opinion and conclusions.

(3)     I have no present or prospective interest in the property that is the
        subject of this report, and I have no personal interest or bias with
        respect to the parties involved.

(4)     My compensation is not contingent on an action or event resulting
        from the analyses, opinions, or conclusions in, or the use of, this
        report.

(5)     My analyses, opinions, and conclusions were developed, and this report
        has been prepared, in conformity with the Uniform Standards of
        Professional Appraisal Practice.

(6)     I have made a personal inspection of the property that is the subject
        of this report.

(7)     No one provided significant professional assistance to the person
        signing this report.

(8)     The reported analyses, opinions, and conclusions were developed, and
        this report has been prepared, in conformity with the requirements of
        the Code of Professional Ethics and the Standards of Professional
        Practice of the American Institute of Real Estate Appraisers.

(9)     The use of this report is subject to the requirements of the American
        Institute of Real Estate Appraisers relating to review by its duly
        authorized representatives.

(10)    I am not currently certified under the voluntary continuing education
        program of the American Institute of Real Estate Appraisers.






Robert M. McSherry, MAI

<PAGE>

(11)    I certify that the use of this report is subject to the requirements
        of the Appraisal Institute relating to review by its duly authorized
        representatives.


   
Estimated Market Value:         /S/ROBERT M MCSHERRY
   $2,550,000.00                -------------------------------
                                Robert M. McSherry, MAI
                                LA State Certified General Real
                                Estate Appraiser No. G0891
Allocated:

     Land                       $  300,000.00
     Improvements               $1,456,000.00
     Furniture, Fixtures and
     Equipment                  $  134,000.00
     Goodwill                   $  660,000.00

As Of: March 2, 1998

    



Robert M. McSherry, MAI

<PAGE>

                QUALIFICATIONS OF ROBERT M. MC SHERRY, MAI

EDUCATIONAL BACKGROUND AND TRAINING:

Graduate of Louisiana State University, Baton Rouge, Louisiana, Bachelor of
Science Degree in Business Administration with a Major in Finance.

     Real Estate Appraisal Course 1-A, Basic Fundamentals, Methods and
     Techniques, 1974, AIREA

     Real Estate Appraisal Course 1-B, Capitalization, 1975, AIREA

     Real Estate Appraisal Course VIII, Single-Family Residential Appraisal,
     1974, AIREA

     Real Estate Appraisal Course II, Techniques and Application, 1976 and
     1980, AIREA

     Real Estate Appraisal Course III, Rural Properties, 1979

     Real Estate Appraisal "Industrial Valuation" Course, 1984

     Seminar: R-41C - New Orleans, Louisiana, AIREA, 1978

     "Standards of Professional Practice" Course, AIREA, 1987

     "Capitalization Theory and Techniques, Part A" Course, AIREA, 1987

     "Standards of Professional Practice" Course, Appraisal Institute, 1992

PROFESSIONAL EXPERIENCE

     Real Estate Broker, State of Louisiana (1971)

     Monroe Redevelopment Agency, Monroe, Louisiana (1971)

     Ford, Bacon & Drive Construction and Engineering Company, Monroe,
     Louisiana (1972)

     Mississippi power and Light Company, Jackson, Mississippi (1973-1976)

     Cameron-Brown South, Inc., Mortgage Bankers, Baton Rouge, Louisiana 
     (1976-1977)

     Real Estate Appraiser, Monroe, Louisiana (1978-1985)



Robert M. McSherry, MAI

<PAGE>

     Real Estate Appraiser, Baton Rouge, Louisiana and Jackson, Mississippi
     (1985-Present)

PROFESSIONAL MEMBERSHIPS:

     Residential Member, American Institute of Real Estate Appraisers,
     Certification Number 1040

     Licensed Real Estate Broker, State of Louisiana

     Fee Inspector for the Louisiana Homeowners Warranty Corporation

     FNMA Approved Level III Appraiser, Number 1027135

     Member, American Institute of Real Estate Appraisers - MAI Designation
     (1981), Number 6291

