BILTMORE GROUP OF LOUISIANA LLC
SB-2/A, 1999-04-16
OPERATORS OF APARTMENT BUILDINGS
Previous: HCNB BANCORP INC, SB-2/A, 1999-04-16
Next: INTELLIGENT LIFE CORP, S-1/A, 1999-04-16




<PAGE>

                                                  REGISTRATION NO. 333-72379
                                                                  ----------
        UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                     Washington, D.C. 20549
                                
                           FORM SB-2/A
    Registration Statement Under The Securities Act of 1933


             THE BILTMORE GROUP OF LOUISIANA, L.L.C.
         (Name of small business issuer in its charter)
                                
<TABLE>
<S>                 <C>                   <C>
  Louisiana                  8261                  72-1423893
- ---------------         ---------------          --------------
(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.
                     5120 E Central Ste B
                     Wichita, Kansas 67208
                         (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  
- ----------     ----------    ---------      ----------      ----------
Co-First       $9,900,000       100%         $9,900,000      $3,000.00
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>
                                 
              THE BILTMORE GROUP OF LOUISIANA LLC.
                                
     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 . .  
============================================================================

   

Prospectus                                    Dated         , 1999
                                                   ---------
            The Biltmore Group of Louisiana, L.L.C.
                                
             $9,900,000 of Co-First Mortgage Bonds
                                  
     The bonds will be issued by the Biltmore Group of Louisiana, L.L.C. 
We refer to ourselves as the Biltmore Group.  We intend to develop, acquire
and operate retirement and assisted living facilities in five separate
cities, and the bonds will be issued in five series with each series
applicable to a facility in a different city.  The bonds will be secured by
co-first mortgages with liens upon our five facilities and a pledge of our
gross income and will be governed under the provisions of a trust indenture
administered by the trustee.  The bonds will be offered in denominations of 
$250 or any integral multiple of this amount, and will be fully registered
bonds, without coupons.  In offering the bonds, for each series we will
require a minimum amount of bonds offered to be sold.  As a result, funds
received for the subscription of the bonds will be held in escrow until the
minimum amount of bonds for any series are subscribed.  The offering of a
series of bonds is not contingent on the issue and sale of the other series
of bonds.  We do not intend to list the bonds on any securities exchange nor
include them for quotation on any quotation system.

     We are offering the following series of bonds for sale:


</TABLE>
<TABLE>
<CAPTION>
                        Series 1999-I      Series 1999-II     Series 1999-III 
<S>                     <C>                <C>                 <C>
Principal Amount         $1,800,000          $2,700,000          $1,800,000
Price                          $250                $250                $250
Underwriting Commission    $108,000            $162,000            $108,000  
Proceeds to the
   Biltmore Group        $1,692,000          $2,538,000          $1,692,000 

</TABLE>

<TABLE>
<CAPTION>
                           Series 1999-IV        Series 1999-V
<S>                        <C>                   <C>
Principal Amount               $1,800,000          $1,800,000
Price                                $250                $250
Underwriting Commission          $108,000            $108,000
Proceeds to the
   Biltmore Group              $1,692,000          $1,692,000

</TABLE>

       -     Each series of bonds requires a sale of a minimum of $400,000 in
             bonds, except for the Series 1999-II Bonds which require that at
             least $600,000 in bonds be sold.

       -     Subject to the sale of the minimum amount of bonds, interest on
             such series of bonds accrues from the date of issuance, except
             that the interest on the Series 1999-II Bonds will accrue from the
             date of payment without regard to the minimum sale of such bonds.

       -     The proceeds to the Biltmore Group do not include expenses and
             fees payable by and on behalf of the Biltmore Group, estimated
             at $35,000 for each series, except for the series 1999-II Bonds
             which is estimated to be $50,000.

     We have agreed with MMR Investment Bankers, Inc. that they will 
offer the bonds on a best efforts basis as our agent and will be paid a
commission not to exceed six percent for all bonds sold subject to the sale
of the minimum amount of bonds required for a particular series of bonds.
In order to reach the minimum offering for any series of bonds, they may
offer and sell bonds to the Biltmore Group and our affiliates, to themselves
or to their affiliates.  In addition to their commission, we have also
agreed to pay them an investment banking fee of $128,700 for their assistance
in connection with our offering of the bonds.  See "Underwriting".

     The bonds involve a great deal of risk.  Before you purchase any bonds,
be sure you understand their structure and the risks.  See "Risk Factors"
beginning on page 6 of this prospectus for a discussion of those risks.

     Please note that these bonds:

       -     Are not guaranteed or assured by any governmental agency;

       -     Are not federally insured by the Federal Deposit Insurance 
             Corporation; and

       -     Are not rated by any recognized rating agency.     
          

     Neither the Securities and Exchange Commission nor any state securities 
commission has approved or disapproved of these securities or determined if
this prospectus is truthful or complete.  Any representation to the contrary
is a criminal offense.

     We expect, subject to the sale of the minimum bonds of each series, 
to deliver the bonds in book-entry form through the trustee, Colonial Trust
Company of Phoenix, Arizona, within thirty days from the date subscriptions
for the bonds are received.

                   MMR Investment Bankers, Inc.
<PAGE>



[Artist rendering of a facility of the Biltmore Group will go in this 
space]


<PAGE>
                       Prospectus Summary
                                
     This summary contains a brief description of the bonds and other 
selected information from this prospectus.  These brief descriptions are
only intended to provide an overview to aid you in understanding and are
qualified by the full descriptions in this prospectus.  This summary
does not contain all of the information that you need to consider in
making an investment decision.  To understand all of the terms of the 
offering, please carefully read the entire prospectus.

Our Company

     The Biltmore Group is a Louisiana limited liability company that was
recently formed through the efforts of Joanne M. Caldwell-Bayles who has
experience in the development and operation of assisted living, retirement
and memory disorder facilities.  We were formed solely to construct, operate
and own four assisted living facilities in the state of Louisiana and to
acquire an existing facility in Arizona and convert it to a retirement
living facility.  We will maintain our executive offices at 507 Trenton
Street, West Monroe, Louisiana, and our telephone number is (318) 323-2115.

The Offering

Bonds Offered. . . . . .   We are offering $9,900,000 of co-first mortgage 
                           bonds in five series.  Each series of bonds is
                           allocated to a specific assisted living facility
                           which we are going to construct or we have acquired.
                           A co-first mortgage bond provides us that, in the
                           event all of the bonds in a particular series are
                           not sold, the remaining funds necessary to complete
                           our construction or acquisition of a facility will
                           be made through other lending institutions.  We
                           will give such lending institutions the same
                           collateral that we do our bondholders so that each
                           has a prior first mortgage on our properties.

     Series 1999-I. . . . . .   These bonds will be:

                                    -   Dated June 1, 1999;

                                    -   Issued in the aggregate amount of
                                        $1,800,000,subject to a minimum
                                        sale of $400,000 in principal amount;
                        
                                    -   Used for the construction of an
                                        assisted living facility in Minden,
                                        Louisiana;

                                    -   Will mature serially from December 1, 
                                        2000 through December 1, 2006;

                                    -   $1,738,500 in principal amount of bonds
                                        will bear simple interest and $61,500
                                        will bear interest compounded semi-
                                        annually; and

                                    -   Interest on the bonds will be paid to
                                        you by the trustee by mail on each
                                        December 1 and June 1, until maturity,
                                        however, please note that interest
                                        that is compounded on any bond is
                                        payable at maturity.

     Series 1999-II . . . . . . These bonds will be:

                                    -   Dated July 1, 1999;

                                    -   Issued in the aggregate amount of
                                        $2,700,000, subject to a minimum
                                        sale of $600,000 in principal amount;

                                       3
<PAGE>

                                    -   Used for the acquisition of the
                                        retirement living facility in Oak
                                        Creek, Arizona;

                                    -   Will mature on July 1, 2004; and

                                    -   Interest on the bonds will be paid to
                                        you by the trustee by mail on each
                                        January 1 and July 1, until maturity.

     Series 1999-III. . . . . . These bonds will be:

                                    -   Dated July 1, 1999;
                         
                                    -   Issued in the aggregate amount of
                                        $1,800,000, subject to a minimum
                                        sale of $400,000 in principal amount;

                                    -   Used for the construction of an
                                        assisted living facility in Bastrop,
                                        Louisiana;

                                    -   Will mature serially from January 1,
                                        2000 through January 1, 2007; and

                                    -   Will bear interest compounded
                                        semi-annually each January 1 and
                                        July 1 and is payable at maturity.

     Series 1999-IV . . . . .   These bonds will be:

                                    -   Dated August 1, 1999;

                                    -   Issued in the aggregate amount of
                                        $1,800,000, subject to a minimum
                                        sale of $400,000 in principal amount;

                                    -   Used for the construction of an
                                        assisted living facility in
                                        Farmerville, Louisiana;

                                    -   Will mature serially from February 1, 
                                        2001 through August 1, 2004;

                                    -   $1,718,750 in principal amount of the 
                                        bonds will bear simple interest
                                        and $81,250 in principal amount will 
                                        bear interest compounded semi-annually;
                                        and

                                    -   Interest on the bonds will be paid to 
                                        you by the trustee by mail on each
                                        February 1 and August 1, however,
                                        please note that interest that is
                                        compounded is payable at maturity.

     Series 1999-V. . . . . .   These bonds will be:
 
                                    -   Dated September 1, 1999;

                                    -   Issued in the aggregate amount of
                                        $1,800,000, subject to a minimum
                                        sale of $400,000 in principal amount;

                                    -   Used to for the construction of an
                                        assisted living facility in
                                        Natchitoches, Louisiana;

                                       4
<PAGE>

                                    -   Will mature serially from March 1,
                                        2001 through September 1, 2004;

                                    -   $1,718,750 in principal amount of the
                                        bonds will bear simple interest and
                                        $81,250 in principal amount will bear
                                        interest compounded semi-annually;
                                        and

                                    -   Interest on the bonds will be paid to
                                        you by the trustee by mail on each
                                        March 1 and September 1, however,
                                        please note that interest that is
                                        compounded is payable at maturity.

Bond Reserve Fund. . . . . . .  We have agreed with the trustee that the
                                trust indenture may provide for a bond
                                reserve account which will be funded from the
                                sale of four of the five series of bonds.
                                This bond reserve account will be funded 
                                in the total amount of $537,000 once all of
                                the bonds offered by us are sold.  In the 
                                event that we fail to pay any principal or
                                interest due on any of the bonds, the trustee
                                may apply funds in this bond reserve account
                                for such payments.

Redemption . . . . . . . . . .  We may redeem your bond at our option, in 
                                whole or in part, at any time before your bond
                                matures.  We will give you notice of our
                                intent to redeem your bond.  However, such
                                redemption will be without any premium and
                                will be made at the principal amount of your
                                bond plus interest that has accrued on your
                                bond.

Security . . . . . . . . . . .  The bonds will be secured by a first mortgage 
                                on the properties and their improvements. 
                                If any lending institution joins the funding 
                                of the construction, your bond will be secured
                                as a co-first mortgage together with this 
                                other lending institution.  According to our
                                agreement with the trustee under the trust 
                                indenture, we have also pledged all the gross
                                revenues from our facilities for the benefit 
                                of paying the principal and interest that are
                                due under the bonds.

Trust Indenture. . . . . . . .  We have entered into an agreement with Colonial
                                Trust Company of Phoenix, Arizona under a trust
                                indenture which defines all of the rights,
                                conditions and obligations which effect the
                                issuance of the bonds.  This agreement gives
                                the trustee rights in order to protect the
                                bondholders and to oversee our operations to
                                assure our performance of our obligation under
                                the bonds.

Trustee. . . . . . . . . . . .  Colonial Trust Company of Phoenix, Arizona.


Financial Summary

    Since the Biltmore Group was formed, we have received contributions to our
capital of $1,112,762 and through December 31, 1998, we have generated no
revenues and incurred expenses of $24,117.  At December 31, 1998, our total
assets were $3,953,961 and our total liabilities were $2,174,025.


                                       5
<PAGE>

                           Risk Factors

     Some of the statements contained in this prospectus are forward-looking 
statements within the meaning of Section 27A of the Securities Act of 1933
and Section 21E of the Exchange Act.   The words "anticipate", "believe",
"estimate", "may", "intend", "expect" and other similar expressions identify
forward-looking statements.  Actual results could differ materially from
those suggested by these forward-looking statements.  These forward-looking
statements are based largely on our expectations and are subject to a
number of risks and uncertainties, including:

        -    Our limited sources of funds from which we may meet our
             obligations;

        -    Economic factors, both generally and particularly in areas where
             we will operate our assisted living facilities;

        -    The highly competitive nature of our business;

        -    Failure to maintain occupancy levels in our facilities;

        -    Regulatory limitations imposed on the operations of our assisted
             living facilities; and

        -    Loss of qualified management and skilled personnel.

     Many of these factors are beyond our control.

     We have limited operating history upon which you may evaluate us.  We
formed the Biltmore Group on July 13, 1998.  Since our formation, we have
been involved in the acquisition of land and property and in some cases
have commenced the initial preparation and construction for our assisted 
living facilities.  We have had no significant revenues, and our expenses
continue.  Until our assisted living facilities are operational, which we
generally believe to be a six month construction period, we will receive no
revenues except for our acquired facility in Oak Creek which commenced
operations in January of 1999 and has earned only nominal revenues.  Even
after construction is complete for all of our facilities, such revenues
will be limited until occupancy reaches a stabilized level.  If we do not
generate adequate revenue from our facilities, our business, financial
condition and operating results will be materially adversely affected.

     Our financing activities are primarily through the issuance of debt, and
we are highly leveraged.  In order for us to construct and acquire our
facilities, we will borrow from lending institutions and issue the bonds
offered in this prospectus.  This use of borrowed funds will make the 
Biltmore Group highly leveraged.  Though such leverage will allow us to
construct and acquire our facilities without us providing a larger amount of
capital, it will cause us to be highly obligated for the repayment of the
principal and interest of such debt.

     Payment of principal and interest on the bonds will be highly dependent
upon our revenues.  From bond proceeds, we will utilize funds for payment of
the first six months of principal and interest due you on your bond,
regardless of the series of bonds in which you invest.  After the first six
months, our revenues from operations will be utilized for such purposes and
for making the balloon payments due under the bonds on the final maturity
dates.  In the event that we cannot make adequate payments for the principal
and interest on any of the bonds, we will be in default on such bonds and
the trustee will exercise his duties under the trust indenture.

     Your bonds may be affected by a default in payment on other outstanding
bonds.  Each series of bonds according to the terms of the trust indenture
are subject to an event of default.  See "Description of Bonds - Events
of Default".  Should any such event occur and we are in default of the 
payment on one or more series of bonds and the default should continue for
a period of thirty days, then, under the provisions of our trust indenture,
the trustee may proceed to foreclose on the property applicable to the
defaulted series of bonds, and the funds received will be first applied to
the payment of these defaulted bonds.  If any deficiency should remain for
the payment of such bonds, our

                                       6
<PAGE>

trustee may declare the principal balance and accrued interest due on any or
all of the other bonds that are outstanding.  If we cannot cure the payment
of such default, the trustee may then exercise its right of foreclosure on
any or all of the property securing the bonds and apply the proceeds against
the bonds on which a property is foreclosed, then for payment of all other
bonds and, after this, as the trustee may determine in its discretion.  As a
result, a default on any series of bonds may affect the security of any
other bonds outstanding even if they are not in default, and the
determination of such bonds is left to the discretion of our trustee.  See
"Description of Bonds - Remedies of Default".

     A co-first mortgage presents special risks of which you should be
apprised.  We have obtained interim/construction loans for our five
facilities.  These loans are secured by co-first mortgages and will be
reduced by proceeds received from the sale of our bonds.  To the extent that
such co-first mortgages remain outstanding with other lenders, any default
on that lender's mortgage will grant such lender the right to exercise its
collection, including possible foreclosure of such property secured by the
defaulted mortgage.  In such event, there is no assurance that we can obtain
alternative financing on a timely basis in order to replace such interim loan
or that such amount of bonds will be sold in order to pay off such interim
loan.  Further, there is no assurance that the sale of any such facility will
produce proceeds sufficient to pay in full the interim lender and the
applicable series of bonds.

     The enforceability of our trust indenture and certain of its terms and
conditions may affect your investment in the bonds.  Our bonds will be
qualified to the extent that enforcement of their rights and remedies may be
affected by other laws such as bankruptcy, insolvency or re-organization which
are applicable to the rights and remedies of creditors and secured parties,
thus affecting the rights of the trustee and the bondholders and their
ability to make recovery of your investment as a result of such events.
Additionally, our trust indenture has not been prepared to qualify under the
Trust Indenture Act of 1939.  Therefore, certain provisions such as the
qualification of the trustee and its financial condition, remedies upon
default, investments by the trustee and voting and notice provision contained
in our trust indenture may not be the same as would be required under the 
Trust Indenture Act of 1939.  The failure of us to incorporate these
provisions in our trust indenture may limit your rights as a bondholder.

     The successful operation of our assisted living and retirement living
facilities is affected by several factors applicable to senior care facilities,
including:

         -  Attracting a sufficient number of residents to achieve high levels
            of occupancy;

         -  Competition from presently existing and operating facilities in our
            service areas;

         -  Adoption of new legislation or regulation affecting the operation of
            our facilities and increasing our operating costs;

         -  Establishment of wage, rent or price controls;

         -  Availability and cost of liability, casualty and malpractice
            insurance;

         -  Scarcity in personnel required for proper staffing;

         -  Increase in utility costs;

         -  Changes in tax, pension, social security or other laws and
            regulations affecting the provision of senior care and other
            services; and

         -  Property risks such as fire or other casualty, condemnation,
            increase in property taxes, water and sewer rates and operating
            costs.

     You may have difficulty selling your bonds.  The underwriter does not
intend to make a market in the bonds, and the bonds will not be listed on any
securities exchange.  As a result, if you want to sell your bonds, you must
locate a purchaser that is willing to purchase the bonds.  You may not 
be able to sell your bonds when you want to do so,

                                       7
<PAGE>

or you may not be able to obtain the price that you wish to receive upon any
sale of your bonds. Currently, there is no secondary market for the bonds.
We cannot assure you that a secondary market will develop. 

     The underwriter has advised us of matters that may affect its operations 
and this offering.  The underwriter has related to us that it is a defendant 
in civil action brought by the Securities Commissioner of Kansas on behalf of
the State of Kansas stemming from its participation in a series of church 
bond offerings of a single church.  If the underwriter is unable to continue 
its business as a result of this litigation, then the underwriter will have 
to withdraw from its participation in this offering, and we will either have 
to terminate this offering or find another underwriter who is willing to 
participate in the sale of the bonds.  Additionally, the underwriter has 
advised us that it has limited experience in the underwriting of debt 
securities in an initial public offering.  There can be no assurance with 
the underwriter's lack of experience would not adversely affect this 
offering.  The underwriter has made no commitment to purchase any of the 
bonds, but only to use its best efforts as our agent to offer for sale the 
bonds to the public.  See "Underwriting".

     Our success is dependent on our key personnel who we may not be able to
retain, and we may not be able to hire enough additional personnel to meet our
staffing needs.  We believe that our success will depend upon our continued
employment of our management and technical personnel.  If one or more
members of our management were unable or unwilling to continue in their
present positions, our business, financial condition and operating results
could be materially adversely affected.  Our management does not have
employment agreements.  We do carry key person life insurance on Ms.Caldwell-
Bayles, but not on all of our management personnel.

     Our success also depends on having a highly trained senior care staff.
We will need to hire such personnel as our business grows.  A shortage of the
number of these highly trained personnel could limit our ability to
successfully operate our facilities.  We have planned to expand our employee
base and manage our anticipated growth.  Competition for personnel,
particularly for highly trained senior care personnel, is intense.  Our
business, financial condition and operations will also be materially adversely
affected if we cannot hire and retain suitable personnel.

     The interests of our managing member may conflict with our interest and
the interest of our bondholders.  As a result of her ownership of the
Biltmore Group, Joanne M. Caldwell-Bayles has dealt with us and with others
on terms she has determined individually and has received fees and
compensation directly and indirectly as a result of her ownership of the
Biltmore Group and its affiliates.  Such arrangements and amounts involved
include:

         -   Acquisition of land for one of our facilities resulting in a
             gain of $86,059 to an affiliate;

         -   Construction contracts for four of our facilities and other
             related services resulting in the issuance of membership units
             of our company to an affiliate and our managing member amounting
             to $1,081,000;

         -   A management agreement with our company by an affiliate which
             could amount, after the second full year of operations of our
             facilities, to an estimated $210,000 per year.

     None of these arrangements were determined in an arms length bargaining
by Ms. Caldwell-Bayles, nor do we have any policy relating to future
transactions to be on a basis as favorable as we could receive from
unaffiliated third parties. See "Certain Transactions".

     We are subject to certain regulatory oversight.  Our facilities in
Louisiana will be required to conform to state regulations governing
residential care for the elderly.  Prior to our operation of such facilities,
we must be licensed by the Louisiana Department of Social Services which
generally requires us to maintain health and safety procedures.  Once we have
been licensed in Louisiana, we must maintain such licenses, and periodic
inspections will be made by the State for such purposes.  Any loss of a
license would have a material adverse affect on our operations in Louisiana. 
Currently, there are no applicable Federal or Arizona regulations affecting 
the operation of our company and our facilities.

                                       8
<PAGE>
                   Sources and Uses of Proceeds

The sources and anticipated uses of proceeds available after the issuance 
of the Series 1999-I, 1999-II, 1999-III, 1999-IV and 1999-V Bonds are 
set forth below.  See "Description of Property - Financing of Facilities" 
and "Certain Transactions."

<TABLE>
<CAPTION>
                           Series 1999-I        Series 1999-II
                               Bonds                Bonds     
                           Minden project      Oak Creek project
                          Minimum    Maximum    Minimum    Maximum
<S>                      <C>       <C>         <C>       <C>      
Source of Proceeds:
Gross Offering Proceeds  $400,000  $1,800,000  $600,000  $2,700,000
 Less Underwriting
  Concessions             (24,000)   (108,000)  (36,000)   (162,000)
 Less Other Offering
  Costs                   (35,000)    (35,000)  (50,000)    (50,000)
                         --------   ---------   -------   --------- 
Net Offering Proceeds     341,000   1,657,000   514,000   2,488,000 
                         ========   =========   =======   ========= 

Use of Proceeds:
Fund Initial Operating
  Fund Payments            90,000      90,000   125,000     125,000 
Retire Interim Loans      251,000   1,358,520   452,500   2,174,025 
Fund Remaining
  Construction Costs            0           0         0           0 
Fund Pre-Opening Costs          0      68,480         0           0 
Retire Line of Credit           0           0         0     188,975 
Fund Bond Reserve Account       0     140,000         0           0 
                         --------   ---------   -------   --------- 
Total Use of Proceeds     341,000   1,657,000   514,000   2,488,000 
                         ========   =========   =======   ========= 
</TABLE>

<TABLE>
<CAPTION>

                            Series 1999-III       Series 1999-IV 
                                Bonds                  Bonds
                           Bastrop project      Farmerville project
                          Minimum    Maximum     Minimum    Maximum 
<S>                      <C>       <C>         <C>       <C>       

Source of Proceeds:
Gross Offering Proceeds  $  400,000  $1,800,000  $400,000  $1,800,000
 Less Underwriting
  Concessions               (24,000)   (108,000)  (24,000)   (108,000)
 Less Other Offering
  Costs                     (35,000)    (35,000)  (35,000)    (35,000)
                         ----------   ---------   -------   --------- 
Net Offering Proceeds       341,000   1,657,000   341,000   1,657,000 
                         ==========   =========   =======   ========= 

Use of Proceeds:
Fund Initial Operating
  Fund Payments              90,000      90,000    90,000      90,000 
Retire Interim Loans      1,220,000   1,358,520   251,000   1,330,000 
Fund Remaining
  Construction Costs              0     132,000         0      22,000 
Fund Pre-Opening Costs            0      75,000         0      75,000 
Retire Line of Credit             0           0         0     188,975 
Fund Bond Reserve Account         0     140,000         0     140,000 
                          ---------   ---------   -------   --------- 
Total Use of Proceeds       341,000   1,657,000   341,000   1,657,000 
                          =========   =========   =======   =========
</TABLE>

<TABLE>
<CAPTION>

                              Series 1998-V 
                                 Bonds     
                          Natchitoches project
                           Minimum    Maximum
<S>                      <C>       <C>      

Source of Proceeds:
Gross Offering Proceeds  $  400,000  $1,800,000 
 Less Underwriting
  Concessions               (24,000)   (108,000)
 Less Other Offering
  Costs                     (35,000)    (35,000)
                         ----------   --------- 
Net Offering Proceeds       341,000   1,657,000 
                         ==========   ========= 

Use of Proceeds:
Fund Initial Operating
  Fund Payments              90,000      90,000 
Retire Interim Loans        251,000   1,450,000 
Fund Remaining
  Construction Costs              0           0 
Fund Pre-Opening Costs            0           0 
Retire Line of Credit             0           0 
Fund Bond Reserve Account         0     117,000 
                          ---------   --------- 
Total Use of Proceeds       341,000   1,657,000 
                          =========   ========= 
</TABLE>
<PAGE>

     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 being issued.  The proceeds
from each series will be allocated to a particular facility.  The order in
which the proceeds will be disbursed from each series appears in descending
order on the previous page.  For example, the net proceeds from the Series
1999-I Bonds will be disbursed in the following order and preference, assuming
all of the Series 1999-I Bonds are sold: 

         1.  To pay the underwriter's concessions up to $108,000 and related
             financing costs estimated at $35,000;

         2.  To fund the initial six month sinking fund payments up to
             $90,000;

         3.  To retire the interim loan in the amount of $1,358,520; 

         4.  To fund pre-opening costs in the amount of $68,480; and 

         5.  To fund the bond reserve account in the amount of $140,000.

     Subject to the sale of the minimum offering amounts, the underwriter will
receive concession from the sale of the bonds as follows: 

         -   The underwriter will receive a concession of 6% on all bonds
             sold through a selling group agreement with another NASD member
             firm;

         -   The underwriter will receive a concession of 5% on all bonds
             sold to clients of the underwriter; and

         -   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 Biltmore Group or referred to the underwriter by the
             Biltmore Group.

     Our other offering expenses payable as shown on the previous page are
estimated at a total of $190,000 and are allocated among the five series of
bonds.  Offering expenses include an investment banking fee in the amount of
$128,700 paid to the underwriter for its technical assistance offered in
connection with the offering and $61,300 paid by us for legal fees,
accounting fees, appraisal fees, recording fees, mortgage taxes, trustee's
fees and other similar fees incurred in connection with this offering.

     The interim loan provided by First Republic Bank for the Minden project
bears interest at a fixed rate of 9.20% per annum and matures on September 28,
1999.  The interim loan provided by Church Loans for the Oak Creek project
bears interest at a variable rate which is equivalent to 0.5% 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."  This loan matures May 20, 1999 unless extended.  The interim
loans provided by Church Loans for the Bastrop, Farmerville and Natchitoches
projects bear interest at a variable rate which is equivalent to 1.50% 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 Bastrop loan matures November 24, 1999.  The Farmerville and
Natchitoches loans mature on February 25, 2000.  Each of these interim loans
have the option of being extended.  These loans are secured by a co-first
mortgage on the corresponding project that has been acquired or that will be
built from the proceeds of the respective interim loan.

     The line of credit provided by First Republic Bank for the renovation of
the Oak Creek project bears interest at a fixed rate of 9.75% per annum and
matures November 30, 1999.  A portion of the proceeds from the sale of the
Series 1999-II Bonds will be used to retire this line of credit and accrued 
interest in an amount up to $188,975.

                                      10
<PAGE>

                           Our Business

Our History

     The concept for the Biltmore Group and its affiliates began over ten
years ago.  Joanne Caldwell-Bayles, our managing member, 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.
In 1998, Mrs Caldwell-Bayles began the development of three additional
facilities in Ruston, Bossier City and Shreveport, Louisiana under the legal
entity of Senior Retirement Communities, Inc.

     Mrs. Caldwell-Bayles started to consider the expansion into other areas
in Northern Louisiana and Central Arizona prior to the opening of the
facilities in Ruston, Bossier City and Shreveport, Louisiana.  She decided to
build additional locations in Northern Louisiana at Minden, Bastrop,
Farmerville and Natchitoches as well as acquire a facility in Oak Creek,
Arizona.  Accordingly, we were organized on July 13, 1998 as a Louisiana
limited liability company for the purpose of developing, acquiring and
operating retirement and assisted living facilities in Northern Louisiana
and Central Arizona. We will conduct business as Arbor Retirement Community 
in Louisiana.  In Arizona, we will conduct business as The Biltmore of Oak
Creek. 

Our Form of Organization

     A limited liability company is a relatively new form of business
organization designed to allow its owners, known as members, to allocate,
participate and account for the profits, losses, and items of credit and
deduction as if the business were a partnership, but which also provides its
owners with the limited liability protection comparable to that enjoyed by
the shareholders of a corporation.  Our members are not personally liable 
for our debts, absent their execution of a personal guaranty of those debts,
nor can our members be held liable for the negligent actions of our company.
Our managing member is responsible for overseeing our operations.  

Our Business Concept and Clientele

     Our business concept is based on providing elderly residents in Northern
Louisiana and Central Arizona with a broad range of cost-effective health
care and personal support services, including assisted living and retirement
living. 

     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, such as dressing,
bathing and eating.  Our 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, our 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.  Residents for independent living are usually seniors
who maintain an independent lifestyle, but desire no longer to have the
responsibility of ownership and maintenance of a family residence.  Residents
usually desire one or more meals which are  provided by the facility. Activity
programs are provided for residents, including water aerobics, exercise
programs and other activities which foster good health.  Most residents, if
not all, will continue to own and operate their own automobiles.  They will
also continue to provide their own  medical and medication maintenance,
shopping and other activities which are expected of seniors who maintain
good health.  Some residents may

                                      11
<PAGE>

wish to travel extensively while maintaining a secure home base in which
their possessions are protected while they are away.

Operation of Our Assisted Living and Retirement Living Facilities

     Our Services.  The general services provided to residents of our
assisted living and retirement living facilities will include:
         -  meals,
         -  laundry, 
         -  housekeeping and 
         -  physical assistance.  

In addition, preventive health care programs, transportation, organized 
social activities and 24-hour security will also be provided.  Our assisted
living facilities will offer medication monitoring; our retirement living
units will not offer this service.  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. 

     Expenses of operating our facilities will be made up of a fixed costs
and/or 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 our facilities. 

     Our Pricing Structure.  Our facilities will have living units priced in
a range of $1,375 to $3,500 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 our facilities. 
The residents may realize additional costs 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.

     The residents will be required to pay a one-time entrance fee of
approximately $500 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.

Our Competition

     We will experience competition from other elderly housing and care
providers.  We will compete principally on the basis of perceived quality and
service, ambiance and price-value relationship.  While we believe that our
facilities will be distinctive in design and operating concept, we are aware
of other companies with similar or competitive concepts.  The long-term care
industry is highly competitive and we expect that it will become more
competitive in the future.  We compete 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 for us.  There is no
assurance that we will not encounter increased competition in the future
which could limit our ability to attract residents and could have a material
adverse effect on our financial condition, results of operations and
prospects.

     The table on the next page indicates the number of units of existing
competition in assisted living, retirement living, nursing home care and
memory disorder for the five locations of our facilities.  We gathered this
information through in-house market research.  Specifically, the research
consisted of the following activities:

         -   We contacted the state regulatory agencies governing assisted
             living, retirement living, nursing homes and memory disorder
             facilities to obtain a list of existing facilities in operation
             or those which were applying for licenses in each market area
             being studied.

                                      12
<PAGE>

         -   We contacted the local zoning departments, where zoning existed,
             to determine if any facilities were under development or
             expanding.

         -   We searched the Internet for information about facilities in our
             market areas.

         -   We obtained telephone books from each area and checked the yellow
             pages for any projects in the area.

         -   We visited each community interviewing local businesses,
             political subdivisions and realtors about any companies looking
             at the area for possible senior care facility development.

         -   We contacted each existing facility to determine number of units,
             occupancy and pricing.

         -   We collected the population data by gathering information from
             the Census Bureau and local chambers of commerce.

     All of this information was compiled into a report for each market area.
These reports were prepared in order for us to determine the need for
assisted living and retirement living in Minden, Bastrop, Farmerville and
Natchitoches, Louisiana and Oak Creek, Arizona.  We have provided the
underwriter with copies of these reports.  The information in the following
table was summarized from the reports .

               Summary of Our Existing Competition

<TABLE>
<CAPTION>
                            1996-1997    1996-1997    Existing    Existing     
                           Population     Market      Assisted   Private-Pay   
                            75 Years     Potential     Living     Retirement
                            and Older                  Units     Living Units
Location              
<S>                        <C>            <C>         <C>        <C>         
Minden Market Area          3,270          191          0          0         
Bastrop Market Area         1,993          101          0          0         
Farmerville Market Area     1,491           79          0         20         
Natchitoches Market Area    2,011          121          0          0         
Oak Creek Market Area       1,481          289         42        102         

</TABLE>

<TABLE>
<CAPTION>
                            Existing     Existing
                             Nursing      Memory
                              Care       Disorder
                             Units        Units
Location              
<S>                        <C>            <C>
Minden Market Area           528             0
Bastrop Market Area          614             0
Farmerville Market Area      455             0
Natchitoches Market Area     318            22
Oak Creek Market Area        N/A            20
</TABLE>


     Market potential for assisted living as shown for the Minden, Bastrop,
Farmerville and Natchitoches market areas is based on a national average of
7% of the seventy-five and over population less existing nursing home
residents.  This national average takes into consideration that approximately
50% of this senior population will remain at home or be taken care of by
their family members.  This national average also takes into consideration
that approximately 25% of the target population will live in some form of
institutional setting other than assisted or retirement living facilities.
The market potential for retirement living as shown for the Oak Creek market 
area is based on a national average of 8.5% of the sixty-five and over
population.  The 65 years and older population in the Oak Creek market area
is 3,398.

Management Agreement

     On August 27, 1998, we entered into a management agreement with The
Forsythe Group, Inc., a company owned and controlled by Joanne M.
Caldwell-Bayles, our managing member and principal owner.  The management
agreement extends to each of our facilities to be financed as a result of the
sale of the bonds.  According to the terms of the management agreement, The
Forsythe Group will perform all services incidental to the operation of our
facilities, including:

                                      13
<PAGE>

         -   the hiring of employees, 

         -   collection of payments, 

         -   the paying of expenses,

         -   receiving governmental permits and the compliance thereof,
             marketing,

         -   preparing budgets, and 

         -   all general activities that are associated with the management of
             our facilities.

     The Forsythe Group will account to us as its agent for the services
rendered.  They will maintain operating receipt and expense accounts which
are approved by us.  Prior to the opening of any facility, The Forsythe
Group will provide us with maintenance and operating expense projections,
provide policies and procedure manuals, implement marketingplans, establish
bookkeeping and accounting systems and identify inventory and equipment.  The
Forsythe Group 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 our employees.  The Forsythe Group
will have no authority to make any disbursement in excess of $15,000, unless
specifically authorized by us, nor may they incur any liability, which would
require more than one year of payment.

     We will pay to The Forsythe Group, $1,500 per month or seven percent of
the gross collections of a facility, whichever is greater.  Prior to the
opening date of a facility, the Forsythe Group 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
Forsythe Group shall fail to perform any of its duties according to the
management agreement, or in the event of The Forsythe Group's bankruptcy.

     Other than matters regarding the operations of our facilities, The
Forsythe Group has no authority over our conduct of affairs or our management
and operation.  We believe that the management agreement and its terms and
conditions are the same or as similar to other management agreements
generally made for the operation of health care facilities in the areas where
our facilities will be located.

Employees

     Currently, we have five full time employees.  Prior to the commencement 
of operations of each facility, The Forsythe Group intends to employ an
average of 10 employees at each facility.  There is no assurance that The
Forsythe Group 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 us in
the future.

Government Regulation

     Currently, retirement and assisted living residences are not specifically
regulated as such by the federal government.  Our facilities will be subject
to certain state regulations and licensing requirements.  To conform with
Louisiana's regulations governing residential care for the elderly, our
facilities will be required to be licensed by the Louisiana Department of
Social Services prior to the commencement of operations of the facilities.
We will apply for such licenses and anticipate 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 Louisiana
Department of Social Services requires that upon completion of construction
of a facility, the State of Louisiana Fire Marshall conducts an inspection of
the facility examining the safety issues and compliance with the Americans
With Disabilities Act.  In general, the Americans With

                                      14
<PAGE>

Disabilities Act 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 Louisiana Department of Social Services conducts an
inspection of the facility and reviews the administration procedures governing
the operation of the facility.  In addition to their inspection, the
Department of Health and Hospitals inspects the facility for sanitation code
compliance shortly after the fire marshall's inspection.  Any deficiencies
found during the Louisiana Department of Social Services or the Department of
Health and Hospitals inspection must be resolved prior to the final license
being granted by the Louisiana Department of Social Services.  After the final 
license is granted, the facility may be subject to quarterly inspections by
the Department of Health and Hospitals and annual inspections by the
Louisiana Department of Social Services.  The renewal of the license is
granted by the Louisiana Department of Social Services upon receipt of the
$75 annual licensing fee and satisfactory results from the aforementioned
periodic inspections.  The Oak Creek project is not required to be licenced
by the State of Arizona for senior independent living facilities.  

     In our opinion, the facilities that are being constructed in Louisiana
and our facilities' management practices and operations will meet or exceed
all residential care for the elderly regulations of the State of Louisiana.
Failure on our part to receive and maintain the required licensing would have
a material adverse effect on our financial condition and our ability to
repay our debt.

     We are  subject to the Fair Labor Standards Act, which governs such
matters as minimum wage, overtime and other working conditions.  A portion of
our personnel will be paid at rates related to the federal minimum wage, and,
accordingly, increases in the minimum wage will increase our labor costs. 
As regulations are enacted to enforce this law, we may be required in the
future to adapt the design and format of our facilities or otherwise incur
additional capital costs to comply with such law. Such costs could have an
adverse effect on the operation of our facilities and our 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, we 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 us.  Phase one
environmental assessments were conducted on our properties from 1998 through
1999, except for the Oak Creek facility in which no environmental assessment
has been conducted.  Research and visual observation undertaken from the
environmental assessments did not reveal any former or current environmental
conditions, problems or situations impacting the sites.


                   Description of Our Property

Our Proposed and Existing Facilities

     We have acquired land in Northern Louisiana and a building in Oak Creek,
Arizona.  We have converted the improvements on the Arizona property to an
independent living facility.  We intend to construct assisted living
facilities on the properties located in Northern Louisiana.  Additional
information about our properties is listed below.

     The Minden Project.  This facility will be located on 5.72 acres of land
on the North side of Germantown Road just South of Country Club Drive within
the City of Minden, Louisiana.  Selection of this site was based upon a
location that was within an affluent residential neighborhood with limited
assisted living and retirement living services.  The Minden facility will
have 25 assisted living units.  Each of the assisted living units will have
one or two bedrooms, small kitchenettes, private bathroom, closet and sitting
areas. The facility will contain 22,217 square feet including 21 one

                                      15
<PAGE>

bedroom units, 4 efficiency units, one manager's apartment, common area
amenities, a full service kitchen, dining area, activity area, office,
reception area, bathrooms and storage areas.


     The Series 1999-I Bonds with the Minden construction loan are secured by
a co-first mortgage on the Minden facility.  We have title insurance on this
5.72 acres of land insuring good and marketable title to the property.  During
construction of this facility, builder's risk, general liability and workers'
compensation insurance is being  provided by the general contractor, The
Forsythe Group, Inc.  Upon completion of the Minden facility, we 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 1999-I Bonds.  We will also obtain general liability
and workers' compensation insurance upon completion of this facility.   In
our opinion, the Minden facility is adequately covered by insurance. We have
received the proper zoning for the project.

     The Oak Creek Project.  We acquired 2.8 acres of land and an existing
building located at 78 Canyon Diablo Road just outside the City of Sedona,
Arizona and within the Village of Oak Creek.  We acquired the property for
$2,174,025 in October 1998.   The property was previously used as a cancer 
treatment center.  We renovated this facility, and it opened for operations
on January 17, 1999.  Selection of the property was based upon the location
of the land and building and the needs of the community for an additional
independent living facility in the area.  The Oak Creek project consists of
28 units designed and renovated as independent living apartments.  Each of
the independent living units have one or two bedrooms, small kitchenettes,
private bathroom, closet and sitting areas. The facility contains 22,235
square feet including common area amenities, a full service kitchen, dining
area, activity area, office and reception area, bathrooms, storage areas and
an indoor heated swimming pool.        

     The Series 1999-II Bonds with the Oak Creek interim loan are secured by
a co-first mortgage on the Oak Creek project.  We have title insurance on
this 2.8 acres of land insuring good and marketable title to the property.
During renovation of the Oak Creek project, builder's risk, general liability 
and workers' compensation insurance were provided by the general contractor,
The Forsythe Group, Inc.  Upon completion of renovation of the Oak Creek
project, we obtained 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 1999-II Bonds.  We also
obtained general liability and workers' compensation insurance upon
completion of this facility.   In our opinion, the Oak Creek project is
adequately covered by insurance.  We have received the proper zoning for the
project.

     The Bastrop Project.  This facility will be located on 3.35 acres of land
at 10280 Boswell Drive outside the city limits of Bastrop, Louisiana.
Selection of the site of the Bastrop Project was based upon a location that
was within an affluent residential neighborhood with limited assisted living
units. The Bastrop project will be a 25 unit assisted living facility. Each
of the assisted living units will have one or two bedrooms, small
kitchenettes, private bathroom, closet and sitting areas. The facility will
contain 22,217 square feet including 21 one bedroom units, 4 efficiency units,
one manager's apartment, common area amenities, a full service kitchen,
dining area, activity area, office, reception area, bathrooms and storage
areas.

     The Series 1999-III Bonds with the Bastrop construction loan are secured
by a co-f irst mortgage on the Bastrop project.  We have title insurance on
this 3.35 acres of land insuring good and marketable title to the property.
During construction of the Bastrop facility, builder's risk, general liability 
and workers' compensation insurance will be provided by the general
contractor, The Forsythe Group, Inc.  Upon completion of the Bastrop project,
we will obtain fire and extended coverage insurance to insure against loss by
fire, windstorm, explosion and various other losses in anamount equal to the
outstanding balance of the Series 1999-III Bonds.  We will also obtain general
liability and workers' compensation insurance upon completion of the Bastrop
Project.  In our opinion, the Bastrop project is adequately covered by
insurance.  The Bastrop project conforms to the zoning ordinances of Bastrop,
Louisiana.

     The Farmerville Project. This project will be located on approximately 4
acres of and on the West side of LA Highway 33 just outside the city limits
of Farmerville, Louisiana.  Selection of the site of the Farmerville project
was based upon a location that is near a hospital with no assisted living
units.  The Farmerville facility will be a 25 unit assisted living facility.
Each of the assisted living units will have one or two bedrooms, small
kitchenettes, private bathroom, closet and sitting areas. The facility will
contain 22,217 square feet including 21 one bedroom units, 4

                                      16
<PAGE>

efficiency units, one manager's apartment, common area amenities, a full
service kitchen, dining area, activity area, office, reception area,
bathrooms and storage areas.

     The Series 1999-IV Bonds with the Farmerville construction loan are
secured by a co-first mortgage on the Farmerville project.  We have title
insurance on this 4 acres of land insuring good and marketable title to the
property.  During construction of the Farmerville facility, builder's risk,
general liability and workers' compensation insurance will be provided by the
general contractor, The Forsythe Group, Inc. Upon completion of the
Farmerville project, we 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 1999-IV Bonds.  We
will also obtain general liability and workers' compensation insurance upon
completion of the Farmerville project.  In our opinion, the Farmerville
project is adequately covered by insurance.  The Farmerville project is located
in Union Parish which has no zoning requirements.

     The Natchitoches Project.  This project will be located on approximately 
4 acres of land on the East side of LA Highway 1 just outside the city limits
of Natchitoches, Louisiana.  Selection of the site of the Natchitoches
project was based upon a location that was within a growing community with
no existing assisted living units.  The Natchitoches facility will be a 27
unit assisted living facility. Each of the assisted living units will have
one or two bedrooms, small kitchenettes, private bathroom, closet and sitting
areas.  The facility will contain 22,216 square feet including 22 one bedroom
units, 5 efficiency units, common area amenities, a full service kitchen,
dining area, activity area, office, reception area, bathrooms and storage
areas.

    The Series 1999-V Bonds with the Natchitoches construction loan are
secured by a co- first mortgage on the Natchitoches project. We have title
insurance on this 4 acres of land insuring good and marketable title to the
property.  During construction of the Natchitoches facility, builder's risk,
general liability and workers' compensation insurance will be provided by the
general contractor, The Forsythe Group, Inc.  Upon completion of the
Natchitoches project, we 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 1999-V Bonds.  We
will also obtain general liability and workers' compensation insurance upon
completion of the Natchitoches Project.  In our opinion, the  Natchitoches
project is adequately covered by insurance.  The Natchitoches project 
conforms to the zoning ordinances of the City of Natchitoches, Louisiana.

     For additional information, see "Description of Our Property - Financing
of Our Facilities" and "Description of Bonds".

Appraisals

     Robert M. McSherry, MAI 3760 Chelsea Drive, Baton Rouge, Louisiana 70809,
estimated market values for each of our facilities.  Listed below are these
appraised values.

     Appraised value of the Minden project . . . . . . $2,100,000

     Appraised value of the Oak Creek project. . . . . $3,170,000

     Appraised value of the Bastrop project  . . . . . $2,100,000

     Appraised value of the Farmerville project. . . . $2,030,000

     Appraised value of the Natchitoches Project . . . $2,255,000

     The appraiser, who is independent of the Biltmore Group, used various
appraisal approaches, but gave the most weight to the income approach in his
reconciliation 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

                                      17
<PAGE>


and a willing seller in an arms-length sales transaction.  Accordingly, it
is questionable that, in the event of default, our facilities could be sold,
whether voluntarily or at judicial sale, for the appraised value. 

     The appraiser also estimated values for each of our facilities based on
the cost approach.  Listed below are these appraised values.

     Appraised value of the Minden project . . . . . . $2,255,000

     Appraised value of the Oak Creek project. . . . . $4,085,000

     Appraised value of the Bastrop project. . . . . . $2,140,000

     Appraised value of the Farmerville project. . . . $2,110,000

     Appraised value of the Natchitoches project . . . $2,310,000

     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 our 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 Our Facilities

     Listed below are the proposed construction schedules and
development/construction costs of our facilities.  The dates and numbers as
indicated below are estimates only. 

<TABLE>
<CAPTION>                                                 Approximate Costs of
                     Construction    Anticipated Opening    Development and
Location              Start Date         Date                Construction
<S>                  <C>              <C>                   <C>
Minden project       November 1998      July 1999             $2,150,000
Bastrop project      December 1998     August 1999            $2,100,000
Farmerville project   March 1999       October 1999           $2,050,000
Natchitoches project  March 1999       October 1999           $2,200,000
Oak Creek project    November 1998     January 1999           $2,750,000
</TABLE>

     The approximate costs of development and construction as shown for the
Minden, Bastrop, Farmerville and Natchitoches projects include land,
construction and service costs; architectural and engineering costs;
furniture, fixtures and equipment.  The amount shown for the Oak Creek
project includes the acquisition and service costs; architectural and
engineering costs; renovation costs; furniture, fixtures and equipment. 

Financing of Our Facilities

     Construction and Acquisition Financing. We have obtained and will obtain
interim/construction loans with The First Republic Bank of Monroe, Louisiana
and Church Loans and Investments Trust of Amarillo, Texas for the

                                      18
<PAGE>

construction and acquisition of our facilities.  Each interim loan will be
secured by a co-first mortgage on the corresponding project that will be
acquired/built from the proceeds of the respective interim/construction loan.
The interim loans are guaranteed by The Forsythe Group, Inc., an affiliate
and member of the Biltmore Group, in the amount of $500,000 for each
interim/construction loan.  The trustee and holders of the bonds will not
benefit, directly or indirectly, from the guarantees of The Forsythe Group,
Inc.

     We obtained the construction loan for the Minden project in the amount of
$1,358,520 from First Republic Bank.  This loan closed on October 2, 1998, and
the mortgage and security agreement setting forth the terms of the loan have
been filed of record.  The Minden construction loan bears interest at the
rate of 9.20% per annum and is due September 28, 1999.  This loan is secured
by a co-first mortgage on the Minden project with the Series 1999-I Bonds.