     Certified Licensed General Appraiser, State of Louisiana, Number 0891








Robert M. McSherry, MAI

<PAGE>

                                PHOTOGRAPHS


<PAGE>

                            [PRELIMINARY PLANS]

<PAGE>

   
<PAGE>
                          REZONING APPLICATION
<PAGE>

                              STATEMENT OF INTENT
                       VARIANCES AND SEPECIAL EXCEPTIONS


APPLICANT'S NAME:  Don S. Coleman, Sr.
                 -----------------------------------------------------------
REASON FOR EXCEPTION OR VARIANCE (be specific):  
                                               -----------------------------

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

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

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

SQUARE FEET OF PROPERTY:  152,285.76
                        ----------------------------------------------------
SQUARE FEET OF STRUCTURE(S)
                           ----------------  ---------------  --------------
PARKING SPACES REQUIRED:                  SPACES PROVIDED:
                        ------------------                ------------------
NOURS OF OPERATION (If other than residential use) N/A
                                                   -------------------------
      (B-1/7AM to 7PM; B-2 within 300' of residential/7AM TO 10PM;
      B-2 not withi 300' of residential & b-3/7AM TO 12 midnight) 
     *** PLEASE ANSWER THE FOLLOWING ONLY IF APPLIES TO YOUR REQUEST ***


CHURCH USE REQUESTS:

     Number of seats in the sanctuary
                                     --------------------------------------
     Is water provided                           *If not - what is the source
     by the City of Shreveport?                   of water?
                               -----------------            ----------------
     Is sewer provided                           *If not - what is the source
     by the City of Shreveport?                   of sewer?
                               -----------------            ----------------

     *Water and/or sewer availability letter will be required see bottom of
     "Notice to Applicant" page (second page of application packet)

EXPANDED HOME OCCUPATION REQUESTS:

     Square feet of building (or portion of residence) to be used 
                                                                  ----------
     Number of employees, if any                                          
                                 -------------------------------------------
     Hours of operation
                        ----------------------------------------------------
     Is a sign requested?               Please state size
                         --------------                  -------------------
APPLICANT'S SIGNATURE:
                      ------------------------------------------------------
                      Don S. Coleman, Sr.

<PAGE>

APPLICATION:        XX  CITY CASE            PARISH CASE
                   -----               -----

                                                  EXHIBIT "A"

APPLICANT'S NAME: DON S. COLEMAN. SR.
                 -----------------------------------------------------------

PEOPLE REPRESENTED BY APPLICANT other then self or property owner (if public
information).

505 Travis Street  Suite 101
- ----------------------------------------------------------------------------

MAILING ADDRESS FOR ALL CORRESPONDENCE:                (between 8:00 & 5:00)

Shreveport,                                           PHONE: 318-222-2244
- -------------------------------------------------           ----------------
LA.                                 ZIP CODE: 71101   FAX #  318-2220980
- -----------------------------------          -------        ----------------


EXISTING ZONING:           PROPOSED ZONING:         ACCEPTABLE ALTERNATIVE:

    RD
- ---------------           ------------------        ------------------------

   MPC APPROVAL               PBG APPROVAL                 PUD APPROVAL
- ---                       ---                          ---

PROPOSED USE:   Assited Living Center
             ---------------------------------------------------------------

EXISTING USE:   Vacant Land
             ---------------------------------------------------------------


IMPROVEMENTS TO BE CONSTRUCTED/REMOVED/DEMOLISHED: Assit Living Center
                                                  --------------------------

- ----------------------------------------------------------------------------
REASON FOR APPLICATION (justification for zoning change):  Build
                                                          ------------------
better living conditions for Senior Citzens
- ----------------------------------------------------------------------------

ADDRESS OF SITE: Southwest Corner of Jackson Sq. Blvd. and East King Hwy.
                ------------------------------------------------------------
             General block numbers will be sufficient for undeveloped property