     We obtained the interim loan for the acquisition of the Oak Creek
project in the amount of $2,174,025 from Church Loans.  This loan closed on
October 20, 1998, and the mortgage and security agreement setting forth the
terms of the loan have been filed of record.  The Oak Creek interim loan
bears interest at a variable rate equivalent to 0.5% per annum in excess of
the lowest rate designated as the "Prime Rate" of interest as published by the
Wall Street Journal under the heading "Money Rates."  This loan is due May
20, 1999, unless we exercise our option of renewing and extending this loan.
The loan is secured by a co-first mortgage on the Oak Creek project with the
Series 1999-II Bonds.

     We obtained the construction loan for the Bastrop project in the amount
of $1,220,000 from Church Loans.  This loan closed on November 24, 1998, and
the mortgage and security agreement setting forth the terms of the loan have
been filed of record.  The Bastrop construction loan bears interest at a
variable rate equivalent to 1.5% per annum in excess of the lowest rate
designated as the "Prime Rate" of interest as published by the Wall Street
Journal under the heading "Money Rates."  The loan is due November 24, 1999,
unless we exercise our option of renewing and extending this loan.  The
Bastrop construction loan is secured by a co-first mortgage on the Bastrop
project with the Series 1999-III Bonds.

     We obtained the construction loan for the Farmerville project in the
amount of $1,330,000 from Church Loans.  This loan closed on February 25,
1999, and the mortgage and security agreement setting forth the terms of the
loan have been filed of record.  The Farmerville construction loan bears
interest at a variable rate equivalent to 1.5% per annum in excess of the
lowest rate designated as the "Prime Rate" of interest as published by the
Wall Street Journal under the heading "Money Rates."  The loan is due
February 25, 2000, unless we exercise our option of renewing and extending
this loan.  The Farmerville construction loan is secured by a co-first
mortgage on the Farmerville project with the Series 1999-IV Bonds. 

     We obtained the construction loan for the Natchitoches project in the
amount of $1,450,000 from Church Loans.  This loan closed on February 25,
1999, and the mortgage and security agreement setting forth the terms of the
loan have been filed of record.  The Natchitoches construction loan bears
interest at a variable rate equivalent to 1.5% per annum in excess of the
lowest rate designated as the "Prime Rate" of interest as published by the
Wall Street Journal under the heading "Money Rates."  The loan is due
February 25, 2000, unless we exercise our option of renewing and extending
this loan.  The Natchitoches construction loan is secured by a co-first
mortgage on the Natchitoches project with the Series 1999-V Bonds.

     If the proceeds from the sale of the Series 1999-I Bonds are
insufficient to retire the Minden construction loan at its maturity, then
Church Loans has agreed to loan us sufficient funds to retire the Minden
construction loan, giving us the option of renewing and extending Church
Loans' loan on the Minden project into a permanent loan amortized over
thirteen years subject to the Biltmore Group being current on all its
outstanding debt obligations.  If the proceeds from the sale of the
Series 1999-II, III, IV and V Bonds are insufficient to retire the Oak Creek
interim loan, Bastrop construction loan, Farmerville construction loan and
Natchitoches construction loan at their respective maturities, then we have
been given the option by Church Loans of initially renewing and extending
the term of these loans for an additional one year subject to our company
being current on all its outstanding debt obligations.  If any of these
loans are extended and any of the renewed loans have not been retired by
their extended maturity dates, then we have been given the option by Church
Loans of renewing and extending the loan(s) into permanent loan(s) amortized
over thirteen years subject to our company being current on all its
outstanding debt obligations.

                                      19
<PAGE>

     Colonial Trust Company, acting as trustee on behalf of holders of the
Bonds, and the interim lenders have entered into lienholders agreements with
regard to each of the interim/construction loans. 

     The lienholders agreements state, among other things that:

         1.   The mortgage, security agreement and other collateral documents
              covering each of our facilities shall name both the
              corresponding interim lender and the trustee as lienholder; 

         2.   The mortgage, security agreement and other collateral documents
              shall secure ratably as provided in the lienholders agreements
              each interim/construction loan and the corresponding series of
              Bonds; and

         3.   The proceeds of each series of bonds will be used, subject to the
              trust indenture, to pay down or retire the interim loans.  

     The lienholders agreements also state that in the event of a default, if
either the interim 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.  If we were to default, the lienholders
agreements provide that the corresponding interim lender and the trustee will
conduct collection and foreclosure actions and proceedings jointly to the
extent possible.

     In the event the interim lender and the trustee are unable to agree,
then the interim lender is given the right to direct and make decisions,
binding on the trustee and the holders of bonds.  These decisions may concern
maintenance, protection or disposition of the respective project in default
and enforcement of the terms of the mortgage and security agreement.  The
interim 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 interim lender is not required to advance any
funds except by its agreement, but in the event the interim lender elects
to advance funds, proceeds of foreclosure will be applied first to reimburse
any such funds advanced.  Either the interim 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 our facilities are sold or otherwise disposed of at
foreclosure, the lienholders agreements provide that the proceeds of
disposition be applied to the respective interim/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
interim lender's fees and expenses as provided above, the interim lender and
the series of bonds associated with the defaulted interim/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 interim/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.

     In addition to requiring the timely payment of the interim loans and the
bond payments required under the terms of the trust indenture, the mortgages
obligate us 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
our company and the residents.

     Lines of Credit Financing.  We have access to two lines of credit from
First Republic Bank.   The lines of credit are secured by certificate of
deposits, land and residences owned by Joanne Caldwell-Bayles and The
Forsythe Group, Inc., and the lines of credit are personally guaranteed by
Joanne Caldwell-Bayles.  One line of credit is in the amount of $604,000
bearing interest at the rate of 9.75% per annum.  The Forsythe Group has
secured this line of credit for the purpose of funding construction costs on
our facilities at the first of each month until reimbursed by the interim
loans at the end of each month.  The Forsythe Group also has agreed to let us 
use this line of credit for operations and other uses as needed.  This line
of credit was made available on March 5, 1999 and is due on September 5, 2000.
As of April 1, 1999, there was approximately $525,000 in funds available in
this line of credit.

     The second line of credit is in the amount of $176,755 bearing interest
at the rate of 9.75% per annum.  This line of credit was made available to
us on November 30, 1998 and is due November 30, 1999.  This line of credit
has been
                                      20
<PAGE>

fully funded.  Proceeds from the Series 1999-II Bonds will be used in part to
retire this line of credit.  We obtained this line of credit for the purpose
of renovating the Oak Creek project.

     Permanent Financing.  We have chosen to issue the bonds to provide the
permanent financing for our facilities.  Our first revenues have been pledged
to repay the principal and interest on the Bonds.  See "Sources and Uses of
Proceeds" and "Description of Bonds."


                          Our Management

Managing Member

     The day to day operation of the Biltmore Group will be performed 
by our managing member, Joanne M. Caldwell-Bayles.  According to the terms 
of our operating agreement, the managing member will be the chief executive 
officer of our company responsible for the general overall supervision of
the business and affairs of the Biltmore Group.  Mrs. Caldwell-Bayles shall
serve as our managing member until her resignation or until she is removed by
majority vote of all our members.  Upon the resignation of the managing
member, a successor shall be elected by a vote of our members. 

     Joanne M. Caldwell-Bayles, 39 years old, has been our managing member
since its inception in July 1998.  Mrs.Caldwell-Bayles has senior executive
experience in the development and operation of assisted living, retirement
and memory disorder facilities in West Monroe, Ruston, Bossier City and
Shreveport, Louisiana where she has served as the Operating Manager of The
Arbor Group, L.L.C. since August of 1996 and President of Senior Retirement
Communities, Inc. since September of 1997.   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
Biltmore Group, The Arbor Group and Senior Retirement Communities, Mrs.
Caldwell-Bayles has served since January of 1989 as the President,
Chairperson of the Board of Directors and sole owner of The Forsythe Group,
Inc., the manager and developer of our facilities and the parent corporation
of four subsidiaries. These subsidiaries of The Forsythe Group include:
Forsythe Holdings, Inc., a commercial and residential lending company;
Format Capital, Corp., a commercialdevelopment and equipment leasing company;
Lewis Enterprises, Inc., a residential development company; and Northwest
Manufacturing Co., Inc., a manufacturing company for equipment for the
construction industry.   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 Parish, 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 our actual operation and management.  Accordingly, our success as
a company will be dependent upon her efforts.  Mrs. Caldwell-Bayles will
delegate most of the daily operational responsibilities of the Biltmore Group
to on-site administrators.  The administrators will be selected from a group
of candidates who must have a degree in administration and/or gerontology.
Prior to commencement of operations of each facility, Mrs. Caldwell-Bayles
will hire an administrator whose salary and employee benefits will be our
expense of operation.  Mrs. Caldwell-Bayles will also recruit all other
employees.  We anticipate that we will employ an average of 10 employees to
work at each facility with a total of approximately 50 employees working for
us upon completion of the Minden, Oak Creek, Bastrop, Farmerville, and
Natchitoches Projects.  Mrs. Caldwell-Bayles will devote approximately 30%
of her time to the affairs of the Biltmore Group but is willing to devote
additional time if necessary.

Executive Compensation

     Joanne M. Caldwell-Bayles, our managing member, may receive 
the following compensation: 
         
         -    an annual salary in the amount of $30,000 per year beginning
              when our first facility is opened for business and 

                                      21
<PAGE>


         -    reimbursement for reasonable costs incurred by Mrs.
              Caldwell-Bayles including but not limited to automobile
              mileage, telephone expenses and entertainment expenses associated
              with the Company's business. 


                       Our Principal Owners

     The following table sets forth information about the beneficial
ownership of our membership interests as of December 31, 1998.

<TABLE>
<CAPTION>
                                                         
Name & Address                                             Percent of
of Beneficial Owner          Title of Class      Units    Class Owned
<S>                        <C>                  <C>       <C> 
Joanne M. Caldwell Bayles  Membership Interest  578,239      52%
507 Trenton Street
West Monroe, LA 71291

The Forsythe Group, Inc.   Membership Interest  532,524      48%
507 Trenton Street
West Monroe, LA 71291

</TABLE>

     Joanne M. Caldwell-Bayles owns 100% of the capital stock of the Forsythe
Group, Inc.


                      Our Plan of Operation

     Our primary plan of operation is to establish a local, regional and
national network of retirement and  assisted living facilities that will
operate profitably.  We have completed the renovation of our facility in
Oak Creek, Arizona and intend to complete construction of four facilities
in Northern Louisiana by October 1999.  Our four facilities in Louisiana are
located in Minden, Bastrop, Farmerville and Natchitoches.  We intend to
employ an average of 10 employees per completed facility with a total of
approximately 50 employees working for us by September 1999.  

     Based upon market research of the assisted living, retirement living and
memory disorder care industries within the facilities' market areas, we
expect to reach stabilized occupancy within 12 months upon completion of
each facility.  "Stabilized occupancy" means an occupancy rate of 90% - 95%
that is maintained at this level for at least three months.  Our expected
occupancy stabilization period is based upon the historical operating results
of The Arbor Group, one of our affiliates.  However, actual results of
our facilities' stabilization time frames may differ from the projected time
frames due to changes in local and national market conditions.

     The Arbor Group has completed construction and is now operating a
similar assisted living and memory disorder facility in West Monroe,
Louisiana.  The Arbor Group has been and will continue to be a model for the
future development of the Biltmore Group.  Senior Retirement Communities,
another of our affiliates, has completed construction of two facilities in
late 1998 and a third facility in early 1999.   Senior Retirement Communities'
facilities are similar to those to be built by the Biltmore Group and are
operating under the name of The Arbor Retirement Community and The Terrace.
The Arbor Group and Senior Retirement Communities are managed by the same
organization, The Forsythe Group, Inc.,  which will also manage our properties.
While we are newly formed, we will also operate our properties in Northern
Louisiana under the name of The Arbor Retirement Community.  The Arbor
Retirement Community has established name recognition in portions of
Northern Louisiana through the operations of The Arbor Group and Senior
Retirement Communities' facilities.  We are in the process of increasing name
recognition

                                      22
<PAGE>

in the proposed communities in which our Facilities will be located.  Our
facility located in Arizona is being operated under the name of The Biltmore
of Oak Creek.

     In order for us to fund all of our objectives of this offering, the
maximum offering amount must be sold by the termination date of this offering,
and we will need to raise additional operating funds during the first 12
months of operation.  We have estimated that $500,000 will be needed for
operation during the first 12 months, above and beyond the expenses as set
forth in "Sources and Uses of Funds."

     Currently, The Forsythe Group has one line of credit from which we can
access for the use of additional operating funds. Once construction of our
facilities have been completed, we should have access to over $600,000 in
funds available from this line of credit.  Advances on this line of credit 
will be made by the Forsythe Group to us until our cash flow reaches an
amount where advances are not necessary.  At this point, we will repay the
advances out of the excess cash flow to be applied first to accrued interest
and then to the outstanding principal.  Interest will accrue at the rate of
9.75%.  This line of credit has been established by the pledging of collateral 
not secured by the bonds; Mrs. Caldwell-Bayles, The Forsythe Group and The
Arbor Group also have pledged other assets to secure the line of credit.

     If additional funds are needed for our operation, The Forsythe Group,
our management company, has agreed to defer collection of its management fees.
However, we believe that it will not be necessary for us to raise additional
funds during the next 12 months other than the use of the credit line,
unless all of the bonds are not sold.  In such event, we intend to proceed as
follows based upon how many bonds have been sold:

         -    If the minimum offering amount is not reached for a series of
              bonds, then the subscribers to this series of bonds will receive
              the return of their subscription amount plus interest.  If this
              occurs, we will convert the interim loan applicable to this 
              series of bonds into a permanent loan as provided for in the
              interim loan agreement.  

         -    If all of the bonds are not sold for a series of bonds but the
              minimum amount has been met for this series,then we would
              convert the unpaid balance of the interim loan applicable to
              this series of bonds into a permanent loan as provided for 
              in the interim loan agreement.  If this occurs, the sold bonds
              for this series of bonds will remain outstanding on a co-first
              mortgage position with the converted interim loan.

     If either the minimum offering amount is not reached or not all of the
bonds are sold for a series of bonds, then we may need to secure additional
funds beyond the use of the credit line for the completion and/or operation
of the facility related to the affected series of bonds.  Presently, we do
not have other sources of financing, nor may we be able to secure additional
financing if needed in the future.

    Our product is providing living accommodations for seniors who need
assistance.  As the needs of our residents change, we are willing to modify
our operations to accommodate our residents needs. We are committed to
continue researching the trends of senior citizens' living accommodation
needs.  There is no assurance that we will be able to accomplish any or all
of these objectives.


               Prior Performance of Our Affiliates

     The Arbor Group, L.L.C., an affiliated limited liability company of the
Biltmore Group, has prior experience in the development and operation of an
assisted living and memory disorder facility similar to that of our 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.  The year 1998 was the first full
year of operations for this facility.  Mrs. Caldwell-Bayles serves as the
operating manager of The Arbor Group, L.L.C.
                                                           
                                      23
<PAGE>

     The Arbor Group's gross revenues for the year ending December 31, 1998
were $738,415.  The Arbor Group's expenses for the same period, including
depreciation and debt service, were $1,108,836.  For the one month period
ending January 31, 1999, The Arbor Group's gross revenues were $101,197. 
The Arbor Group's expenses for this same period were $104,905 including
depreciation and debt service.  These amounts were provided by the management
of The Arbor Group and are not audited.  As of March 31, 1999, the occupancy
rate of The Arbor Group's assisted living and memory disorder facility was
91%.

     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 this offering.  The bonds for the Arbor Group were offered
and sold by MMR Investment Bankers.

     Senior Retirement Communities, Inc., an affiliate of the Biltmore Group,
has completed a 48-unit assisted living facility in Ruston, Louisiana and a
24-unit memory disorder facility in Shreveport, Louisiana.  These facilities
were completed in the fourth quarter of 1998.  Senior Retirement Communities 
completed a third assisted living and memory disorder facility in Bossier
City in the first quarter of 1999. These facilities are similar to our
proposed facilities. These properties operate under the name of The Arbor
Retirement Community and The Terrace; they are all located in Northern
Louisiana, thereby helping to increase The Arbor Retirement Communities' name
recognition in the area.

     Senior Retirement Communities' assisted living and memory disorder
facilities are being financed by the issuance of bonds in the amount of
$9,000,000 under terms similar to that of this offering.  The bonds for
Senior Retirement Communities are being offered and sold by MMR Investment
Bankers with approximately 96% of the bonds having been subscribed for as of
April 1, 1999.  The operating results of Senior Retirement Communities can be
found in their 10-KSB dated December 31, 1998 and additional reports as
required, which are filed with the Securities and Exchange Commission,
Washington, D.C. 20549.
 
                       Certain Transactions

     Joanne M. Caldwell-Bayles, our managing member, owns or controls each
affiliated company of the Biltmore Group.  She has entered into certain
transactions with us which have not been determined by arms length
negotiations. We do not have any procedures or policies, nor will be putting
any in place, which can assure that transactions with our affiliates will be
on terms no less favorable than those which could be obtained from
unaffiliated third parties.  Furthermore, the terms of these transactions are
or may be substantially different from the terms of transactions negotiated
with third parties.

     Units of our membership interests were issued to Ms. Caldwell-Bayles and
her affiliates for some of the following transactions.  A unit of our
membership interest represents an ownership interest in the Biltmore Group.
Each unit was issued for either a dollar of cash, assets or services
contributed to the Biltmore Group.  See  "Our Principal Owners."

Land Acquisition

     On October 2, 1998, we acquired 5.72 acres of land at the Minden location
from Senior Retirement Communities, one of our affiliates.  The sales price
for the land was $203,739.  Senior Retirement Communities acquired this land
plus an additional 4 acres on April 30, 1998 from an unrelated party.
Senior Retirement Communities basis in this property was $203,739.  We did
not purchase the entire tract of land, because the portion that we did not
acquire required extensive site work and was less desirable for development.
Since we acquired only a portion of the 9.72 acres from Senior Retirement
Communities, this transaction resulted in a gain to Senior Retirement
Communities of $86,059.

Construction Contracts

     On November 18, 1998, we entered into a design/builder contract in the
amount of $1,777,000 with The Forsythe Group, one of our members and
affiliates, to construct the Minden project.  The contract calls for the
cash payments of

                                      24
<PAGE>

$1,352,000 during the building of the Minden project as approved by the
contract engineer and the issuance of additional units of membership
interests valued at $425,000.  As of December 31, 1998, $345,245 had been
paid on this contract and $174,000 of membership interests had been issued
for services rendered in connection with the project.  The remainder of the
$251,000 due to be paid through the issuance of membership interests will be
issued at the completion of this project.
 
     On November 18, 1998, we entered into a design/builder contract in the
amount of $1,777,000 with The Forsythe Group to construct the Bastrop project.
The contract calls for the cash payments of $1,352,000 during the building of
the Bastrop project as approved by the contract engineer and the issuance of
additional units of membership interests valued at $425,000.  As of
December 31, 1998, $36,560 had been paid on this contract and $175,000 of
membership interests had been issued for services rendered in connection with
the project.  The remainder of the $250,000 due to be paid through the
issuance of membership interest will be issued at the completion of the
project.

     On November 18, 1998, we entered into a design/builder contract in the
amount of $1,777,000 with The Forsythe Group to construct the Farmerville
project.  The contract calls for the cash payments of $1,352,000 during the
building of the Farmerville project as approved by the contract engineer and
the issuance of additional units membership interests valued at $425,000.
As of December 31, 1998, $0 had been paid on this contract and $135,000 of
membership interests had been issued for services rendered in connection with
the project.  The remainder of the $290,000 due to be paid through the
issuance of membership interests will be issued at the completion of this
project.

     On November 18, 1998, we entered into a design/builder contract in the
amount of $1,777,000 with The Forsythe Group to construct the Natchitoches
project.  The contract calls for the cash payments of $1,352,000 during the
building of the Natchitoches project as approved by the contract engineer and 
the issuance of additional units of membership interests valued at $425,000.
As of December 31, 1998, $0 had been paid on this contract and $135,000 of
membership interests had been issued for services rendered in connection with
the project.  The remainder of the $290,000 due to be paid through the
issuance of membership interests will be issued at the completion of this
project.

Management Contract

     On August 27, 1998, The Forsythe Group entered into a management
agreement with the Biltmore Group for the management of our facilities.  The
management agreement extends to the year 2010, with compensation based on
each facility, paying the Manager $1,500 per month or seven percent 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.  We anticipate the payments under the management agreement to The
Forsythe Group will be approximately $90,000 in 1999.  For the first full
year of operations after all the facilities have been opened, we estimate
the management fees to total approximately $163,000.  In the second full year
of operations, we estimate these fees to total approximately $199,000 per
year.  After the second full year of operations, we estimate these fees to
total approximately $210,000 per year.

Other Transactions

     On August 20, 1998, we issued 265,000 units of membership interests to
The Forsythe Group for $91,000 cash and services rendered in connection with
developing the plans for construction, obtaining State Fire Marshall approval
of the plans and getting approval of the proper zoning of the Minden project.

     On September 30, 1998, we issued 21,500 units of membership interests
to Joanne M. Caldwell-Bayles for  $2,000 cash and services rendered in
connection with the formation of the Biltmore Group.

     On October 19, 1998, we issued 85,000 units of membership interests to
Joanne M. Caldwell-Bayles for services rendered in connection with the
interior design of our facilities and market research studies for our
facilities.

     On November 10, 1998, we issued 203,739 units of membership interests to
Joanne M. Caldwell-Bayles for $203,739 in cash.

                                      25
<PAGE>

     On November 10, 1998, we issued 270,000 units of membership interests to
Joanne M. Caldwell-Bayles for services rendered in connection with selecting
the location and purchasing of the land on which the Bastrop and Farmerville
projects are to be built, developing the plans for construction, obtaining
State Fire Marshall approval of the plans and getting approval of the proper
zoning of the Bastrop and Farmerville projects.

     On November 10, 1998, we issued 267,523.50 units of membership interests
to the Forsythe Group for $132,523.50 in cash and services rendered in
connection with selecting the location and purchasing of the land on which
the Natchitoches project is to be built, developing the plans for construction, 
obtaining State Fire Marshall approval of the plans and getting approval of
the proper zoning of the Natchitoches project.


                       Description of Bonds

     The bonds will be issued in book-entry form, unless the purchaser
requests a printed bond certificate, according and subject to the provisions
of the trust indenture between the Biltmore Group and Colonial Trust Company
of Phoenix, Arizona.  Colonial Trust Company will serve as trustee, bond
registrar and paying agent.  We are not required to qualify the trust
indenture under the Trust Indenture Act of 1939.  Thus, we have elected not
to qualify the trust indenture under the this act.  Certain provisions such
as the qualification of the trustee and its financial condition, remedies
upon default, investments by the trustee and voting and notice provision
contained in our trust indenture may not be the same as would be required
under the Trust Indenture Act of 1939.  Copies of the trust indenture will
be deposited with the trustee, the Biltmore Group and the underwriter.  The
following is a summary of the provisvions f the trust indenture.

Security and Source of Payment for the Bonds

     All of the bonds will be secured by co-first mortgages upon our
facilities as follows:

         -    The Series 1999-I Bonds in the amount of $1,800,000 will be
              secured by a co-first mortgage against the property comprising 
              the Minden, Louisiana facility; 

         -    The Series 1999-II Bonds in the amount of $2,700,000 will be
              secured by a co-first mortgage against the property comprising 
              the Oak Creek, Arizona facility; 

         -    The Series 1999-III Bonds in the amount of $1,800,000 will be
              secured by a co-first mortgage against the property comprising 
              the Bastrop, Louisiana facility; 

         -    The Series 1999-IV Bonds in the amount of $1,800,000 will be
              secured by a co-first mortgage against the property comprising 
              the Farmerville, Louisiana facility; and 

         -    The Series 1999-V Bonds in the amount of $1,800,000 will be
              secured by a co-first mortgage against the property comprising 
              the Natchitoches, Louisiana facility. 

     Furthermore, we pledge our first revenues and receipts from each of the
above described properties and facilities to secure the payment of the bonds.  
These revenues and receipts shall be first applied to the payment of the 
bonds of which the proceeds were used to obtain or construct the facility or 
property producing such revenues and receipts.  Then, the revenues and 
receipts will be applied to any other bonds the payment of which is in 
default and if none, or after this has been done, to the payment of other of 
our bonds as the trustee, in the trustee's discretion, may select.

General

     We are offering $9,900,000 of co-first mortgage bonds in five series,
with the proceeds from each series being used for the construction or
acquisition of a particular project.  The issue and sale of each series of
bonds is not contingent on

                                      26
<PAGE>

the issue and sale of the other series of bonds, and will be separately
offered and sold and subject to minimum proceeds prior to their issuance.

     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.  Some bonds pay interest by check semiannually and
are called simple interest bonds.  Other bonds pay the interest earned only
at the maturity of the bond and are called compound interest bonds.

     The Series 1999-I Bonds will be dated June 1, 1999, and are subject to
the sale of a minimum of $400,000 in principal amount of bonds.  The
aggregate principal amount of the Series 1999-I Bonds is $1,800,000 and is
comprised of bonds in the principal amount of $1,738,500 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 $61,500 that will mature serially and bear interest compounded
semiannually each December 1 and June 1 that is payable at maturity.  The
Series 1999-I Bonds will begin accruing interest as of June 1, 1999, whether
or not they have been purchased and whether or not the minimum offering
amount has been reached.  If any of the Series 1999-I Bonds are purchased
after June 1, 1999, the purchaser will be entitled to receive interest on the
Bond from June 1, 1999.

     The Series 1999-II Bonds will be dated July 1, 1999, and the Series
1999-II are subject to the sale of a minimum of $600,000 in principal amount
of bonds.  The aggregate principal amount of the Series 1999-II Bonds is
$2,700,000.  The Series 1999-II 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 Series 1999-II Bonds will accrue
from the date payment for the Series 1999-II Bonds is received in the office
of the underwriter whether or not the minimum offering amount for this series
of bonds has been reached.

     The Series 1999-III Bonds will be dated July 1, 1999, and the Series
1999-III Bonds are subject to the sale of a minimum of $400,000 in principal
amount of bonds.  The aggregate principal amount of the Series 1999-III Bonds
is $1,800,000 .  The Series 1999-III Bonds will mature serially and bear
interest compounded semiannually each January 1 and July 1 that is payable
at maturity.  The Series 1999-III Bonds will begin accruing interest as of
July 1, 1999, whether or not they have been purchased and whether or not the
minimum offering amount has been reached.  If any of the Series 1999-III Bonds
are purchased after July 1, 1999, the purchaser will be entitled to receive
interest on the bond from July 1, 1999.

     The Series 1999-IV Bonds will be dated August 1, 1999, and the Series
1999-IV Bonds are subject to the sale of a minimum of $400,000 in principal
amount of bonds.  The aggregate principal amount of the Series 1999-IV Bonds
is $1,800,000 and is comprised of bonds in the principal amount of $1,718,750 
that will mature serially and bear simple interest payable by check mailed to
the registered owners each February 1 and August 1 until maturity and bonds
in the principal amount of $81,250 that will mature serially and bear
interest compounded semiannually each February 1 and August 1 that is payable
at maturity.  The Series 1999-IV Bonds will begin accruing interest as of
August 1, 1999, whether or not they have been purchased and whether or not
the minimum offering amount has been reached.  If any of the Series 1999-IV
Bonds are purchased after August 1, 1999, the purchaser will be entitled to
receive interest on the bond from August 1, 1999.

     The Series 1999-V Bonds will be dated September 1, 1999, and the Series
1999-V Bonds are subject to the sale of a minimum of $400,000 in principal
amount of bonds.  The aggregate principal amount of the Series 1999-V Bonds
is $1,800,000 and is comprised of bonds in the principal amount of $1,718,750 
that will mature serially and bear simple interest payable by check mailed to
the registered owners each March 1 and September 1 until maturity and bonds
in the principal amount of $81,250 that will mature serially and bear interest
compounded semiannually each March 1 and

                                      27
<PAGE>

September 1 that is payable at maturity.  The Series 1999-V Bonds will begin
accruing interest as of September 1, 1999, whether or not they have been
purchased and whether or not the minimum offering amount has been reached.
If any of the Series 1999-V Bonds are purchased after September 1, 1999, the
purchaser will be entitled to receive interest on the bond from September 1,
1999.

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 bond proceeds funds,
into which the proceeds from the sale of bonds will be deposited for each
series of bonds.  The trust indenture also creates the bond operating funds,
into which payments for each series of bonds of the Biltmore Group are
collected prior to payments 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 in regard to the series of
bonds to which such default should occur: 
         
         -    Failure or refusal to pay when due the principal and/or
              interest on any of the bonds in such series;

         -    Failure or refusal to timely pay into the operating fund
              accounts any installment(s) required to pay any of the bonds 
              in such series;

         -    Failure or refusal to pay when due any taxes, assessments,
              insurance, claims, liens or encumbrances upon our facilities
              securing the bonds of such series, or to maintain such
              facilities in good repair, or to cure the breach of any other
              covenant set forth in the trust indenture as to such series of
              bonds;

         -    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 incurred in regard to such series;

         -    Failure or refusal, upon written request of the trustee to
              furnish trustee with such insurance policies, financial reports
              and information concerning the Biltmore Group as may be
              reasonably required by trustee, or to grant unto trustee, its
              agents, accountants and attorneys access during normal business
              hours to our offices for the purpose of examining and, within
              reasonable limits, photocopying such records;

                                      28
<PAGE>

         -    Making an assignment for the benefit of creditors; or should a
              receiver, liquidator, or trustee be appointed to assist in the
              payment of our debt; or should any petition for bankruptcy,
              reorganization, or arrangement of the Biltmore Group be filed;
              or should we be liquidated or dissolved, or its charter expire
              or be revoked.

     In the event that we should default in the payment of any required
operating fund payment and/or payment of principal or interest upon any
outstanding bond(s), then the trustee shall apply any of our revenues and
receipts received by the trustee:

         -    First, to the payment of the bonds of which the proceeds were
              used to construct or obtain the facility from which the
              revenues or receipts were received;

         -    Second, to the payment of any other bonds, the payment of which
              are then in default; and

         -    Third, as the trustee may determine, in the trustee's sole
              discretion.

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 of such series of bonds then in default.  Additionally,
upon written request of the holders of not less than 25% of the bonds
outstanding of such series of bonds then in default, the trustee is obligated
to accelerate the maturity of such series of bonds then in default in an
event of default.

     In the event that:

         -    We are in default in the payment of the principal and/or
              interest on one or more series of the bonds, but not all
              of the series of the bonds,

         -    Or we are in default in the timely payment of the installments
              to the operating fund account required on  one or more series
              of the bonds, but not all of the series of the bonds,

         -    And should such default continue for a period of 30 days,

         -    And as a result, the trustee has declared to be immediately due
              and payable the principal balance and accrued interest of only
              the unpaid bonds in the series in default,

         -    And if we then fail to pay this amount,

     Then the trustee may proceed to foreclose the lien against the property 
applicable to the defaulted series of bonds.  If this occurs, the proceeds 
from the sale of the property so foreclosed, after the payment of all 
expenses and amounts due the trustee, shall be first applied to the payment 
of such defaulted bonds.

     If there remains a deficiency in the payment of the series of bonds in
default, then the trustee may declare to be immediately due and payable the
principal balance due and accrued interest of any or all of the unpaid
bonds of any or all of the remaining series issued by the Biltmore Group
according to the trust indenture.  If we then fail to pay said amount, the
trustee then may proceed to exercise any remedy provided for in the trust
indenture, including a foreclosure of the lien securing the then accelerated
and unpaid bonds. Upon the foreclosure of any property securing a series of
bonds, the proceeds received from any such foreclosure, after the payment of
all expenses and amounts due the trustee, shall be applied:

         -    First to the payment of the bonds so foreclosed; 

         -    Secondly, to the payment of the bonds, then in default; and 

                                      29
<PAGE>

         -    After this, as the trustee may determine, in the trustee's
              discretion.

Additional Covenants

     In addition to our obligation to remit the principal and interest
payments when due, we have agreed to at our own cost and expense, maintain
the properties in good repair and condition and pay or discharge all taxes,
assessments and any mechanic's or material men's liens that may become
payable.

Casualty Insurance

     With respect to insurance, we have 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 our 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, we agree to furnish and maintain in full force
builder's risk insurance during the period of construction.  In addition, we
have 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 our account of such obligations as
aforementioned, and we are obligated to immediately restore the proper balance
of the bond operating fund.

Periodic Reporting

     We have 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 our books or records of accounts and our facilities at all reasonable
times.  Audited annual financial statements will also be supplied to the
investors.

Additional Bond Issues/Additional Indebtedness

     We reserve the right to issue additional parity bonds or incur additional
debt obligations for any lawful purpose, including refunding any outstanding
bonds.  Such additional bonds along with these bonds that are currently being
offered should 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 parity with all then
outstanding bonds of the Biltmore Group as offered in this prospectus.  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:

         -     Any default or event which would result in default by the
               Biltmore Group under the trust indenture has been first 
               cured;

                                      30
<PAGE>

         -     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 our
               facilities; and

         -     The ratio of the total of outstanding bonds plus the
               additional bonds shall not exceed 100% of the capitalized cost
               of the property, inclusive of any new construction or
               improvements to secure the payment of the bonds.   Also, no
               additional debt as allowed by the trust indenture shall be
               incurred by the Biltmore Group without the written consent of
               the Kansas Securities Commissioner.

Substitution of Collateral

     If we are not then in default, the trustee may execute partial releases
or accept substitution of collateral; 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,
then we must appoint a successor trustee.  If we fail 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:

         -    To cure any ambiguity, omission, formal defect or inconsistency;
              or

         -    To issue additional bonds within the guidelines described above;
              or

         -    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 shall:

         -    Reduce the percentage of the principal amount of bonds the
              holders of which must consent to for any such amendment,
              supplement or waiver;

         -    Reduce the rate or extend the time of payment of interest on
              any bonds; or

         -    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.

                                      31
<PAGE>

Prepayment

     We have 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 their stated principal amount 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.

Requirements of the Operating Fund Accounts

     Under the trust indenture, we 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 1999-I ($1,800,000)
         -    $14,010.01 per month for one year beginning June 1, 1999
         -    $17,450.02 per month for one year beginning June 1, 2000
         -    $17,750.02 per month for one years beginning June 1, 2001
         -    $18,270.02 per month for four and one half years beginning
              June 1, 2002
         -    With a final balloon payment of $1,451,750 due on November
              30, 2006
         -    Payments include the paying agent fee of $450 per month.

         Series 1999-II ($2,700,000)
         -    $20,925.01 per month for five years beginning July 1, 1999
         -    With a final balloon payment of $2,700,000 due on June 30, 2004
         -    Payments include the paying agent fee of $675 per month.

         Series 1999-III ($1,800,000)
         -    $13,727.99 per month for one year beginning July 1, 1999
         -    $15,442.00 per month for one year beginning July 1, 2000
         -    $17,223.00 per month for one year beginning July 1, 2001
         -    $18,970.03 per month for four and one half years beginning
              July 1, 2002
         -    With a final balloon payment of $1,416,771 due on December
              31, 2006
         -    Payments include the paying agent fee of $450 per month.

         Series 1999-IV ($1,800,000)
         -    $13,270.00 per month for one year beginning August 1, 1999
         -    $16,119.99 per month for one year beginning August 1, 2000
         -    $17,651.00 per month for one years beginning August 1, 2001
         -    $19,434.99 per month for two years beginning August 1, 2002
         -    With a final balloon payment of $1,575,000 due on July 31, 2004
         -    Payments include the paying agent fee of $450 per month.

         Series 1999-V ($1,800,000)
         -    $13,270.00 per month for one year beginning September 1, 1999
         -    $16,119.99 per month for one year beginning September 1, 2000
         -    $17,651.00 per month for one years beginning September 1, 2001
         -    $19,434.99 per month for two years beginning September 1, 2002
         -    With a final balloon payment of $1,575,000 due on August 31,
              2004
         -    Payments include the paying agent fee of $450 per month.

                                      32
<PAGE>

     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.  However, the trustee may, in the event we fail to
maintain or insure our properties, apply such funds as may be available in
the operating fund accounts to perform our obligations.  We are obligated to
immediately replenish such funds so applied.

Initial Operating Fund Payments

     Initial operating fund payments will be funded from the sale bonds as
follows:

         -    $90,000 will be funded from the proceeds of the sale of the
              Series 1999-I Bonds;

         -    $125,000 will be funded from the proceeds of the sale of the
              Series 1999-II Bonds;

         -    $90,000 will be funded from the proceeds of the sale of the
              Series 1999-III Bonds;

         -    $90,000 will be funded from the proceeds of the sale of the
              Series 1999-IV Bonds and 

         -    $90,000 will be funded from the proceeds of the sale of the
              Series 19999-V Bonds.

     These initial operating funds will be used only to make the initial
payments on the respective series of bonds.   They are equivalent to
slightly more than the first six month operating fund payments for the five
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 our
facilities.  If we are unable to make the required operating fund payments to
pay the principal and interest due on a series of bonds, then an event of
default will occur in this series of bonds.  See "Description of Bonds -
Events of Default" and "Description of Bonds - Remedies of Default."

Bond Reserve Account

     We have agreed to establish a bond reserve account which will be funded
by four of the five series of bonds as follows: 

         -    $140,000 from the Series 1999-I Bonds, 

         -    $140,000 from the Series 1999-III Bonds, 

         -    $140,000 from the Series 1999-IV Bonds and 

         -    $117,000 from the Series 1999-V Bonds.  

     If all the bonds are sold, the bond reserve account will be funded in
the amount of $537,000.  The purpose of the bond reserve account is that in
the event we have 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 we shall pay to the trustee, within 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 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 seven and
one half years from July 1, 1999.  At the end of the seven and one half year
period, any funds remaining in the bond reserve account must first be used to
call any outstanding bonds, provided we are current on all operating fund
payments.  If all of the bonds have been retired prior to the end of the
seven and one half year period, then the bond reserve account will be
released to the Biltmore Group.

                                      33
<PAGE>


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 according to an escrow
agreement entered into between the Biltmore Group and Colonial Trust Company,
as escrow agent.  According 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.   A separate
escrow account will be maintained for each series of bonds.

     The minimum offering amounts for the bonds is as follows:

         -    $400,000 for the Series 1999-I Bonds, 

         -    $600,000 for the Series 1999-II Bonds, 

         -    $400,000 for the Series 1999-III Bonds, 

         -    $400,000 for the Series 1999-IV Bonds and 

         -    $400,000 for the Series 1999-V Bonds.  

     No fees still due the underwriter related to the sale of a particular
series of bonds shall be paid out of an escrow account until the minimum
escrow amount for that particular series of bonds has been met.  The funds
shall be used only for the purpose set forth under "Sources and Uses of
Proceeds."  During the escrow period, the subscriber will not have access to
funds held in the escrow accounts.  The Biltmore Group, our 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.

     If $400,000 has not been deposited in the escrow account from the sale
of the Series 1999-I Bonds by December 1, 1999, the subscribers to the Series
1999-I Bonds will receive the return of their subscription amount plus
interest.  In the event that the minimum offering amount for the Series
1999-I Bonds is not met by December 1, 1999, we shall promptly pay to the
escrow agent such sum of money as shall be necessary to pay for accrued
interest on the bonds, 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, 1999 through December 1, 1999 at the rate attributable to the Series
1999-I Bonds subscribed.

     If $600,000 has not been deposited in the escrow account from the sale
of the Series 1999-II Bonds by January 1, 2000, the subscribers to the
Series 1999-II Bonds will promptly receive the return of their subscription
amount plus interest.  In the event that the minimum offering amount for the
Series 1999-II Bonds is not met by January 1, 2000, we shall promptly pay to
the escrow agent such sum of money as shall be necessary to pay for accrued
interest on the bonds, 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 the
date payment for the Series 1999-II Bonds is received in the office of the
underwriter through January 1, 2000 at the rate attributable to the Series
1999-II Bonds subscribed.

     If $400,000 has not been deposited in the escrow account from the sale
of the Series 1999-III Bonds by January 1, 2000, the subscribers to the
Series 1999-III Bonds will promptly receive the return of their subscription
amount plus interest.  In the event that the minimum offering amount for the
Series 1999-III Bonds is not met by January 1, 2000, we shall promptly pay
to the escrow agent such sum of money as shall be necessary to pay for
accrued interest on the bonds, 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, 1999 through January 1, 2000 at the rate attributable to the
Series 1999-III Bonds subscribed.

                                      34
<PAGE>

     If $400,000 has not been deposited in the escrow account from the sale
of the Series 1999-IV Bonds by February 1, 2000, the subscribers to the
Series 1999-IV Bonds will promptly receive the return of their subscription
amount plus interest.  In the event that the minimum offering amount for the
Series 1999-IV Bonds is not met by February 1, 2000, we shall promptly pay
to the escrow agent such sum of money as shall be necessary to pay for
accrued interest on the bonds, 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
August 1, 1999 through February 1, 2000 at the rate attributable to the Series
1999-IV Bonds subscribed.

     If $400,000 has not been deposited in the escrow account from the sale of
the Series 1999-V Bonds by March 1, 2000, the subscribers to the Series
1999-V Bonds will promptly receive the return of their subscription amount
plus interest.  In the event that the minimum offering amount for the Series 
1999-V Bonds is not met by March 1, 2000, we shall promptly pay to the
escrow agent such sum of money as shall be necessary to pay for accrued
interest on the bonds, 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
September 1, 1999 through March 1, 2000 at the rate attributable to the
Series 1999-V Bonds subscribed.

     Subject to the sale of the minimum offering amount for the Series 1999-I
Bonds, the Biltmore Group and the trustee will use available funds from the
sale of the Series 1999-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 1999-I Bonds; 

         2.   To fund an amount approximately equivalent to the first six
              month operating fund payments for the Series 1999-I Bonds; 

         3.   To retire the Minden construction loan; 

         4.   To fund pre-opening costs of the Minden project;

         5.   To fund the Series 1999-I portion of the bond reserve account;
              and

         6.   After the above has been accomplished, any remaining funds in
              the bond proceeds account related to the Series 1999-I Bonds
              will be released to the Biltmore Group.

     Subject to the sale of the minimum offering amount for the Series
1999-II Bonds, the Biltmore Group and the trustee will use available funds
from the sale of the Series 1999-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 1999-II Bonds; 

         2.   To fund an amount approximately equivalent to the first six
              month operating fund payments for the Series 1999-II Bonds; 

         3.   To retire the Oak Creek interim loan;

         4.   To retire the line of credit used for the renovation of the
              Oak Creek project; and

         5.   After the above has been accomplished, any remaining funds in
              the bond proceeds account related to the Series 1999-II Bonds
              will be released to the Biltmore Group.

    Subject to the sale of the minimum offering amount for the Series
1999-III Bonds, the Biltmore Group and the trustee will use available funds
from the sale of the Series 1999-III Bonds in the following order:  

                                      35
<PAGE>

         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 1999-III Bonds; 

         2.   To fund an amount approximately equivalent to the first six
              month operating fund payments for the Series 1999-III Bonds; 

         3.   To retire the Bastrop construction loan; 

         4.   To fund the remaining construction costs on the Bastrop project; 

         5.   To fund pre-opening costs of the Bastrop project; 

         6.   To fund the Series 1999-III portion of the bond reserve account;
              and

         7.   After the above has been accomplished, any remaining funds in the
              bond proceeds account related to the Series 1999-III Bonds will be
              released to the Biltmore Group.

     Subject to the sale of the minimum offering amount for the Series 1999-IV
Bonds, the Biltmore Group and the trustee will use available funds from the
sale of the Series 1999-IV 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
              1999-IV Bonds;

         2.   To fund an amount approximately equivalent to the first six month
              operating fund payments for the Series 1999-IV Bonds; 

         3.   To retire the Farmerville construction loan; 

         4.   To fund the remaining construction costs on the Farmerville
              project;

         5.   To fund pre-opening costs of the Farmerville project; 

         6.   To fund the Series 1999-IV portion of the bond reserve account;
              and

         7.   After the above has been accomplished, any remaining funds in
              the bond proceeds account related to the Series 1999-IV Bonds
              will be released to the Biltmore Group.

     Subject to the sale of the minimum offering amount for the Series 1999-V
Bonds, the Biltmore Group and the trustee will use available funds from the
sale of the Series 1999-V 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 1999-V Bonds; 

         2.   To fund an amount approximately equivalent to the first six month
              operating fund payments for the Series 1999-V Bonds; 

         3.   To retire the Natchitoches construction loan

         4.   To fund the Series 1999-V portion of the bond reserve account;
              and

         5.   After the above has been accomplished, any remaining funds in the
              bond proceeds account related to the Series 1999-V Bonds will be
              released to the Biltmore Group.  See "Sources and Uses of
              Proceeds."

                                      36
<PAGE>

Escrow Agent

     We have 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 Biltmore Group and Colonial Trust Company,
the provisions of which are summarized under "Description of Bonds - Escrow 
And Disbursement Of Bond Proceeds."

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 Biltmore Group 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 $60,000 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:

         -    Helping ensure that all legal documents are recorded; 

         -    Making sure that proper documentation is forwarded to the
              Trustee, including such documents as the articles of
              organization, appraisal, financial statements and annual
              reports;

         -    Due diligence documentation of the progress of the project and
              bond sales; and

         -    Follow-up with the Biltmore Group 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 our
affiliates, and therefore may not want to alienate us, 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 whom 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.

                                    37
<PAGE>

Paying Agent

     We have 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 Biltmore Group 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, a
copy of which is filed as an exhibit to the registration statement of which
this prospectus is a part, between the Biltmore Group and MMR Investment
Bankers, Inc., the Biltmore Group 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 five series, as identified in this
prospectus, 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. A separate
escrow account will be maintained for each series of bonds.  In the event
minimum funds for any series of bonds is not received within the time set
forth in this prospectus, we will promptly pay to the escrow agent such sum
of money as will be necessary to pay for accrued interest on the bonds, 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 interest through the escrow termination date at the rate attributable
to the bonds subscribed to by the subscriber.  If the minimum offering amount
for any series of bonds in not reached, the subscribers will promptly receive
the return of their subscription amount plus interest. We expect 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
30 days from the date subscriptions for the bonds are received.

     The Biltmore Group, our 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.  If any of these parties purchase
bonds, the purchases by these parties will be on the same terms as purchases
by public investors and will be with investment intent.  There presently are
no plans for any of these parties to purchase bonds.

     Contingent upon the sale of the minimum principal amount of a series of
the bonds, we will pay the underwriter a concession as follows:  

         -    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; 

         -    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

                                      38
<PAGE>

         -    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 Biltmore Group, provided such investors
              are not currently a client of the underwriter.  

     The underwriter or its assigns will also receive a fee not to exceed
$60,000 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 our
financial and operating condition on a continuing basis.  In addition, we
have paid to the underwriter an investment banking fee in the amount of
$128,700 for the underwriter's technical assistance in connection with 
this offering.  In the event the offering is terminated prior to the
issuance of bonds, we shall be liable to the underwriter only for the
underwriter's out-of-pocket expenses for services rendered.  We have 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
Biltmore Group 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 of our financing needs involving
our facilities for the next three years following the offering. Additionally,
the underwriter has advised us that it does not intend to make a market in the
bonds.

     According to terms of the underwriting agreement, we 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 us 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
containing a proper signature is essential prior to any sale of the bonds to
potential investors.  However, we and the 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 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 our bonds.
Consequently, the initial public offering price for the bonds has been
determined arbitrarily between us and the underwriter.

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

                                      39
<PAGE>

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 we
are successful in finding another underwriter willing to participate in
the sale of the bonds.


                          Legal Matters

     Our counsel, Bobby L. Culpepper, Esq., 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 our best knowledge, there are neither pending legal proceedings nor
any known to be threatened or contemplated to which we are a party or to
which any of our 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 appraisals of our facilities.  William R.
Hulsey, CPA, of Monroe, Louisiana, has audited our financial statements dated 
December 31, 1998.


                      Additional Information

     We have filed with the Securities and Exchange Commission, Washington,
D.C. 20549, a registration statement, including all amendments, exhibits and
schedules, on Form SB-2 under the Securities Act with respect to these bonds. 
This prospectus, which constitutes a part of the registration statement, 
omits some of the information contained in the registration statement and
the exhibits and financial schedules.  Reference is made to the registration
statement and related exhibits and schedules for further information with
respect to the Biltmore Group and the bonds.