ASSESSORS ACCOUNT NUMBER:   171334035-004-00 
                         ---------------------------------------------------
                          Found on tax notice - example; 171413-057-0947-00

LEGAL DISCRIPTION: Lot 4, Orleans Square Subdivision,being a portion of the
                  ----------------------------------------------------------
Grappe land located in Township 17 North Range 13 West Caddo Parish LA. filed
- ----------------------------------------------------------------------------
and recorded in Clerk of Court on March 17, 1995
- ----------------------------------------------------------------------------

NAME, ADDRESS, AND SIGNATURE OF ALL PROPERTY OWNERS: The property owner's
signature is mandatory.  ALL property owners must sign.   All Property
owners must sign unless one person has the power of attorney to sign for
others and that power of attorney in submitted with the application. A
managing partner in a corporation may sign and submit written authorization,
or write "managing partner" by the signature.

If in business name or corporation, list all persons owning 5% or more.
Attach separate sheet if necessary.

Don S. Coleman, Sr.
- ------------------------------------   -------------------------------------
Name

4915 Barksdale Blvd., Bossier City, LA
- ------------------------------------   -------------------------------------
Address

- ------------------------------------   -------------------------------------
Signature

<PAGE>


APPLICATION:    X  CITY CASE       PARISH CASE
               ----           ----

APPILCANT'S NAME:   Don S. Coleman, Sr.
                 -----------------------------------------------------------
PEOPLE REPRESENTED BY APPLICANT other than self or property owner (if public
information).

Marshall Rice, Sealy & Co. and Michele Sauls, Vintage Realty Co.
- ----------------------------------------------------------------------------

MAILING ADDRESS FOR ALL CORRESPONDENCE:                 (betweem 8:00 & 5:00)
                                                PHONE:
- ----------------------------------------------         ---------------------
                           ZIP CODE:              FAX:
- --------------------------          ----------         ---------------------

SPECIAL EXCEPTION REQUEST:

      Church Use         Mobile Home        Secondary Residential Structure
  ----               ----               ----
      Package Liquor      Package Beer      Lounge      Tavern (beer requests
  ----               ----               ----        ----        only)
      Restaurant with Liquor/Beer sales (a minimum of 60% of total restaurant
  ----                                   sales shall be from the sale of food
                                         with no more them 40% from the sale
                                         of alcohol and/or beer)

      Other   None
  ----     ----------------------------------------------------------------- 

VARIANCE REQUEST:

       Front Yard      Side Yard      Rear Yard      Site Area   X  Parking 
   ----            ----           ----           ----           ----
       Hours of Operation
   ----

        Other
   ----      ---------------------------------------------------------------

EXISTING ZONING: R-Dl                           EXISTING USE: Land
                -------------------------------               --------------

PROPOSED USE: Assisted Living
             ---------------------------------------------------------------

ADDRESS OF SITE:
                ------------------------------------------------------------
             General block numbers will be sufficient for undeveloped property

ASSESSORS ACCOUNT NUMBER:   171334-35-4
                         ---------------------------------------------------
                         Found on tax notice - example; 171413-067-0047-00

LEGAL DESCRIPTION: 3.496 acre, M/L, Lot 4 Orleans Square subdivision
                  ----------------------------------------------------------

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

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

NAME, ADDRESS, AND SIGNATURE OF ALL PROPERTY OWNERS: The property owner's
signature is mandatory.  ALL property owners must sign. All property owners
must sign unless one person has the power of attorney to sign for others and
that power of attorney is submitted with the application. A managing partner
in a corporation may and submit written authorization, or write "managing
partner" by the signature.  If in business name or corporation list all
persons owning 5% or more.  Attach separate sheet if necessary.


Don S. Coleman, Sr.
- ---------------------------  --------------------------  -------------------
Name                         Name                        Name

4915 Barksdale Blvd., Bossier City, LA
- ---------------------------  --------------------------  -------------------
Address                      Address                     Address

- ---------------------------  --------------------------  -------------------
Signature                    Signature                   Signature


<PAGE>

    

<PAGE>


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