     Any statements contained in this prospectus concerning the provisions of
any document are not necessarily complete, and in each instance that reference
is made to a copy of the 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 Biltmore Group 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 Securities and Exchange Commission at Judiciary
Plaza, 450 Fifth Street, N.W., Washington, D.C. 20549, and at the regional
offices of the Securities and Exchange 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.  Also, information
about the Biltmore Group is available at the Securities and Exchange
Commission's Web site at http://www.sec.gov.

                                      40
<PAGE>

                          INDEX TO FINANCIAL STATEMENTS

                                                                     
                                                                  Page

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

Balance Sheet at December 31, 1998 . . . . . . . . . . . . . . . . F-3

Statement of Income from July 1, 1998 until December 31, 1998. . . F-4

Statement of Members' Equity (Deficit) from July 1, 1998
until December 31, 1998  . . . . . . . . . . . . . . . . . . . . . F-5

Statement of Cash Flows from July 1, 1998 until
December 31, 1998. . . . . . . . . . . . . . . . . . . . . . . . . F-6

Notes to Financial Statements. . . . . . . . . . . . . . . . . . . F-7

                                      F-1
<PAGE>

                             WILLLIAM 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 PUBIIC ACCOUNTANTS                           FAX (318) 362-9993




The Biltmore Group of Louisiana. L.L.C.
507 Trenton Street
West Monroe, Louisiana

I have audited the accompanying balance sheet of The Biltmore Group of 
Louisiana, L.L.C. as December 31, 1998 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 The Biltmore Group 
of Louisiana, L.L.C. at December 31, 1998 and the results of its operations 
and its cash flows for the period then ended in conformity with generally 
accepted accounting principles.

January 21, 1999

/S/WILLIAM R HULSEY

William R. Hulsey
Certified Public Accountant

                                      F-2
<PAGE>

                     The Biltmore Group of Louisiana, L.L.C.          
                        ( A Development Stage Company )

                                 Balance Sheet

                               December 31, 1998



ASSETS

Current assets:
   Cash                                                         $    21,318
   Prepaid expenses                                                   4,918
                                                                 ----------
   Total current assets                                              26,236
                                                                 ----------
Property, plant and equipment
   Building construction in progress                              2,878,986
   Land                                                             938,739
                                                                 ----------
   Total property, plant and equipment                            3,817,725
                                                                 ----------
Other assets:
   Deferred charges                                                 110,000
                                                                 ----------

                                                                $ 3,953,961
                                                                 ----------

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities
   Accrued payroll taxes payable                                $     1,383
   Notes payable                                                    689,907
                                                                 ----------
   Total current liabilities                                        691,290
                                                                 ----------

Long-term debt                                                    2,174,025
                                                                 ----------

Members' equity                                                   1,088,646
                                                                 ----------
                                                                $ 3,953,961
                                                                 ----------

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

                                      F-3

<PAGE>
 
                   The Biltmore Group of Louisiana, L.L.C.            
                       ( A Development Stage Company )

                           Statement of Income
               Period from July 1, 1998 until December 31, 1998

Revenues                                                        $         0
                                                                 ----------

Operating expenses
   Activities                                                           685
   Advertising                                                        2,231
   Bank charges                                                          30
   Dues and subscriptions                                             1,167
   Education                                                            498
   Equipment rental                                                     231
   Housekeeping                                                         439
   Licenses                                                              35
   Miscellaneous                                                        596
   Office                                                                21
   Office supplies                                                      869
   Payroll expense                                                    5,202
   Postage                                                              635
   Printing                                                           1,263
   Promotion                                                             15
   Telephone                                                            347
   Travel and entertainment                                           9,389
   Uniforms                                                               7
   Utilities                                                            457
                                                                 ----------
   Total operating expenses                                          24,117
                                                                 ----------

Net income (loss)                                                  (24,117)
                                                                 ----------

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

                                      F-4

<PAGE>

                    The Biltmore Group of Louisiana, L.L.C.           
                        ( A Development Stage Company )

                         Statement of Members' Equity

               Period from July 1, 1998 until December 31, 1998

Beginning members' equity                                       $         0

Members, contributions                                            1,112,763

Net income (loss)                                                   (24,117)
                                                                 ----------
Ending members' equity                                          $ 1,088,646
                                                                 ----------

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

                                      F-5

<PAGE>

                     The Biltmore Group of Louisiana, L.L.C.          
                         ( A Development Stage Company )

                             Statement of Cash Flows

                 Period from July 1, 1998 until December 31, 1998

Cash flows from operating activities:
     Net loss                                                   $   (24,117)
     Adjustments to reconcile net income to
     cash used by operations:
       Increase in prepaid expenses                                  (4,918)
       Increase in accrued payroll taxes                              1,383
                                                                 ----------
     Net cash used by operating activities                          (27,652)
                                                                 ----------

Cash flows from investing activities
     Acquisitions land                                             (938,739)
     Payments towards construction in progress                   (2,878,986)
     Payment of deferred charges                                   (110,000)
                                                                 ----------
     Net cash provided by (applied to) investing                 (3,927,725)
                                                                 ----------
Cash flows from financing activities
     Contribution of membership equity                            1,112,763
     Interim construction loans                                     689,907
     Land and real estate loans                                   2,174,025
                                                                 ----------
  Net cash provided by (applied to) financing                     3,976,695
                                                                 ----------

Net increase in cash                                                 21,318

Cash at the beginning of the period                                       0

Cash at the end of the period                                   $    21,318
                                                                 ----------


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

                                      F-6
<PAGE>

                    The Biltmore Group of Louisiana, L.L.C.           
                         ( A Development Stage Company )

                          Notes to Financial Statements


Note 1 - Summary of Significant Accounting Policies

     Nature of Business
     The company is a Louisiana limited liability company established to
     develop an assisted living center and dementia facility for the housing
     and care of senior citizens in Bastrop, Farmerville, Minden, and
     Natchitoches in Louisiana and in Sedona, Arizona.

     Basis of Accounting
     The company uses the accrual basis of accounting and will utilize the 
     calendar year for all reporting purposes.

     Income Taxes
     The company is treated as a partnership for federal income tax purposes. 
     Consequently, federal income taxes are not payable by, or provided for, 
     the Company.  Members are taxed individually on their share of the
     Company's earnings.  The Company's income or loss is allocated among the
     members in accordance with the operating agreement of the Company.  The
     financial statements do not reflect a provision for income taxes.

     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.

     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-7

<PAGE>

                      The Biltmore Group of Louisiana, L.L.C.         
                           ( 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 has entered into a design/builder contract in the amount of
     $ 1,777,000 with The Forsythe Group, one of its members, to construct the
     Bastrop facility.  The contract calls for the cash payments of
     $ 1,352,000 during the building of the facility as approved by the
     contract engineer and the balance of $ 425,000 through the issuance of
     certificates of membership equity.  As of December 31, 1998, $ 36,560
     has been paid on this contract and $ 175,000 of membership equity had
     been issued for services rendered in connection with the project.  The
     remainder of the $ 250,000 due to be paid through the issuance of equity
     certificates, which will be issued at the completion of the project.

     The Company has entered into a design/builder contract in the amount of
     $ 1,777,000 with The Forsythe Group, one of its members, to construct the
     Farmerville facility.  The contract calls for the cash payments of
     $ 1,352,000 during the building of the facility as approved by the
     contract engineer and the balance of $ 425,000 through the issuance of
     certificates of membership equity.  As of December 31, 1998, there have
     been no cash payments on this contract and $ 135,000 of membership equity
     had been issued for services rendered in connection with the project.  The
     remainder of the $ 290,000 due to be paid through the issuance of equity
     certificates, which will be issued at the completion of the project.


     The Company has entered into a design/builder contract in the amount of
     $ 1,777,000 with The Forsythe Group, one of its members, to construct
     the Minden facility.  The contract calls for the cash payments of
     $ 1,352,000 during the building of the facility as approved by the
     contract engineer and the balance of $ 425,000 through the issuance of
     certificates of membership equity.  As of December 31, 1998, $ 348,245
     has been paid on this contract and $ 174,000 of membership equity had
     been issued for services rendered in connection with the project.

                                      F-8
<PAGE>

                      The Biltmore Group of Louisiana, L.L.C.          
                           ( A Development Stage Company )

                           Notes to Financial Statements


Note 2 - Related Party Transactions-(continued)

     The remainder of the $ 251,000 due to be paid through the issuance of 
     equity certificates, which will be issued at the completion of the
     project.

     The Company has entered into a design/builder contract in the amount of
     $ 1,777,000 with The Forsythe Group, one of its members, to construct
     the Bastrop facility.  The contract calls for the cash payments of
     $ 1,352,000 during the building of the facility as approved by the
     contract engineer and the balance of $ 425,000 through the issuance of
     certificates of membership equity.  As of December 31, 1998, there have
     been no payments on this contract and $ 135,000 of membership equity had
     been issued for services rendered in connection with the project.  The
     remainder of the $ 250,000 due to be paid through the issuance of equity
     certificates, which will be issued at the completion of the project.

Note 3 - Deferred Charges

     Deferred charges are summarized as follows:
          Loan fees                        $ 110,000

     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, 1998 consist of a note to Church Loans 
     which is to provide the funding for the construction of the Bastrop
     location.  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 per cent but in no case shall the rate be less than ten
     and one-half per cent per annum.  The lender shall maintain a first
     mortgage position on the Bastrop 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.
     As of December 31, 1998, the balance on this loan is $ 196,116.

                                      F-10

<PAGE>

                     The Biltmore Group of Louisiana, L.L.C.           
                         ( A Development Stage Company )

                          Notes to Financial Statements


Note 4 - Notes Payable-(continued)

     Notes payable at December 31, 1998 consist of a note to First Republic 
     Bank to provide a credit line for the funding for the construction of 
     the various locations.  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 9.995 per cent.  As
     of December 31, 1998, the balance on this loan is $ 70,500.

     Notes payable at December 31, 1998 consist of a note to First Republic 
     Bank to provide the funding for the construction of the Minden location. 
     The loan is to be repaid from the permanent financing of the project 
     through the proposed issuance of bonds.  This note calls for the monthly
     payment of interest at a rate of 9.20 per cent.  The lender shall
     maintain a first mortgage position on the Minden location until such
     time as the bonds are sold.  As of December 31, 1998, the balance on
     this loan is $ 351,536.

     Notes payable at December 31, 1998 consist of a note to First Republic 
     Bank to provide the funding for the remodeling and upgrading of the Sedona
     location.  This note calls for the monthly payment of interest at a rate 
     of 9.75 per cent.  The note is secured by a mortgage position on certain
     real estate owned by on e of the members.  As of December 31, 1998, the
     balance on this loan is $ 71,755.

Note 5 - Contributions of Members' Equity

     The Company has issued members' equity certificates totalling $ 1,112,763
     in exchange for $ 683,500 of services and $ 429,263 of cash.

Note 6 - Development Stage Operations

     The Company has begun construction of the Minden and Bastrop facilities 
     which have an estimated completion date of late 1999.  The Company has 
     completed the purchase of the Sedona, Arizona facility and is in the
     process of upgrading and remodeling the facility which has as estimated
     completion date of early 1999.  The expenditures related to these
     projects are reflected as building construction in progress on the
     balance sheet.

                                      F-11

<PAGE>

                    The Biltmore Group of Louisiana, L.L.C.            
                        ( A Development Stage Company )

                         Notes to Financial Statements




Note 7 - Long-Term Debt

     Long-term debt at December 31, 1998 consist of a note to Church Loans 
     which is to provided the funding for the purchase of the Sedona location. 
     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 per cent but in no case shall the rate be less than ten and
     one-half per cent per annum.  The lender shall maintain a first mortgage
     position on the Sedona 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.  As of
     December 31, 1998, the balance on this loan is $ 2,174,025.





                                      F-12


<PAGE>

          Maturity Schedules

    
   
<TABLE>
<CAPTION>

         Series 1999-I Bonds          
Maturity     Type  Interest  Principal
Date                Rates     Retired    
<S>        <C>   <C>     <C>     
12/01/00   S     7.00%   $   21,000
06/01/01   S     7.50%   $   21,500
12/01/01   S     7.50%   $   24,000
06/01/02   S     8.00%   $   25,000
12/01/02   S     8.00%   $   29,500
06/01/03   S     8.50%   $   30,250
12/01/03   C     8.50%   $   21,750
06/01/04   S     9.00%   $   31,500
12/01/04   C     9.00%   $   20,500
06/01/05   S     9.25%   $   33,000       
12/01/05   C     9.25%   $   19,250            
06/01/06   S     9.50%   $   34,750
12/01/06   S     9.50%   $   36,250
12/01/06   S     9.50%   $1,451,750

</TABLE>

<TABLE>
<CAPTION>

      Series 1999-II Bonds

 Maturity  Type  Interest  Principal
  Date            Rate      Retired
<S>        <C>   <C>     <C>  
07/01/04   S     9.00%   $2,700,000

</TABLE>

<TABLE>
<CAPTION>

        Series 1999-III Bonds
Maturity   Type  Interest  Principal
Date              Rate      Retired
<S>        <C>   <C>     <C>
01/01/00   C     6.50%   $   77,000       
07/01/00   C     7.00%   $   74,500       
01/01/01   C     7.00%   $   81,000       
07/01/01   C     7.50%   $   77,750       
01/01/02   C     7.50%   $   83,500
07/01/02   C     8.00%   $   79,500       
01/01/03   C     8.00%   $   84,500       
07/01/03   C     8.50%   $   79,500       
01/01/04   C     8.50%   $   76,500       
07/01/04   C     9.00%   $   71,500       
01/01/05   C     9.00%   $   68,500       
07/01/05   C     9.25%   $   64,500       
01/01/06   C     9.25%   $   62,000       
07/01/06   C     9.50%   $   58,000       
01/01/07   C     9.50%   $   55,500       
01/01/07   C     9.50%   $  706,250

</TABLE>

<TABLE>
<CAPTION>
          Series 1999-IV Bonds

 Maturity  Type  Interest  Principal
  Date              Rate     Retired
<S>        <C>   <C>     <C>                                          
02/01/01   S     7.00%   $   17,250
08/01/01   S     7.50%   $   18,000
02/01/02   C     7.50%   $   23,000
08/01/02   S     8.00%   $   27,750
02/01/03   C     8.00%   $   30,000
08/01/03   S     8.50%   $   39,500
02/01/04   C     8.50%   $   28,250
08/01/04   S     9.00%   $   41,250
08/01/04   S     9.00%   $1,575,000

</TABLE>

<TABLE>
<CAPTION>

         Series 1999-V Bonds

 Maturity  Type  Interest  Principal
   Date           Rate      Retired
<S>
           <C>   <C>     <C>
03/01/01   S     7.00%   $   17,250
09/01/01   S     7.50%   $   18,000
03/01/02   C     7.50%   $   23,000
09/01/02   S     8.00%   $   27,750
03/01/03   C     8.00%   $   30,000
09/01/03   S     8.50%   $   39,500
03/01/04   C     8.50%   $   28,250
09/01/04   S     9.00%   $   41,250
09/01/04   S     9.00%   $1,575,000

</TABLE>

S = simple interest bonds; interest payable 
semiannually until maturity.  C = compound 
interest  bonds; interest compounded
semiannually and payable at maturity.

    
                                      M-1
<PAGE>



             (This page is intentionally left blank)

<PAGE>


     You should rely only on the information contained in this prospectus.
We have not authorized anyone to provide you with different information.  You
should not assume that the information in this prospectus is accurate as of
any date other than the date appearing on the front page.

     We include cross-references in this prospectus to captions in these
materials where you can find further related discussions.  The following
table of contents provides the pages on which these captions are located.

                    TABLE OF CONTENTS

          Prospectus Summary . . . . . . . . . 3
          Risk Factors . . . . . . . . . . . . 6
          Use of Proceeds. . . . . . . . . . . 9
          Our Business . . . . . . . . . . . .11
          Description of Our Property. . . . .15
          Our Management . . . . . . . . . . .21
          Our Principal Owners . . . . . . . .22
          Our Plan of Operation. . . . . . . .22
          Prior Performance of Our Affiliates.23
          Certain Transactions . . . . . . . .24
          Description of Bonds . . . . . . . .26
          Underwriting . . . . . . . . . . . .38
          Legal Matters. . . . . . . . . . . .40
          Experts. . . . . . . . . . . . . . .40
          Additional Information . . . . . . .40
          Index to Financial Statements. . . F-1
          Maturity Schedules . . . . . . . . M-1



     Until       , 1999, all dealers that effect transactions in the
          -------
bonds, whether or not participating in this offer, may be required to deliver
a prospectus.  This requirement is in addition to the dealers obligation to
deliver a prospectus when acting as underwriters with respect to their unsold
allotments or subscriptions.







                                
                                
                                
                          $9,900,000 
                    Co-First Mortgage Bonds
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                       THE BILTMORE GROUP
                      OF LOUISIANA, L.L.C.
                                
                                
                                
                                
                                
                                
                                

                            PROPECTUS






                   MMR INVESTMENT BANKERS, INC.




   [MMR LOGO HERE]                       [SIPC LOGO HERE]




                                      , 1999
                            ----------


[/R]
<PAGE>


                              Part II

              Information Not Required in Prospectus


Item 24.  Indemnification of Directors and Officers

     The Louisiana Limited Liability Company law (La. R. S. 12:1314 and 1315)
confers broad powers upon limited liability companies organized in Louisiana
with respect to limitations of liability and indemnification of any person
against liabilities incurred by reason of the fact that such person is or was
a member, manager, employee or agent of a limited liability company, or is or
was serving at the request of the company as a manager, employee or agent of
another company or other business entity.  The provisions of La. R.S. 12:1314 
are not exclusive of any other rights to which those seeking indemnification
may be entitled under any articles of organization or written operating
agreement as allowed pursuant to La. R.S. 12:1315.

     The Operating Agreement of the Biltmore Group contains a provision
regarding the limits of liability of members and managers of the Biltmore
Group 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 Biltmore Group 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.  The underwriting agreement
also provides that the underwriter similarly indemnify the Biltmore Group,
its 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. . . . . . . . . . . . . . . . . . . .$3,000
     NASD Registration Fee . . . . . . . . . . . . . . . . . . .$1,490
     Blue Sky Qualification Fees and Expenses. . . . . . . . . .$3,150
     CUSIP Registration Fees . . . . . . . . . . . . . . . . . .$1,000
     Legal Fees and Expenses . . . . . . . . . . . . . . . . . $20,000
     Accounting Fees and Expenses. . . . . . . . . . . . . . . $20,000
     Transfer Agent, Escrow Agent, Paying Agent,
       Registrar & Trustee Fees. . . . . . . . . . . . . . . . .$9,900
     Miscellaneous . . . . . . . . . . . . . . . . . . . . . . .$2,760
                                                              --------
          Total. . . . . . . . . . . . . . . . . . . . . . . . $61,300
                                                              ========
     
Item 26.  Recent Sale of Unregistered Securities
  
     The following table sets forth the Biltmore Group'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 Biltmore Group claims exemption
from registration for these issuances under Section 4(2) of the Securities
Act of 1933.  These securities were sold as a private placement to the
original members, each of which is an accredited investor as defined under
the Securities Act of 1933.

                                     II-1

<PAGE>

<TABLE>
<CAPTION>
 Date           Title                       Identity
of Sale     of Securities  Amount Sold     of Purchaser  Consideration
<S>         <C>            <C>            <C>            <C>
08/20/98    Membership     265,000 Units  The Forsythe   Issued in exchange 
             Interest                         Group      for services                               
                                                         rendered in
                                                         connection with
                                                         developing plans for
                                                         construction,
                                                         obtaining State Fire
                                                         Marshall approval of
                                                         the plans and getting
                                                         approval of the proper
                                                         zoning of the Project
                                                         and $91,000 in cash

09/30/98    Membership     21,500 Units    Joanne        Issued in exchange 
             Interest                     Caldwell-      for services rendered
                                           Bayles        in connection with the
                                                         formation of the
                                                         Company and $2,000 in
                                                         cash
                                                                     
10/19/98    Memership      85,000 Units    Joanne        Issued in exchange 
             Interest                     Caldwell-      for services rendered 
                                           Bayles        in connection with the
                                                         interior design of the 
                                                         Facilities and market 
                                                         research studies for             
                                                         the Facilities

11/10/98    Membership    203,739 Units    Joanne        Issued in exchange for
             Interest                     Caldwell-      $203,739 in cash
                                           Bayles                           
                
11/10/98    Membership    270,000 Units    Joanne        Issued in exchange for
             Interest                     Caldwell-      services rendered in 
                                           Bayles        connection with 
                                                         selecting the location 
                                                         and purchasing of the 
                                                         land on which the 
                                                         Bastrop and Farmerville
                                                         Projects are to be 
                                                         built, developing the 
                                                         plans for construction,
                                                         obtaining State Fire            
                                                         Marshall approval of 
                                                         the plans and getting 
                                                         approval of the proper
                                                         zoning of the Bastrop
                                                         and Farmerville
                                                         Projects

11/10/98    Membership    267,523.5 Units The Forsythe   Issued in exchange for
             Interest                       Group        services rendered in
                                                         connection with
                                                         selecting the location
                                                         and purchasing of the
                                                         land on which the
                                                         Natchitoches Project
                                                         is to be built,
                                                         developing the plans
                                                         for construction,
                                                         obtaining Sate Fire
                                                         Marshall approval of
                                                         the plans and getting
                                                         approval of the proper
                                                         zoning of the
                                                         Natchitoches Project
                                                         and $132,523.50 in
                                                         cash

</TABLE>
<PAGE>
                                     II-3
<PAGE>
   
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 Organization
        3(b)  *  Operating Agreement
        4(a)  *  Specimen of Bond Certificate
        4(b)  ** Form of Trust Indenture
        4(c)  *  Form of Lienholders Agreements
        5(a)  ** Opinion of Bobby L. Culpepper, Esq.
        10(a) *  Construction Management Contract - Minden Facility
        10(b) *  Construction Management Contract - Bastrop Facility
        10(c) *  Construction Management Contract - Farmerville Facility
        10(d) *  Construction Management Contract - Natchitoches Facility
        10(e) ** Construction Loan Agreement - Minden
        10(f) *  Interim Loan Agreement - Oak Creek
        10(g) *  Construction Loan Agreement - Bastrop
        10(h) *  Construction Loan Agreement - Farmerville
        10(i) *  Construction Loan Agreement - Natchitoches
        10(j) *  Form of Management Agreements
        10(k) ** Biltmore Promisory Note
        10(l) ** Forsythe Promisory Note
        23(a) ** Consent of William R. Hulsey, CPA
        23(b) ** Consent of Bobby L. Culpepper, Esq.
        23(c) *  Consent of Appraiser - Minden
        23(d) *  Consent of Appraiser - Oak Creek
        23(e) *  Consent of Appraiser - Bastrop
        23(f) *  Consent of Appraiser - Farmerville
        23(g) *  Consent of Appraiser - Natchitoches
        99(a) *  Appraisal - Minden
        99(b) *  Appraisal - Oak Creek
        99(c) *  Appraisal - Bastrop
        99(d) *  Appraisal - Farmerville
        99(e) *  Appraisal - Natchitoches
        99(f) *  Environmental Report - Minden
        99(g) *  Environmental Report - Bastrop
        99(h) *  Environmental Report - Farmerville
        99(i) *  Environmental Report - Natchitoches
        
        *  Previously filed
        ** Filed as part of this amendment   

    
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:


<PAGE>

     (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.

     (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; and notwithstanding th foregoing, anyu increase or
decrease in volume of securities offered (if the total value of securities
offered would not exceed that which was registered) any deviation form the low
of high end of the estimated maximum offering range may be reflected in the
form of prospectus filed with the Commission purusant to Rule 242(b) if, in
the aggregate, the changes in hte volume and price represent no more than 20%
change in maximum aggregate offering price set forth in the "Calculation of
Registration Fee" table in the effective registration statement; and
    
     (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>



     In accordance with the requirements of the Securities Act of 1933, the
Registrant, The Biltmore Group of Louisiana, 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 15th day of April    , 1999.
       ------      ----------
                                   The Biltmore Group of Louisiana, L.L.C.
  

                                   By: /S/JOANNE M CALDWELL-BAYLES
                                      ---------------------------------
                                          Joanne. M. Caldwell-Bayles
                                             Managing Member




     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 15th   , 1999.
                       ---------------

Signature                          Title


/s/JOANNE M CALDWELL-BAYLES        Managing Member (Chief Executive Officer 
- ------------------------------    and Chief Financial Officer)
Joanne M. Caldwell-Bayles          



                                     II-5


<PAGE>




                                      TRUST

                                    INDENTURE




                      THE BILTMORE GROUP OF LOUISIANA, L.L.C.
                                  Name of Issuer


                                ------------------
                                   Trust Number



                              COLONIAL TRUST COMPANY
                                    As Trustee

<PAGE>

                                TABLE OF CONTENTS
PAGE

I.     Capacities of Colonial . . . . . .  . . . . . . . . . . . . . . . 1

II.    Issue of Bonds and Security . . . . . . . . . . . . . . . . . . . 1

III.   Description of Bonds and Liens  . . . . . . . . . . . . . . . . . 2

       A.    Registration of Bonds and Liens . . . . . . . . . . . . . . 2
       B.    Bondholders' Pro Rata Lien  . . . . . . . . . . . . . . . . 2
       C.    Trustee's Reimbursement Lien  . . . . . . . . . . . . . . . 3

IV.    Disbursement of Bond Proceeds . . . . . . . . . . . . . . . . . . 3

       A.    Bond Proceeds Account . . . . . . . . . . . . . . . . . . . 3
       B.    Preference of Payments Out of Bond
             Proceeds Account  . . . . . . . . . . . . . . . . . . . . . 4
       C.    Construction Draws  . . . . . . . . . . . . . . . . . . . . 8
       D.    Surplus Bond Proceeds . . . . . . . . . . . . . . . . . . . 10
       E.    Overpayments  . . . . . . . . . . . . . . . . . . . . . . . 10
       F.    Abandonment of Project  . . . . . . . . . . . . . . . . . . 11

V.     Payment of Bonds  . . . . . . . . . . . . . . . . . . . . . . . . 11

       A.    Priorities of Issuer's Payments . . . . . . . . . . . . . . 11
       B.    Priority of Charges against Sinking Fund  . . . . . . . . . 12
       C.    Method of Payments into Sinking Fund  . . . . . . . . . . . 12
       D.    Expenses of Default . . . . . . . . . . . . . . . . . . . . 13
       E.    Issuer's Payment Secured by its Revenues  . . . . . . . . . 13
       F.    When Sinking Fund Balance May Be Paid
             to Issuer . . . . . . . . . . . . . . . . . . . . . . . . . 13
       G.    Bond Reserve Account  . . . . . . . . . . . . . . . . . . . 13
       H.    First Six Month Operating Fund Reserve Account  . . . . . . 15

VI.    Bondholders' Failure to Surrender Matured
       Bonds . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 16

       A.    No Interest After Maturity  . . . . . . . . . . . . . . . . 16
       B.    Escheat After Three Years . . . . . . . . . . . . . . . . . 16
 
VII.   Issuer's Covenants  . . . . . . . . . . . . . . . . . . . . . . . 17

       A.    Issuer Shall Maintain and Insure the
             Property  . . . . . . . . . . . . . . . . . . . . . . . . . 17
       B.    Trustee May Cure  . . . . . . . . . . . . . . . . . . . . . 18
       C.    Issuer May Not Merge  . . . . . . . . . . . . . . . . . . . 18
       D.    Issuer's  . . . . . . . . . . . . . . . . . . . . . . . . . 19

VIII.  Defaults and Remedies . . . . . . . . . . . . . . . . . . . . . . 19

       A.    Events of Default Defined . . . . . . . . . . . . . . . . . 19
       B.    Waiver of Notice by Issuer; Trustee's
             Remedies  . . . . . . . . . . . . . . . . . . . . . . . . . 20
       C.    Legal Ownership of Rights to Prosecution
             and Enforcement in Trustee Alone  . . . . . . . . . . . . . 24

                                       i

<PAGE>


       D.    Trustee's Discretion to Advise Bond-
             holders of Default  . . . . . . . . . . . . . . . . . . . . 24
       E.    Bondholders' Rights in Event of
             Trustee's Failure to Act  . . . . . . . . . . . . . . . . . 24
       F.    Trustee's Right to Stop Payment on
             Outstanding Checks  . . . . . . . . . . . . . . . . . . . . 25
       G.    Penalty Interest  . . . . . . . . . . . . . . . . . . . . . 25
       H.    Trustee Has No Duty to Cure; Trustee's
             Rights in Event of Overdraft or
             Overpayment . . . . . . . . . . . . . . . . . . . . . . . . 25
       I.    Application of Sinking Fund Balances
             Upon Default  . . . . . . . . . . . . . . . . . . . . . . . 26

IX.    Issuer's Prepayment Privileges  . . . . . . . . . . . . . . . . . 28

       A.    Entire Series in Full or Partial at
             Random  . . . . . . . . . . . . . . . . . . . . . . . . . . 28
       B.    No Pre-Payment Penalty; Additional
             Trustee's Fee . . . . . . . . . . . . . . . . . . . . . . . 28
       C.    Disposition of Unpresented Bonds  . . . . . . . . . . . . . 28
       D.    Over- and Under-Deposit of Funds  . . . . . . . . . . . . . 28
       E.    Trustee's Release of Lien . . . . . . . . . . . . . . . . . 29

X.     Replacement of Bonds  . . . . . . . . . . . . . . . . . . . . . . 29

       A.    Exchange of Mutilated or Defaced Bonds  . . . . . . . . . . 29
       B.    Lost, Stolen or Destroyed Bonds . . . . . . . . . . . . . . 29
       C.    Remedies are Exclusive  . . . . . . . . . . . . . . . . . . 29

XI.    Additional Parity Bonds . . . . . . . . . . . . . . . . . . . . . 30

       A.    Conditions for Issuance . . . . . . . . . . . . . . . . . . 30
       B.    Right of First Refusal  . . . . . . . . . . . . . . . . . . 31

XII.   Sale of Property  . . . . . . . . . . . . . . . . . . . . . . . . 31

       A.    For Fair Market Value Only  . . . . . . . . . . . . . . . . 31
       B.    Application of Sale Proceeds  . . . . . . . . . . . . . . . 32
       C.    Value of Pledged Property to be
             Sufficient to Secure Bonds Then
             Outstanding . . . . . . . . . . . . . . . . . . . . . . . . 32

XIII.  Substitution of Collateral  . . . . . . . . . . . . . . . . . . . 32

       A.    For Fair Market Value Only  . . . . . . . . . . . . . . . . 33
       B.    Must Become Part of the Lien  . . . . . . . . . . . . . . . 33

XIV.   Condemnation of Property  . . . . . . . . . . . . . . . . . . . . 33

       A.    Condemnation of All the Property  . . . . . . . . . . . . . 33
       B.    Condemnation of a Portion of the Property . . . . . . . . . 33

<PAGE>

XV.    Duties of Trustee, Paying Agent and Registrar . . . . . . . . . . 34

       A.    Trustee's Administrative Duties . . . . . . . . . . . . . . 34
       B.    Paying Agent's Duties . . . . . . . . . . . . . . . . . . . 35
       C.    Registrart's Duties   . . . . . . . . . . . . . . . . . . . 36

XVI.   Limitation of Trustee's Liability . . . . . . . . . . . . . . . . 36

XVII.  Ancillary/Co-Trustee; Resignation and Removal;
       Successor Trustee . . . . . . . . . . . . . . . . . . . . . . . . 39

       A.    Trustee May Appoint Ancillary and
             Co-Trustees . . . . . . . . . . . . . . . . . . . . . . . . 39
       B.    Voluntary Resignation and Involuntary
             Removal of Trustee  . . . . . . . . . . . . . . . . . . . . 39

XVIII. Illegal Interest  . . . . . . . . . . . . . . . . . . . . . . . . 42

XIX.   Release of the Lien . . . . . . . . . . . . . . . . . . . . . . . 43

XX.    Investment of Funds; Trustee's Fees . . . . . . . . . . . . . . . 43

       A.    Permitted Investments . . . . . . . . . . . . . . . . . . . 43
       B.    Base Fees of Trustee, Paying Agent and
             Registrar . . . . . . . . . . . . . . . . . . . . . . . . . 43
       C.    Additional Fees to be Charged for
             Extraordinary Services  . . . . . . . . . . . . . . . . . . 43

XXI.   Supplemental Indentures . . . . . . . . . . . . . . . . . . . . . 44

       A.    Not Requiring Bondholder Consent  . . . . . . . . . . . . . 44
       B.    Requiring Bondholder Consent  . . . . . . . . . . . . . . . 44
       C.    Requisites of Notice to Bondholders . . . . . . . . . . . . 45
       D.    Only Substantial Consent Required . . . . . . . . . . . . . 46

XXII.  Bondholder Lists and Reports; Evidence
       of Rights of Bondholders  . . . . . . . . . . . . . . . . . . . . 46

       A.    Form of Bondholder Action . . . . . . . . . . . . . . . . . 46
       B.    Issuer Owned or Controlled Bonds to be
             Disregarded . . . . . . . . . . . . . . . . . . . . . . . . 47
       C.    Third-Party Communiques to Bondholders  . . . . . . . . . . 47
       D.    Bondholder Identities Not to be
             Disclosed . . . . . . . . . . . . . . . . . . . . . . . . . 48

XXIII. Miscellaneous Provisions  . . . . . . . . . . . . . . . . . . . . 48


                                     iii
<PAGE>


                               TRUST INDENTURE

STATE OF ARIZONA

COUNTY OF MARICOPA

          THIS TRUST INDENTURE made and entered into between THE BILTMORE
GROUP OF LOUISIANA, L.L.C., a Louisiana limited liability company, c/o Arbor 
Group, L.L.C., 507 Trenton Street, West Monroe, Louisiana 71291, acting 
through its duly authorized agents and representatives, hereinafter called 
"Issuer," and COLONIAL TRUST COMPANY, a trust company organized under 
the laws of the state of Arizona, having its principal office and post 
office address respectively at 5336 North 19th Avenue, Phoenix, Arizona 
85015, and P.O. Box 33487, Phoenix, Maricopa County, Arizona 85067-3487, 
hereinafter called either "Colonial" or "Trustee,"

                                 WITNESSETH:

                                      I.

                           CAPACITIES OF COLONIAL

          Colonial will serve in the multiple capacities of Trustee for the
benefit of the Bondholders (hereinafter called "Trustee"), Registrar with
respect to the transfer of the Bonds and maintenance of the Bond Register
(hereinafter called "Registrar"), and Paying Agent with respect to
distribution of interest and principal payments to or for the Bondholders
(hereinafter called "Paying Agent").  The duties and responsibilities of
Colonial for its service in each of such capacities, as well as the
compensation to be paid to Colonial therefor, are hereinafter set forth;
provided that, unless the context otherwise requires, all such terms are used
interchangeably and collectively, the term for one capacity including as
well the other two terms and capacities.

                                      II.

                         ISSUE OF BONDS AND SECURITY

          Issuer has agreed and does hereby agree to issue Bonds of serial
maturities in the total amount of $9,900,000.00, hereinafter called the
"Bonds," secured, in accordance with the terms and provisions of this Trust
Indenture by a deed of trust(s) or mortgage(s) and security agreement(s),
hereinafter called the "Lien," recorded in the proper State and County or
Parish or other recording office, on and covering properties of Issuer more


                                Trust Indenture
                                 Page 1 of 51
<PAGE>

described in such mortgage(s) or deed(s) of trust executed or to be 
executed by Issuer and filed of record to secure the Bond Issue governed 
by this Trust Indenture (hereinafter called the "Property"), and incorporated 
herein by reference.  The Property shall include the following projects:

               (A)The Minden, Louisiana Project;
               (B)The Sedona, Arizona Project;
               (C)The Bastrop, Louisiana Project;
               (D)The Natchitoches, Louisiana Project; and
               (E)The Farmerville, Louisiana Project.

The Mortgage(s) and/or Deeds of Trust relative to each of the above-mentioned 
projects as originally executed and as amended or modified, from time 
to time, are incorporated herein by reference and made a part hereof. 
All moneys received and maintained by the Trustee hereunder shall be 
trust funds held for the benefit of the Bondholders and shall not be subject 
to lien or attachment of any creditor of Issuer or Trustee.

                                     III.

                       DESCRIPTION OF BONDS AND LIENS

          (A)  All of the Bonds shall be issued pursuant to the prospectus or
offering circular in the names of the holders thereof as registered on the
books and records of the Registrar.  No principal or interest payable upon
the Bonds shall be paid to any persons other than the registered holders. 
Payments of principal and/or interest upon the Bonds shall be made by 
check drawn upon the Sinking Fund Account to be maintained by Trustee, 
which check shall be mailed, postage prepaid, to the registered holders 
of the Bonds at their registered addresses.

          (B)  The Bonds will be secured by a lien upon the property and
facility acquired with the proceeds of the bonds, as follows:
   
              (1)  Series 1999-I bonds in the amount of $1,800,000.00 will be
                   secured by a first and superior lien against the property
                   comprising the Minden, Louisiana facility;

              (2)  Series 1999-II bonds in the amount of $2,700,000.00 will be
                   secured by a first and superior lien against the property
                   comprising the Sedona, Arizona facility;


                               Trust Indenture
                                Page 2 of 51

<PAGE>

              (3)  Series 1999-III bonds in the amount of $1,800,000.00 will
                   be secured by a first and superior lien against the
                   property comprising the Bastrop, Louisiana facility;

              (4)  Series 1999-IV bonds in the amount of $1,800,000.00 will
                   be secured by a first and superior lien against the
                   property comprising the Natchitoches, Louisiana facility;
                   and

              (5)  Series 1999-V bonds in the amount of $1,800,000.00 will be
                   secured by a first and superior lien against the property
                   comprising the Farmerville, Louisiana facility.

Futhermore, issuer pledges the first revenues and receipts from each of
the above described properties and facilities to secure the payment of the
bonds.  Such revenues shall be first applied to the payment of the bonds
the proceeds of which were used to obtain or construct the facility or
property producing such revenues and receipts and thereafter to the payment
of the remaining bonds; first to any other bonds the payment of which is
in default and if none, or thereafter, to the payment of such other bonds
as the Trustee, in the Trustee's discretion, may select.
    

Notwithstanding the above, the Bonds are cross-collateralized to the
extent and at the option of Trustee as provided in Paragraph VIII(B) (5) 
hereof.

          (C)  Hereinafter the phrase "Reimbursement Lien" will be used to
identify a lien against the Property in favor of Trustee securing Trustee's
right to reimbursement for its own or borrowed funds advanced or expended,
said Reimbursement Lien being likewise secured by the Property but being
superior to the Lien securing the Bondholders until such funds advanced or
expended are repaid in full.  All such advances and expenditures secured by
the Reimbursement Lien shall, subject to Article XVIII, bear interest at the 
rate equal to two (2%) percent per annum in excess of the "Prime Rate" 
quoted daily in the money rate column of the Wall Street Journal as said 
note may from day to day in Trustee's sole discretion be adjusted upward 
and downward.  All such principal and interest accrued and/or collected 
by Trustee in reimbursement from Issuer shall be Trustee's sole property.

                                 Trust Indenture
                                  Page 3 of 51

                                      IV.

                         DISBURSEMENT OF BOND PROCEEDS

          (A)  As the Bonds are sold (or if the Bond proceeds are placed in
an escrow account to be released to Trustee only after the conditions of the
escrow agreement have been met), the proceeds from the sale of the Bonds
shall be delivered to Trustee to be deposited into a Bond Proceeds Account in 
the name and under the exclusive control of Trustee in a depository selected 
by Trustee, including its own commercial banking division.  Trustee shall 
disburse the Bond proceeds in accordance with the provisions of paragraph 
(B) below.

          (B)  Out of the proceeds from the sale of the Bonds, Trustee shall
first pay the following items in the order and preference listed:

               (1)  The Series 1999-I Bonds (being used for the Minden,
Louisiana project) as follows:

                    (a)  The Dealer's fee, commissions and related financing
costs due the broker/dealer assisting Issuer in the sale of the Bonds
(hereinafter called "Broker") under the terms of a written agreement between
Issuer and Broker.

                    (b)  The reimbursement to Trustee of any expenses incurred
by Trustee including attorney's fees incurred in the examination by its legal
counsel of all documents required to issue the Bonds.

                    (c)  The establishment of a First Six Month Operating
Fund Payments Reserve in the amount of $90,000.00 to be used to pay the
sinking fund payments during the first six months of the project.

                    (d)  The principal and interest payable by Issuer upon
promissory notes or other obligations of Issuer or others secured by existing
liens upon the Property, including any interim construction loans secured by
an equal parity lien with the bonds. Upon payment of such obligations, Trustee
shall be subrogated to the rights of the prior owners thereof.

                    (e)  The payment of remaining costs of construction.

                               Trust Indenture
                                Page 4 of 51

<PAGE>
                    (f)  To reimburse Issuer pre-opening costs not to exceed
$75,000.00.

                    (g)  To the Bond Reserve Account in the amount of
$140,000.00 for a period of time as disclosed in the offering circular
pursuant to which the bonds were sold.

                    (h)  After the payment of the foregoing, the Trustee
shall, subject to statutory retainage, disburse the funds remaining in
Issuer's Bond Proceeds Account (hereinafter called the "Net Bond Proceeds")
for the remaining purposes of the Bond offering as set forth and described in
the prospectus or offering circular used in connection with the Bond offering,
if any, and the balance to the Issuer; provided, that in the event of any
conflict in this regard between the terms of said prospectus or offering
circular and this Trust Indenture, this Trust Indenture shall be deemed to
control.

               (2)  The Series 1999-II Bonds (being used for the Sedona,
Arizona as follows:

                    (a)  The Dealer's fee, commissions and related financing
costs due the broker/dealer assisting Issuer in the sale of the Bonds
(hereinafter called "Broker") under the terms of a written agreement between
Issuer and Broker.

                    (b)  The reimbursement to Trustee of any expenses
incurred by Trustee, including attorney's fees incurred in the examination by
its legal counsel of all documents required to issue the Bonds.

                    (c)  The establishment of a First Six Month Operating
Fund Payments Reserve in the amount of $125,000.00 to be used to pay the
sinking fund payments during the first six months of the project.

                    (d)  The principal and interest payable by Issuer upon
promissory notes or other obligations of Issuer or others secured by existing
liens upon the Property, including any interim loan secured by an equal parity
lien with the bonds owing to Church Loans & Investments Trust.  Upon payment 
of such obligations, Trustee shall be subrogated to the rights of the 
prior owners thereof.

                    (e)  The payment of a line of credit in the amount of
$189,000.00 used for interim loan interest costs and renovations.

                                 Trust Indenture
                                  Page 5 of 51
<PAGE>

                    (f)  After the payment of the foregoing, the Trustee
shall, subject to statutory retainage, disburse the funds remaining in
Issuer's Bond Proceeds Account (hereinafter called the "Net Bond Proceeds")
for the remaining purposes of the Bond offering as set forth and described in
the prospectus or offering circular used in connection with the Bond offering,
if any, and the balance to the Issuer; provided, that in the event of any
conflict in this regard between the terms of said prospectus or offering
circular and this Trust Indenture, this Trust Indenture shall be deemed to
control.

               (3)  The Series 1999-III Bonds (being used for the Bastrop,
Louisiana project) as follows:

                    (a)  The Dealer's fee, commissions and related financing
costs due the broker/dealer assisting Issuer in the sale of the Bonds
(hereinafter called "Broker") under the terms of a written agreement between
Issuer and Broker.
 
                    (b)  The reimbursement to Trustee of any expenses incurred
by Trustee, including attorney's fees incurred in the examination by its legal
counsel of all documents required to issue the Bonds.

                    (c)  The establishment of a First Six Month Operating Fund
Payments Reserve in the amount of $90,000.00 to be used to pay the sinking
fund payments during the first six months of the project.

                    (d)  The principal and interest payable by Issuer upon
promissory notes or other obligations of Issuer or others secured by existing
liens upon the Property, including any interim construction loans secured by
an equal parity lien with the bonds. Upon payment of such obligations,
Trustee shall be subrogated to the rights of the prior owners thereof.

                    (e)  The payment of remaining costs of construction.

                    (f)  To reimburse Issuer pre-opening costs not to exceed
$75,000.00.

                    (g)  To the Bond Reserve Account in the amount of
$140,000.00 for a period of time as disclosed in the offering circular
pursuant to which the bonds were sold.

                                 Trust Indenture
                                   Page 6 of 51

<PAGE>

                    (h)  After the payment of the foregoing, the Trustee
shall, subject to statutory retainage, disburse the funds remaining in
Issuer's Bond Proceeds Account (hereinafter called the "Net Bond Proceeds")
for the remaining purposes of the Bond offering as set forth and described in
the prospectus or offering circular used in connection with the Bond offering,
if any, and the balance to the Issuer; provided, that in the event of any
conflict in this regard between the terms of said prospectus or offering
circular and this Trust Indenture, this Trust Indenture shall be deemed to
control.

               (4)  The Series 1999-IV bonds (being used for the Natchitoches,
Louisiana Project) as follows:

                    (a)  The Dealer's fee, commissions and related financing
costs due the broker/dealer assisting Issuer in the sale of the Bonds
(hereinafter called "Broker") under the terms of a written agreement between
Issuer and Broker.

                    (b)  The reimbursement to Trustee of any expenses
incurred by Trustee, including attorney's fees incurred in the examination by
its legal counsel of all documents required to issue the Bonds.

                    (c)  The establishment of a First Six Month Operating
Fund Payments Reserve in the amount of $90,000.00 to be used to pay the
sinking fund payments during the first six months of the project.

                    (d)  The principal and interest payable by Issuer upon
promissory notes or other obligations of Issuer or others secured by existing
liens upon the Property, including any interim construction loans secured by
an equal parity lien with the bonds.  Upon payment of such obligations, Trustee
shall be subrogated to the rights of the prior owners thereof.

                    (e)  The payment of remaining costs of construction.

                    (f)  To reimburse Issuer pre-opening costs not to exceed
$75,000.00.

                    (g)  To the Bond Reserve Account in the amount of
$140,000.00 for a period of time as disclosed in the offering circular
pursuant to which the bonds were sold.

                              Trust Indenture
                               Page 7 of 51

<PAGE>

                    (h)  After the payment of the foregoing, the Trustee
shall, subject to statutory retainage, disburse the funds remaining in
Issuer's Bond Proceeds Account (hereinafter called the "Net Bond Proceeds")
for the remaining purposes of the Bond offering as set forth and described in
the prospectus or offering circular used in connection with the Bond offering,
if any, and the balance to the Issuer; provided, that in the event of any
conflict in this regard between the terms of said prospectus or offering
circular  and this Trust Indenture, this Trust Indenture shall be deemed to
control.

               (5)  The Series 1999-V bonds (being used for the Farmerville,
Louisiana Project) as follows:

                    (a)  The Dealer's fee, commissions and related financing
costs due the broker/dealer assisting Issuer in the sale of the Bonds
(hereinafter called "Broker") under the terms of a written agreement between
Issuer and Broker.

                    (b)  The reimbursement to Trustee of any expenses
incurred by Trustee, including attorney's fees incurred in the examination by
its legal counsel of all documents required to issue the Bonds.
                         
                    (c)  The establishment of a First Six Month Operating
Fund Payments Reserve in the amount of $90,000.00 to be used to pay the
sinking fund payments during the first six months of the project.

                    (d)  The principal and interest payable by Issuer upon
promissory notes or other obligations of Issuer or others secured by
existing liens upon the Property, including any interim construction loans
secured by an equal parity lien with the bonds. Upon payment of such
obligations, Trustee shall be subrogated to the rights of the prior owners
thereof.

                    (e)  The payment of remaining costs of construction.

                    (f)  To reimburse Issuer pre-opening costs not to exceed
$75,000.00.

                    (g)  To the Bond Reserve Account in the amount of
$140,000.00 for a period of time as disclosed in the offering circular
pursuant to which the bonds were sold.

                               Trust Indenture
                                Page 8 of 51
<PAGE>

                    (h)  After the payment of the foregoing, the Trustee
shall, subject to statutory retainage, disburse the funds remaining in
Issuer's Bond Proceeds Account (hereinafter called the "Net Bond Proceeds")
for the remaining purposes of the Bond offering as set forth and described
in the prospectus or offering circular used in connection with the Bond
offering, if any, and the balance to the Issuer; provided, that in the event
of any conflict in this regard between the terms of said prospectus or
offering circular and this Trust Indenture, this Trust Indenture shall be
deemed to control.

          (C)  The disbursement by Trustee of the Net Bond Proceeds from
Issuer's Bond Proceeds Account shall be subject to and in accordance with the
following provisions:

               (1)  Issuer shall furnish to Trustee at Issuer's expense and
Trustee's election an attorney's title opinion or a mortgagee's title policy
in favor of Trustee reflecting that Trustee holds the Lien on the Property 
as trustee for the benefit of the Bondholders, subject to no prior liens 
or encumbrances other than those agreed upon in writing between Issuer 
and Trustee.

               (2)  If Issuer is remodeling and/or constructing new
improvements with all or any portion of the Net Bond Proceeds, Issuer shall
file with Trustee a written estimate of the cost of such construction, and
Issuer shall provide builder's risk insurance during the period of
construction with loss payable clause in favor of Trustee.

                    (a)  If Issuer enters into a contract for such
construction which provides for (or if Issuer later determines such
construction will actually result in) a total cost greater than the Net Bond
Proceeds, Issuer will promptly notify Trustee of such fact.

                    (b)  Should Trustee be so advised or determine in its
sole discretion that the Net Bond Proceeds will be insufficient to complete
the contemplated use thereof, Trustee shall not be required to disburse any
funds from Issuer's Bond Proceeds Account until such time as Issuer
demonstrates to Trustee's satisfaction that the amount necessary for
completion of the project as originally contemplated is equal to or less than
the Net Bond Proceeds.

                    (c)  Provided that, notwithstanding the foregoing,
Trustee may make such construction and/or purchase disbursements from the
Net Bond Proceeds as it deems in its sole

                              Trust Indenture
                               Page 9 of 51

<PAGE>

discretion to be in the best collective interest of the Bondholders.

               (3)  Together with such supporting photographs and contractor's
and architect's affidavits and other information and material as Trustee may
from time to time require, Trustee shall be furnished an affidavit which
shall be signed and approved by an authorized representative of Issuer,
showing the estimate of the improvements completed in accordance with the
plans and specifications up to the date of such affidavit.

                    (a)  Such affidavit shall be accompanied by Issuer's duly
executed written request for Trustee to make a construction payment, whereupon
Trustee is authorized to pay out of Issuer's Bond Proceeds Account the amount
of the estimate shown to be due for such labor performed or materials
furnshed or such other percentage of such estimate, less any applicable
retainage.

                    (b)  When the representative of Issuer certifies that all
improvements have been completed in accordance with the plans and
specifications therfor and have been accepted by Issuer, Trustee is authorized
to pay out of Issuer's Bond Proceeds Account the final balance shown by the
affidavit to be due and owing.

                    (c)  Disbursements may be made to the contractor and/or
Issuer, as Trustee may determine to be in the best interest of the Bondholders.

               (4)  Trustee shall be subrogated to the rights of all
laborers', materialmen's and contractors' liens which it may reduce or
discharge by such payments, and the acceptance of any such payments shall be
binding and conclusive upon the recipients and Issuer as to such rights of
Trustee.

               (5)  If Issuer is purchasing real property with all or any
portion of the proceeds from the sale of such Bonds, Trustee shall, upon like
certification, disburse such funds as are necessary to close such purchase,
provided that such purchased real property shall be subjected to and become a
part of the Lien and any mortgage or deed of trust upon the Property, as
evidenced at Trustee's election and at Issuer's sole expense by an attorney's
title opinion or a mortgagee's title policy in favor of Trustee reflecting
no liens or encumbrances prior to the Lien other than as agreed upon in
writing between Issuer and Trustee.

                                  Trust Indenture
                                   Page 10 of 51
<PAGE>

          (D)  Any funds remaining in Issuer's Bond Proceeds Account after all
the aforesaid payments, if not usable in further improvement of the Property, 
shall in the sole discretion of Trustee be distributed to Issuer, or may 
be retained by Trustee in the Bond Proceeds Account until so usable or 
until such remaining funds, together with any additional funds delivered 
to Trustee under the provisions of Article IX hereof, are used to redeem 
Bonds.

          (E)  If for any reason other than the gross negligence or willful
misconduct of Trustee, more funds are disbursed from the Bond Proceeds
Account for the items listed in this Article IV than are deposited into said
Account:

               (1)  Trustee shall promptly upon discovery thereof notify
Issuer of such fact by furnishing a statement showing how said overexpenditure
occurred;

               (2)  Within thirty (30) days of the receipt of such notice,
Issuer shall remit to Trustee funds sufficient to cover the overexpenditure;
and

               (3)  Until such time, Trustee shall have its Reimbursement
Lien therefor.

          (F)  If after receipt by Trustee of the proceeds from the sale of
all or any portion of Issuer's Bonds, Issuer abandons or for any reason is 
legally restrained or prohibited from undertaking or proceeding with the 
purposes for which such Bonds were issued or any series of Bonds:

               (1)  Before any disbursements are made by Trustee therefrom,
Issuer shall be obligated to pay and agrees promptly to pay all dealer's fees
due and expenses the broker/dealer assisting Issuer in the sale of the bonds
and any expenses incurred by the Trustee, including attorney's fees, in
regard to the offering, and Trustee shall return the gross bond proceeds to
the holders of such Bonds in full payment and redemption thereof.

               (2)  After any disbursements have been made therefrom in good
faith by Trustee, the provisions of subparagraphs IV(B), (C), (D), (E) and
this subparagraph (F) shall then be applicable to the disbursement and
return of the excess funds remaining, if any.

               In neither event shall the Bondholders be entitled, in
addition to the principal so returned after payment of such

                                  Trust Indenture
                                   Page 11 of 51
<PAGE>

costs and expenses, to interest on such principal.  Return of such principal
to the Bondholders, net of any applicable expenses, shall operate as a
complete discharge of the Trustee; and Issuer hereby indemnities and
agrees to hold Trustee from any and all claims therefor, including all
costs of maintaining a legal defense.

                                      V.
 
                               PAYMENT OF BONDS

          (A)  Issuer shall pay directly and in the order and preference
listed:
               (1)  All expenses incurred by Broker and any escrow agent in
connection with the escrowing of the Bond proceeds;

               (2)  The charges of any depository bank selected by Trustee;

               (3)  The service charges and fees of Trustee described in
Article XX; and

               (4)  The Sinking Fund Account maintained by Trustee for
payment of the principal and interest on the Bonds as such indebtedness
matures on successive Bondholder payment dates.

          (B)  Issuer shall remit to Trustee amounts (hereinafter
collectively referred to as "Sinking Fund Payments") as set forth in the
Schedule of Payments set forth in the Offering Circular pursuant to which
the bonds were sold and a copy of which said schedule may also be attached
hereto, and if so, as EXHIBIT "C", which said amounts, if timely paid, will
accumulate to be sufficient on each Bondholder payment date to pay the
following in the order and preference listed:

               (1)  Any unpaid charges of the depository bank;

               (2)  Any unpaid Trustee, Registrar and Paying Agent fees and
charges and any other compensation, repayment or reimbursement payable to
Trustee hereunder; and

               (3)  The installments of principal and interest on all Bonds
then due for payment.

          (C)  Issuer shall deliver to Trustee its required Sinking Fund
Payments to be deposited into a Sinking Fund Account in the

                                  Trust Indenture
                                   Page 12 of 51
<PAGE>

name of and under the exclusive control of Trustee in a depository or
depositories selected by Trustee, including its own commercial banking
division.  Trustee shall cause disbursement of the sinking funds for the
purpose of paying the items described above and such other items as are
expressly provided to be paid from the Sinking Fund Account by other
provisions of this Trust Indenture.  Issuer shall remit the Sinking Fund
Payments to Trustee by one of the following exclusive methods:

               (1)  Monthly installments to be transmitted electronically
through the Automated Clearing House ("ACH") network; or

               (2)  Monthly installments to be paid by check or bank draft.

          (D)  In the event Issuer defaults in the payment of the principal
and/or interest upon any outstanding Bond(s) issued hereunder or any of the
other requirements of this Trust Indenture, and Trustee consequently resorts 
to its remedies, Issuer hereby agrees to pay the reasonable costs of cure, 
collection and/or foreclosure upon the Property, including without limitation 
court costs, the fees of attorneys, legal stenographers, expert witnesses, 
appraisers, surveyors and realtors, the travel expenses of such persons 
and Trustee's own personnel and the costs of preserving, maintaining, 
insuring and paying taxes on the Property; and Trustee shall have its 
Reimbursement Lien therefor.

          (E)  Issuer agrees to pay the required installments into the
Sinking Fund Account as required herein before it disburses funds for any
other purposes whatsoever.

               (1)  To further secure the timely payment of the sinking fund
installments and Issuer's other obligations hereunder, Issuer hereby
unconditionally assigns, sets over, and pledges its first revenues from any
and all sources.

               (2)  So long as the sinking fund installments and other
expenditures required of Issuer are promptly and properly made, the first
revenues received by Issuer shall be handled by Issuer without any
interference by Trustee; but should Issuer fail to make the required sinking
fund installments, then Trustee may elect to demand payment to it of Issuer's
first revenues; and after receipt of such written demand Issuer shall,
promptly and without contest, deliver all of its receipts directly to Trustee
until the Sinking Fund Account delinquency is remedied, after which Issuer
may again deal with its receipts as before such default.

                                  Trust Indenture
                                   Page 13 of 51
<PAGE>
   
               (3)  In the event that issuer shall default in the payment
of any required sinking fund payment and/or any payment of principal or
interest upon any outstanding Bond(s), then Trustee shall apply any revenues
and receipts received by Trustee, first, to the payment of the bonds the
proceeds of which were used to construct or obtain the facility from which
the revenues or receipts were received; second, to the payment of any
other bonds the payment of which are then in default; and, third, as the
Trustee may determine, in the Trustee's sole discretion.
    
          (F)  Any balance remaining in the Sinking Fund Account shall be
paid to Issuer whenever (i) all matured principal and interest (including
any unforgiven penalty interest) on the Bonds has been paid in full or
provision for such payment satisfactory to Trustee has been made, (ii) all
obligations, expenses, fees, costs and charges of Trustee, Paying Agent,
Registrar and all depositories incurred hereunder have been paid, and (iii)
Issuer is current in its installments required to be paid into the Sinking
Fund Account.

          (G)  In regard to the Series 1999-I, 1999-III, 1999-IV and 1999-V
offerings, Issuer agrees to maintain with the Trustee a Bond Reserve account
funded in the amounts set forth above for the periods disclosed in the
offering circular pursuant to which the bonds were sold, which shall be
for the purpose of providing for, in part, the debt service requirements
to pay the principal and interest due on any semiannual payment date of
the bonds herein authorized. Such account shall be held, administered and
distributed as follows:

               (1)  The Issuer shall fund from the proceeds of the sale of
the bonds and the Trustee will accept and maintain in the Bond Reserve
Account (hereinafter referred to as the "Reserve Account") the applicable
amounts as set forth above in Article IV pursuant to the terms and conditions
hereof.

               (2)  During the applicable period of the Reserve Account, the
Reserve Account shall be applied only to the payment of principal and
interest on the bonds in the event that as of a semiannual payment date the
Issuer has failed to deposit with the Trustee in the Sinking Fund Account
sufficient sums to enable the Trustee to pay the principal and interest due
as of such payment date.  In the event that as of a certain semiannual
payment date the Issuer has not deposited sufficient sums with the Trustee to 
pay the principal and interest then due, as defined in the Trust Indenture, 
but the total bonds owing have not been accelerated, then Trustee shall 
apply, to the extent available, funds from the


                                  Trust Indenture
                                   Page 14 of 51
<PAGE>

Reserve Account to the payment of the principal and interest then owing on
the bonds as of such payment date.

               (3)  In the event that there are not sufficient funds in the
Reserve Account to remedy any existing default in the payment of the sinking
fund payments required to pay the bonds and as a result, the total amount
owing on the bonds or a series of bonds has been accelerated, then the funds
held in the Reserve Account shall be held, administered and distributed for
the benefit of all bondholders whose bonds have been accelerated as part of 
the proceeds from the collateral.  No portion of the Reserve Account shall 
inure to or benefit any interim note holder who is in a co-first mortgage 
position with the Trustee, unless and except that the Issuer and the Trustee 
may agree to use funds available in the Reserve Account to pay off any 
such interim lender.

               (4)  Any interest earned on the Reserve Account shall be
retained in the Reserve Account.

               (5)  Provided that the Issuer is current in the payment of its
sinking fund obligation, all funds on hand in the Reserve Account after the
term provided for in the Prospectus for

the maintaining of the applicable Reserve Account ("the term of the Reserve") 
shall be transferred by the Trustee into the Sinking Fund Account to be 
used to pay off existing bonds.  In the event that the Issuer is not current 
in its sinking fund payments as of the date of the termination of the 
term of a Reserve Account, then the Trustee shall continue to hold the 
funds in the Reserve Account pursuant to the terms and conditions hereof 
until the Issuer is current in its sinking fund payments and maintains 
a current status for six (6) consecutive months.

               (6)  In the event that the Trustee uses funds from the Reserve
Account to pay the principal and interest on the bonds due at a particular
paydate, then the Issuer shall pay to the Trustee, within one hundred eighty
(180) days from the date of such paydate, an amount necessary to replenish
such Reserve Account.  Failure to replenish such Reserve Account within such 
one hundred eighty (180) day period shall be an event of default hereunder 
and shall entitle the Trustee to continue to hold such Reserve Account, 
in addition to its other remedies.

               (7)  In addition to the payment of the principal and interest
due the bondholders, Trustee may pay from the Reserve Account before
transferring a Reserve Account to the Sinking Fund Account any and all late
charges, trustees fees, collection charges, attorney's fees and other
out-of-pocket expenses due and

                                  Trust Indenture
                                   Page 15 of 51

<PAGE>

owing to the Trustee or incurred by the Trustee in regard to this issue.

               (8)  Although the Reserve Account is funded by a specific
amount from the proceeds of the four series of bonds issued, the Trustee may
use any amount toward the payment of maturities of any of the five offerings.

          (H)  Issuer agrees to maintain with the Trustee the First Six Month
Operating Fund reserve accounts in the amounts set forth in Article IV above
which shall be for the purpose of providing for the debt service requirements 
to pay the principal and interest due on the first semiannual payment 
date of the bonds herein authorized.  During the applicable period of 
such reserve accounts, monies from such applicable accounts shall be applied 
only to the payment of principal and interest on the bonds in the event 
that as of the first semiannual payment date the Issuer has failed to 
deposit with the Trustee in the Sinking Fund Account sufficient sums to 
enable the Trustee to pay the principal and interest due as of such first 
payment date.  In the event that as of the first semiannual payment date 
the Issuer has not deposited sufficient sums with the Trustee to pay 
the principal and interest then due, as defined in the Trust Indenture, but
the total bonds owing have not been accelerated, then Trustee shall apply,
to the extent available, funds from the applicable account to the payment
of the principal and interest then owing on the bonds as of such payment
date.  In the event that the total amount owing on the bonds or a series of
bonds has been accelerated, then the funds held in such accounts shall be
held, administered and distributed for the benefit of all bondholders
where bonds have been accelerated as part of the proceeds from the
collateral.  No portion of the accounts shall inure to or benefit any interim
note holder who is in a co-first mortgage position with the Trustee, unless
and except that the Issuer and the Trustee may agree to use funds available
in the accounts to pay off any such interim lender.

          Any interest earned on the accounts shall be retained in the
accounts.

          Provided that the Issuer is current in the payment of its sinking
fund obligation, all funds on hand in these accounts after the first six
month payment date shall be disbursed by the Trustee for the purposes and in 
the order set forth for the disbursement of bond proceeds as provided 
in the appropriate provision of Article IV above.

                                  Trust Indenture
                                   Page 16 of 51

<PAGE>
                                      VI.

                 FAILURE TO SURRENDER MATURED BONDS FOR PAYMENT

          As to checks representing payments of principal and/or interest
mailed by Paying Agent to the registered holders of the Bonds which are not
thereafter presented for payment, Trustee shall set aside and retain in a
separate account a sum equal to such maturing installment of principal or
interest.

          (A)  No interest shall accrue or be payable from or after such
payment date either upon such matured installment or such funds in said
separate account.

          (B)  After three (3) years from such separation of funds, any
separated funds remaining unclaimed shall be escheated and delivered by
Trustee to the appropriate state which delivery shall operate as a complete
discharge of Trustee; and Issuer hereby indemnifies and agrees to hold
Trustee harmless from any and all subsequent claims therefor or resulting
therefrom asserted by any Bondholder(s) and/or governmental agency or
agencies, including all costs of maintaining a legal defense.

                                      VII.

                          ISSUER'S COVENANTS REGARDING
                            MAINTENANCE OF PROPERTY
                                  AND STATUS

          (A)  At its own cost and expense, Issuer shall:

               (1)  Obtain and maintain certification from all applicable
authorities, federal, state and local, of Issuer's corporate existence and
exemptions from income tax and from ad valorem taxes on all eligible property,
provide same to Trustee upon request and promptly notify Trustee of any
cancellation or revocation thereof, and pay all license or other fees and
timely make all returns and reports necessary for that purpose;

               (2)  Maintain the Property in good repair and condition;

               (3) Pay or discharge all taxes and assessments and any
mechanics' and materialmen's lien indebtedness that are or may become
payable with respect to the Property as same become due and payable under
any law, ordinance or regulation; and

                                   Trust Indenture
                                    Page 17 of 51
<PAGE>

               (4)  Secure from a reputable insurance company or companies
acceptable to Trustee, and maintain in full force and effect at all times
while any of said Bonds are outstanding, fire and extended coverage insuring
the Property against such losses in an amount at least equal to the balance
outstanding on the outstanding Bonds hereunder, including accrued interest,
and in no event less than eighty (80%) percent of the fair market value 
of the improvements located thereon, which policy or policies shall contain 
a loss payable clause in favor of Trustee and shall be delivered to Trustee 
to be kept by it until the Bonds are paid in full.

                    (a)  In the event of any losses, the proceeds of
insurance paid to Trustee shall be applied: (i) for the replacement and/or
repair of the improvements damaged; (ii) toward the purchase of additional
property, subjected to and become a part of the Lien and any mortgage or deed
of trust upon the Property, as evidenced at Trustee's election and at
Issuer's sole expense by an attorney's title opinion or a mortgagee's title
policy in favor of Trustee reflecting no liens or encumbrances prior to the
Lien other than as agreed upon in writing between Issuer and Trustee; (iii)
for the construction of additional improvements on the Property; and/or (iv)
to call and repay outstanding Bonds in the same manner as partial
prepayments are to be applied under the provisions of Article IX without
prepayment penalty.

                    (b)  Subject to the approval of Trustee, Issuer has the
right to select which of these alternatives it desires to exercise and shall
notify Trustee in writing in advance as to the alternatives selected.

          (B)  In the event that Issuer defaults in its performance of any of
the undertakings set out in paragraph VII(A) above:

               (1)  Trustee is hereby authorized to withdraw funds from
Issuer's Sinking Fund Account and to apply same in curing such default for
the account of Issuer.  Notwithstanding anything herein to the contrary, n
the event there are no funds in Issuer's Sinking Fund Account or same are
insufficient for such purpose, Trustee may in its sole discretion withdraw 
funds from any reserve account held in regard to the applicable facility 
or the Trustee may borrow for and/or advance into the Sinking Fund Account 
such amounts as are required for compliance, secure such loan with or 
be secured for such advance by the Reimbursement Lien, and repay such 
withdrawal, loan or advance, together with interest accruing thereon at 
the Reimbursement Lien rate, from future payments made into Issuer's

                                Trust Indenture
                                 Page 18 of 51
<PAGE>

Sinking Fund Account; provided, that Trustee shall never, under any
circumstances whatsoever, be obligated to borrow for or advance funds to
or for Issuer's account.

               (2)  Issuer shall be obligated to immediately restore the
proper balance of its Sinking Fund Account by prompt payment of the amount so
withdrawn and expended.

               (3)  The time, amount and nature of such withdrawal and
expenditure by Trustee shall be fully established by a written notice from
Trustee to Issuer of such actions by Trustee.  The exercise of this right of
withdrawal and expenditure by Trustee, however, shall not be considered or
constitute a waiver of Trustee's cumulative right hereinafter set out to
declare the entire indebtedness represented by such Bonds to be and become
due and payable at once by reason of such default on the part of Issuer.

          (C)  Issuer covenants that it will not merge or consolidate with or
into any other organization or corporation unless Issuer is the surviving
corporation or the surviving corporation assumes all obligations of Issuer
under this Indenture.  So long as any Bonds are outstanding, Issuer shall not
merge or consolidate with any other organization without the prior written
consent of Trustee.  Issuer further covenants that it will not sell, lease
or otherwise dispose of all or substantially all of its properties as an 
entirety.

          (D)  Issuer covenants that so long as any Bonds are outstanding and
unpaid to the extent of its financial dealings or transactions in relation to 
its business and the revenues derived therefrom, Issuer will keep or cause 
to be kept proper books of record and account.  Such books shall at all 
times be open to the inspection of such accountants or other agencies 
as Trustee may from time to time designate.  In addition, Issuer shall 
provide Trustee upon request with financial statements within ninety (90) 
days of the close of Issuer's fiscal year.

 
                                    VIII.

                            DEFAULT AND REMEDIES

   
          (A)  For purposes hereof, any one or more of the following by
Issuer shall constitute an event of default in regard to the Series of Bonds
to which such default should occur:
    

                               Trust Indenture
                                Page 19 of 51
<PAGE>
   
               (1)  Failure or refusal to pay when due the principal and/or
interest on any of the Bonds in such Series;

               (2)  Failure or refusal to timely pay into the Sinking Fund
Account any installments required to pay any of the Bonds in such Series;

               (3)  Failure or refusal to pay when due any taxes, assessments,
insurance, claims, liens or encumbrances upon the Property securing the Bonds
of such Series, or to maintain the Property in good repair; or to cure the
breach of any other covenant set forth in Article VII as to such Series of
Bonds;

               (4)  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
incurred in regard to such Series;
    
               (5)  Failure or refusal, upon any written request of Trustee,
(i) to furnish Trustee with such insurance policies, financial reports and
information concerning Issuer as may be reasonably required by Trustee, or
(ii) to grant unto Trustee, its agents, accountants and attorneys access
during normal business hours to Issuer's offices for the purpose of examining 
and, within reasonable limits, photocopying such records.

               (6)  Making an assignment for the benefit of creditors; or
should a receiver, liquidator, or trustee be appointed to assist in the
payment of Issuer's debt; or should any petition for the bankruptcy,
reorganization, or arrangement of Issuer be filed; or should Issuer be
liquidated or dissolved, or its charter expire or be revoked;

          (B)  Should an event of default occur, Issuer expressly hereby
waives: demand and presentment for payment, notice of default and of intent
to accelerate and of acceleration, and protest, notice of protest, presentment
and notice of dishonor.  Trustee shall be entitled to exercise the following 
remedies which shall be cumulative and not exclusive; and the waiver or 
forbearance by Trustee, whether mandatory or discretionary, as to any 
one or more events of default shall not under any circumstances be deemed 
or construed as: (i) a waiver or estoppel as to any subsequent event of 
default, (ii) impairing any rights or remedies consequent thereon, or 
(iii) establishing a course of dealing with Issuer:
   
               (1)  Should the default continue for a period of thirty (30)
days, Trustee may, or Trustee shall upon the receipt of

                               Trust Indenture
                                Page 20 of 51
<PAGE>

(i) written request from the registered holders of twenty-five (25%)
percent in principal amount of the Bonds then outstanding and unpaid and
(ii) satisfactory proof of indemnity, declare to be immediately due and
payable the principal balance of all unpaid Bonds of such Series of Bonds
then in default together with all accrued interest thereon and all such
loans, advances, taxes, assessments and insurance monies unpaid applicable
to such Series then in default.  This provision, however, is subject to the
condition that if at any time after the principal of said Bonds shall have
been so declared due and payable, and before any sale of the Property
shall have been made, all defaults under this Trust Indenture have been
cured and all expenses incurred by Trustee in any attempted correction of
such default and acceleration of such indebtedness have been fully paid or
reimbursed by Issuer, then Trustee shall waive such default and its
consequences.

               (2)  Should the default continue for a period of thirty (30)
days, upon demand of Trustee, Issuer shall forthwith peaceably surrender the
Property securing the payment of the Series of Bonds then in default and so
accelerated to Trustee, and it shall be lawful for Trustee by such officers,
agents, servants and employees as it may appoint, (i) to take possession of
the Property (with the relevant books, papers and accounts of Issuer), to 
lock-out Issuer's employees and agents and/or to hold, operate and manage 
such Property, any or all without having thereby committed trespass or 
violated any statute otherwise applicable (which claim(s) Issuer expressly 
hereby waives), (ii) to pay taxes, insurance and assessments thereon, (iii)
to make such repairs, alterations, additions, and improvements thereto as
Trustee in its sole discretion deems necessary; and (iv) to receive the
rents, income, issues and profits therefrom and out of them to pay all
proper costs and expenses of so taking, holding and managing such Property,
including without limitation reasonable compensation to and expenses of
Trustee, its agents, employees and counsel, for which Trustee shall have
its Reimbursement Lien.  The remainder of the monies so received by
Trustee, if any, shall be utilized to pay interest and principal on the
Bonds.  Provided, however, that it shall not be obligatory upon Trustee to
take such possession in the event of default.

               (3)  Should the default continue for a period of thirty (30)
days, Trustee may, or Trustee shall upon receipt of (i) written request from
the registered holders of twenty-five (25%) percent in principal amount of
the Bonds outstanding and unpaid and (ii) satisfactory proof of indemnity,
proceed to sell the Property securing the Series of Bonds then in default,
in one or more parcels, as provided by law for foreclosure under the terms
and

                               Trust Indenture
                                Page 21 of 51

<PAGE>

provisions of the Lien.  Anyone may bid and/or purchase at such sale,
including Trustee or any Bondholder.
    
               (4)  Should the default continue for a period of thirty (30)
days, Trustee may, with or without entry upon the Property as hereinbefore
provided, proceed by suit or suits at law or in equity or by any other
appropriate remedy:

                    (a)  To recover all payments of principal, interest and
other sums which are due but have not been paid;
   
                    (b)  To recover the entire principal sum of all Bonds
then outstanding which are then in default together with all accrued
interest thereon (irrespective of whether the principal and/or interest of
such Bonds shall then be due and payable as therein expressed and
irrespective of whether Trustee shall have made any demand on Issuer for
the payment of overdue principal and/or interest;

                    (c)  To enforce payment of the Bonds then in default;
and/or

                    (d)  To foreclose the Lien and to sell the Property
securing the Bonds then in default under the judgment or decree of a court
or courts of competent jurisdiction.

It shall be obligatory upon Trustee to take action either by such proceedings 
or by the exercise of its powers with respect to entry or sale as it in 
its sole discretion may determine, upon being requested so to do in writing
by the holders of twenty-five (25%) percent in principal amount of the
Bonds then in default which are then outstanding and unpaid and upon
receipt of satisfactory indemnity.

               (5)  Notwithstanding anything herein to the contrary, in
the event that the Issuer is in default in the payment of the principal and/
or interest on one or more series of the Bonds, but not all of the series
of the Bonds, or the Issuer is in default in the timely payment of the
installments to the Sinking Fund Account required on one or more series of
the Bonds, but not all of the series of the Bonds and should such default
continue for a period of thirty (30) days, and as a result thereof, the
Trustee has declared to be immediately due and payable the principal balance
and accrued interest of only the unpaid Bonds in the Series in default and
if the Issuer then fails to pay said amount, then the Trustee may proceed
to foreclose the lien against the property applicable to the defaulted
Series of Bonds.  In such event, the

                               Trust Indenture
                                Page 22 of 51
<PAGE>

proceeds from the sale of the property so foreclosed, after the payment of
all expenses and amounts due the Trustees, shall be first applied to the
payment of the bonds in the series secured by a superior mortgage against
the property so foreclosed as set forth in paragraph III. (B) of this
Indenture.  If there remains a deficiency in the payment of the Series of
Bonds in default, then the Trustee may declare to be immediately due and
payable the principal balance due and accrued interest of any or all of the
unpaid Bonds of any or all of the remaining Series issued by the Issuer
pursuant to this Trust Indenture and any supplement hereto and if the
Issuer then fails to pay said amount, the Trustee then may proceed to
exercise any remedy provided for herein or in the mortgage securing the
Bonds, including a foreclosure of the lien securing the then accelerated
and unpaid Bonds.   Upon the foreclosure of any property securing a Series
of Bonds, the proceeds received from any such foreclosure, after the payment
of all expenses and amounts due the Trustee, shall be applied first to the
payment of the Bonds secured by a superior mortgage against the property so
foreclosed as set forth in paragraph III. (B) of this Indenture; and,
secondly, to the payment of any other bonds, then in default; and,
thereafter, as the Trustee may determine, in the Trustee's discretion.
    
               The rights contained herein, however, shall not prohibit the
Trustee from releasing any lien against any property upon the full payment of 
the series of bonds secured by said property.

               (6)  Trustee may in good faith, if it deems such to be in the
best collective interest of the Bondholders, agree with Issuer upon a
temporarily reduced level of performance and/or payments into the Sinking
Fund Account, during which time Trustee will forbear from resorting to other
remedies even though Issuer continues in formal default; provided that such
forbearance agreement shall immediately be terminated upon Trustee's receipt
of written request from the registered holders of twenty-five percent (25%)
in principal amount of the Bonds then outstanding and unpaid directing Trustee
to resort to any other remedy.

               (7)  Upon a filing of a bill in equity or other commencement
of judicial proceedings to enforce the rights of Trustee on behalf of the
Bondholders, Trustee, as a matter of right and without regard to the
sufficiency of the security, shall be entitled at its sole election to the
appointment (immediately and without notice to Issuer, which is hereby waived)
of a receiver of the Property and of the income, rents, issues and profits
thereof pending such proceedings, with such powers as may be required to

                               Trust Indenture
                                Page 23 of 51

<PAGE>

protect the interest of the Bondholders as the court making such
appointment shall confer.

               (8)  In case of the pendency of any receivership, insolvency,
liquidation, bankruptcy, reorganization, arrangement, adjustment, composition
or other judicial proceeding relative to Issuer, or of any other obligor
upon the Bonds or the Property or of such other obligor or their creditors,
Trustee (irrespective of whether the principal and/or interest of the Bonds
shall then be due and payable as therein expressed or by declaration or
otherwise,  and irrespective of whether Trustee shall have made any demand
on Issuer for the payment of overdue principal and/or interest) shall be
entitled and empowered, by intervention in such proceeding or otherwise:
(i) to represent the interests of the Bondholders as a class in any such
judicial proceedings; (ii) to file and prove a claim for the whole amount of
principal and interest owing and unpaid in respect of the Bonds and to file
such other papers or documents as may be necessary or advisable in order to 
have the claims of Trustee (including any claim for the reasonable
compensation, expenses, disbursements and advances of Trustee, its agents,
employees and counsel) and of the Bondholders allowed in such judicial
proceedings; and (iii) to collect and receive monies or other property payable
or deliverable on any such claims and to distribute the same.  Any receiver,
assignee, trustee, liquidator, sequestrator (or other similar official) in
any such judicial proceeding is hereby authorized by each Bondholder to make
such payments to Trustee, and in the event that Trustee shall consent to the 
making of such payments directly to the Bondholders, to pay to Trustee 
any amount due to it for the reasonable compensation, expenses, disbursements
and advances due Trustee, its agents, employees and counsel, and any other 
amount due Trustee hereunder.  Nothing herein contained shall be deemed 
to authorize Trustee to authorize or consent to or accept or adopt on 
behalf of any Bondholder any plan of reorganization, arrangement, adjustment 
or compensation affecting the Bonds or the rights of any Bondholder 
thereof, or to authorize Trustee to vote in respect of the claim of any 
Bondholder in any such proceeding.

               (9)  In the event Trustee determines in good faith that Issuer
and any other actual or potential obligor(s) upon the Bonds (e.g., obligor's
personnel and members of its governing body in the event of defalcation, fraud
or other malfeasance) have no other material assets worth more than the
costs and expenses of obtaining and executing upon any judgment which might 
result from a foreclosure sale of the Property and/or a suit for damages, 
each Bondholder hereby expressly authorizes Trustee to bid on the Property 
at any foreclosure sale the total amount of indebtedness

                               Trust Indenture
                                Page 24 of 51
<PAGE>

then secured by the Lien, in full and complete discharge of the liability
of Issuer and any such obligor(s) upon the Bonds; and Trustee shall
thereby be relieved of any duty whatsoever to pursue a deficiency against
Issuer or any person.  This clause shall under no circumstances be
construed as limiting the liability of Issuer and/or its principals or
sureties to the collateral or otherwise waiving personal recourse against
such persons should Trustee elect to pursue same.

          (C)  It is the intention of Issuer, the Bondholders and Trustee to
create hereby an express trust as defined by the Arizona Trust Statutes and
to which said Arizona Trust Statutes are applicable as they now exists or 
may hereafter be amended; and to that end legal ownership of the collective 
rights and choses in action created hereunder is vested in Trustee for 
the equitable benefit of the Bondholders, including the rights to repayment 
and to proceed against any and all collateral securing same and any and 
all persons liable therefor, of which the bonds are only an indicia of 
each individual Bondholder's equitable ownership.  All rights of action 
and claims under this Trust Indenture or the Bonds may be prosecuted and 
enforced by Trustee as legal owner thereof without the possession of any 
of the Bonds or the production thereof in any proceeding relating thereto; 
and any such proceeding instituted by Trustee shall be brought in its 
own name as Trustee of this express trust.

          (D)  After the occurrence of any event of default hereunder of
which Trustee has knowledge or is required to notice, Trustee may, but shall
not be obligated to, transmit by mail to all Bondholders, as their names and 
addresses appear in the Bond register, notice of such default and Trustee's 
intentions with respect thereto.  Trustee shall be protected in withholding 
such notice so long as Trustee in good faith determines that the withholding 
of such notice is in the best collective interest of the Bondholders.
   
          (E)  No bondholder individually or as part of group may institute
any proceeding (judicial or otherwise) with respect to the Bonds and/or the 
Indenture or seek any remedy thereunder, unless: (i) such Bondholder(s) 
has notified Trustee of an event of default continuing thirty (30) days 
or more, (ii) the Bondholders of at least twenty-five (25%) percent in 
principal amount of the Bonds then in default which are then outstanding
and unpaid have given written notice to Trustee to institute proceedings
in respect of such event of default, (iii) such Bondholder in subparagraph
(i) and/or Bondholders in subparagraph (ii) have offered in writing and
demonstrated to Trustee's satisfaction the ability to indemnify

                               Trust Indenture
                                Page 25 of 51
<PAGE>

Trustee against the costs Trustee may incur in complying with such request,
and (iv) during the sixty (60) day period following Trustee's receipt of the
notice in subparagraphs (i) - (iii) , Trustee fails to institute a
proceeding or take action as permitted hereunder in respect to such event
of default.
    
          (F)  If, at any Bondholder payment date, Issuer has failed to make
the sinking fund installments required to pay all of the principal and/or 
interest maturing on said date, Trustee shall have the right, among other 
remedies, to authorize and direct the depository bank to stop payment 
on any and all checks therefor which may have been issued by Trustee to 
the Bondholders and which are outstanding at such time even though the 
funds which are on deposit are sufficient to pay some of those checks. 
 When Issuer has deposited with Trustee sums sufficient to permit payment 
in full of all such Bondholders, Trustee's compensation and any reimbursement 
then due, and any charges of the depository bank, Trustee may revoke its 
stop payment instructions and authorize said bank to proceed to honor 
any checks drawn upon such Sinking Fund Account.

          (G)  Notwithstanding any provisions) of the Bonds to the contrary,
should Issuer fail for any reason to timely pay the principal and/or interest
upon the Bonds at the time such payment becomes due, and should Trustee 
elect not to loan or advance the requisite funds and secure same with 
its Reimbursement Lien, Issuer shall pay as a penalty for the benefit 
of the Bondholders additional interest upon the past due principal and/or 
interest of said Bonds at the rate, subject to Article XVIII, equal to 
two (2%) percent per annum in excess of the highest rate of interest payable 
by said Issuer upon the Bonds from and after the date that said indebtedness 
becomes due and payable until such time as said indebtedness is paid in 
full; provided that Trustee may waive such penalty interest for additional 
consideration or if Trustee otherwise determines in its sole discretion 
that to do so is in the best collective interest of the Bondholders.

          (H)  Trustee shall have no duty, obligation or liability under any
circumstances whatsoever to pay any principal and/or interest upon the Bonds
issued hereunder nor to correct or cure any default.  Should Trustee, however,
for any reason pay any principal and/or interest upon said Bonds, whether 
intentionally or inadvertently (excluding only overpayment), or in its 
sole discretion incur any expenses, including without limitation attorney 
fees and other legal costs, in attempting to correct or cure such default
or collect any delinquent payment or foreclose upon the Lien, Trustee
shall have its Reimbursement Lien to secure

                               Trust Indenture
                                Page 26 of 51
<PAGE>

the repayment of such sum advanced or expended to be repayable by Issuer
and otherwise from Issuer's Sinking Fund Account and, to the extent then
necessary, from Issuer's Bond Proceeds Account, anything to the contrary
herein notwithstanding.  In the event of an overpayment to a Bondholder(s),
Trustee shall look to the Bondholder(s) and not Issuer for repayment, but
shall have the right of offset against other funds at any time held for
distribution to such individual overpaid Bondholder(s).
   
          (I)  All moneys received by Trustee pursuant to any right given or
action taken under the provisions of this Article in respect of an event of
default shall, after payment of the costs and expenses of the proceedings
resulting in the collection of such moneys and of the fees, expenses,
liabilities and advances incurred or made by Trustee or at its discretion, be
deposited into the Sinking Fund Account applicable to the Series of Bonds
secured by the superior mortgage against the Property from which such moneys
were derived; and all such moneys in the Sinking Fund Account (other than
moneys for the payment of Bonds which have matured or otherwise become
payable prior to such event of default, which moneys shall be applied to
such payment) shall during the continuance of an event of default be
applied as follows:

               (1)  Unless the principal of all the bonds of such Series
shall have become or shall have been declared due and payable, all such
moneys shall be applied:

                    FIRST -- To the payment in full of all series of interest
                    payments then due on the applicable Series of Bonds, in
                    order of maturity, and if the amount available shall
                    not be sufficient to pay in full the eligible series
                    having the most recent maturity, then to the ratable
                    payment of such series, without other discrimination
                    or privilege; and

                    SECOND -- To the payment in full of all series of
                    principal payments then due on the applicable Series
                    of Bonds, in order of maturity, and if the amount
                    available shall not be sufficient to pay in full the
                    latest series having the most recent maturity, then to
                    the ratable payment of such series, without other
                    discrimination or privilege.

               (2)  If the principal of all of such Series of Bonds shall
have become due or shall have been declared due and payable,

                               Trust Indenture
                                Page 27 of 51
<PAGE>

all such moneys shall be applied to the payment of the principal and interest
then accrued and unpaid upon all unpaid Bonds of such Series, without
preference or priority of principal over interest or of interest over
principal, or of any series or maturity over any other series or maturity,
or of any bond over any other bond, whether simple or compound, ratably,
according to the combined amount respectively due thereon for both
principal and interest, to the persons entitled thereto without any
discrimination or privilege.
    
               Whenever moneys are to be applied pursuant to the provisions
of this paragraph (I), such moneys may be applied at such times and from time 
to time, as Trustee may determine in its sole discretion, having due regard 
to the amount of such moneys available for such application and the likelihood
of additional moneys becoming available for such application in the future. 
Whenever Trustee so applies funds, it shall fix the date (which shall 
be a principal and/or interest payment date unless Trustee in its sole 
discretion deems another date more suitable) upon which such application 
is to be made, and upon such date interest on the amounts of principal 
and interest to be paid on such dates shall cease to accrue.  Trustee 
may give such notice as it deems appropriate of the deposit with it of 
any such moneys and of the fixing of any such date, and Trustee shall 
not be required to make payment to the holder of any unpaid Bond until 
such Bond shall be presented to Trustee for appropriate endorsement or 
cancellation.

               Notwithstanding anything herein to the contrary, in the event
that a Bondholder paydate distribution shall not have been made because of
insufficient funds in Issuer's Sinking Fund Account, should funds thereafter
accumulate in the Sinking Fund Account sufficient to meet such prior
Bondholder payment in whole or in part, Trustee may nonetheless continue to
hold such funds until it is able to make a good faith determination, based
in its sole discretion upon its negotiations with Issuer and its perception
of Issuer's ability to meet Issuer's future obligations hereunder:(i) to
disburse such funds pursuant to subparagraph (I)(1), or (ii) to accelerate the
entire indebtedness effective as of either the date of the event of default
or the Bondholder payment date, as Trustee elects, and later disburse such
funds along with other proceeds pursuant to subparagraph (I)(2).

                               Trust Indenture
                                Page 28 of 51
<PAGE>
                                     IX.

                             PREPAYMENT PRIVILEGES

          (A)  If Issuer is not in default and upon thirty (30) days written
notice from the Issuer to the Trustee, accompanied by payment in full of all 
moneys required to effect the redemption, the Bonds shall be subject to 
redemption at any time in whole or in part (in such manner as the Trustee 
deems appropriate) at the redemption price of 100% of the principal amount 
redeemed plus accrued interest to the redemption date.  Provided that 
the Issuer has made available moneys to effect the redemption, the Trustee 
shall give notice to the bondholders by first class mail at least fifteen 
(15) days prior to the redemption date.  After the redemption date, no 
interest shall accrue on the Bonds.  The Trustee shall pay the principal 
and accrued interest on the Bonds to the holders thereof as soon as practical,
such payment to be made by check mailed by first class mail.  All expenses 
of redemption shall be paid by the Issuer.

          (B)  Except as may be otherwise provided in the prospectus,
offering circular and/or Bonds themselves, there shall be no penalty for
prepayment of all or any portion of the Bonds, but Issuer may be charged a
reasonable fee therefor in addition to and notwithstanding those fees set
forth in Article XX.

          (C)  As to any Bonds called for prepayment which are not presented
to Trustee for payment, Trustee shall set aside and retain in a separate 
account a sum equal to the unpaid principal and accrued interest thereof.

               (1)  No interest shall accrue or be payable from or after such
payment date either upon such called Bonds or such funds in said separate
account.

               (2)  After three (3) years from such separation of funds, any
separated funds remaining unclaimed shall be escheated and delivered by
Trustee to the State of Arizona; such delivery shall operate as a complete
discharge of Trustee as between the Bondholders and Issuer; and Issuer hereby
indemnifies and agrees to hold Trustee harmless from any and all subsequent
claims therefor or resulting therefrom asserted by any Bondholder(s) or
governmental agency or agencies, including all costs of maintaining a legal
defense.

          (D)  Should Issuer deposit funds for the prepayment of outstanding
bonds in an amount which Trustee ultimately determines

                               Trust Indenture
                                Page 29 of 51                   
<PAGE>

to be in excess of the funds actually required to effect said prepayment, then
Trustee, immediately upon discovering this fact, shall remit such excess
payment to Issuer or to such other persons or firms to whom Issuer is
obligated with respect thereto.  Should Issuer deposit funds for such 
prepayment which are insufficient to accomplish same, Issuer shall 
immediately remit to Trustee such additional funds as may be required to 
complete the prepayment, even if such underpayment was the result of the 
reliance by Issuer on prepayment calculations furnished it by Trustee.  In 
the event that Issuer does not promptly remit such additional funds, then 
Trustee may, at its option, stop payment on the checks given by it to pay 
the principal and interest upon said Bonds which have not been paid, or it 
may borrow and/or advance such additional funds as will permit said Bonds to 
be prepaid.  In the latter event Issuer agrees to promptly reimburse Trustee,
and Trustee shall have its Reimbursement Lien therefor.

          (E)  Trustee is authorized to execute a release of the Lien in the
event of complete prepayment of all Bonds issued pursuant to this Trust
Indenture.  Such release will be prepared by or on behalf of Issuer at its
expense and submitted to Trustee for execution.

                                      X.

                            REPLACEMENT OF BONDS

          (A)  In the event any Bond shall become mutilated or defaced,
Registrar in its discretion may, upon presentment and cancellation thereof,
issue a new Bond of like kind, maturity and date in exchange and in
substitution therefor.

          (B)  In the event any Bond is destroyed, lost or stolen, Registrar
in its discretion may issue, in lieu of and in substitution therefor, a new 
Bond of like kind, maturity and date upon the registered holder of such 
Bond (i) filing with Registrar evidence satisfactory to it that he is 
the true owner of same and that such Bond has in fact been destroyed, 
lost or stolen; and (ii) indemnifying through a reputable surety and holding 
harmless both Issuer and Registrar and Paying Agent against any loss resulting,
directly or indirectly, from issuance of the substitute Bond.

          (C)  All Bonds issued under this Trust Indenture shall be held and
owned upon the express condition that the provisions of this Article are
exclusive in respect to the replacement and payment of mutilated, defaced,
destroyed, lost or stolen Bonds, and shall preclude any and all other rights
and remedies,

                               Trust Indenture
                                Page 30 of 51
<PAGE>

notwithstanding any law or statute now existing or hereafter enacted to the
contrary respecting such replacement or payment of bonds, notes, negotiable
instruments or other securities without their surrender.

                                     XI.

                           ADDITIONAL PARITY BONDS
                            AND OTHER BORROWINGS

          (A)  Subject to the following, Issuer reserves the right to issue
additional parity bonds or to incur additional debt obligations (hereinafter
collectively called "Additional Bonds" even though such debt obligations are
not in bond form) for any lawful purpose, including without limitation
refunding or prepaying any outstanding Bonds, construction of improvements
and/or the acquisition of additional real property.  Such Additional Bonds,
along with the original Bonds issued under this Indenture, shall be deemed
"Bonds" for all purposes as defined in this Indenture unless the context
otherwise requires. Once issued and delivered, such Additional Bonds and the
interest thereon shall be payable from the sources described in this
Indenture and secured by the Indenture and the Lien to the same extent and
priority as, and on a parity with, all then Outstanding Bonds of the
applicable original series, regardless of the date and order of recording of
the deed(s) of trust or mortgage(s), as if such Additional Bonds had been part 
of the original offering.  Such Additional Bonds may be made or issued 
in one or more obligations, 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 making or issuance.  As to such Additional Bonds, whether 
a debt obligation such as a note or a series or a separate issue of bonds, 
and whether governed by a note or supplement to the Indenture or a separate 
indenture, a default as to any one note, bond, series or issue shall constitute
a default as to any and all other notes, bonds, series and/or issues totally 
or partially secured by such a parity lien on the same collateral.

               (1)  Provided, no such note or series or issue of Additional
Bonds shall be made or issued unless:

                    (a)  Any default or event which would result in default
by Issuer under the Indenture has been first cured;

                    (b)  Any real property acquired from the proceeds of
Additional Bonds shall be subjected to and become a part

                               Trust Indenture
                                Page 31 of 51
<PAGE>

of the applicable lien and any applicable mortgage or deed of trust upon
the Property securing the series of bonds related to the offering of
Additional Bonds, as evidenced at Trustee's election and at Issuer's sole
expense by an attorney's title opinion or a mortgagee's title policy in
favor of Trustee reflecting no liens or encumbrances prior to the Lien
other than as agreed upon in writing between Issuer and Trustee; and

                    (c)  The ratio of the total Outstanding series of Bonds
plus the Additional Bonds related thereto shall not exceed one hundred
percent (100%) of the capitalized cost of the applicable Property, inclusive
of any new construction or improvements thereon, to secure the payment of
the Bonds.

               (2) Further provided that for a period of three years from the
effective date of the offering, MMR Investment Bankers, Inc. shall have a
first right of refusal to provide investment banking services for any
additional borrowings of Issuer relative to the subject property or any
refinancing of this indebtedness.

          (B)  Furthermore, notwithstanding anything herein to the contrary,
Issuer has the right to obtain interim construction loans in order to
purchase/or build the five projects referred to herein and any such interim
construction loans shall be secured in parity with lien securing the
applicable series of bonds.
 
          In such event, the Trustee is authorized to execute and deliver
such instruments and documents as is necessary to effect in any such interim 
construction lender a lien of equal parity to the lien securing the bonds.

                                     XII

                               SALE OF PROPERTY

          Should Issuer desire to convey all or any portion of the Property,
Trustee is authorized in its sole discretion to execute a release or partial
release thereof, provided that:

          (A)  Any consideration received other than cash for such conveyance
must be equal to or greater than the fair market value of the property
conveyed at the time of sale and becomes part of the Lien, as evidenced at
Trustee's election and at Issuer's sole expense by an attorney's title
opinion or a mortgagee's title policy in favor of Trustee reflecting no liens
or encumbrances
                               Trust Indenture
                                Page 32 of 51

<PAGE>

prior to the Lien other than as agreed upon in writing between Issuer and
Trustee, or is applied as in (B);

          (B)  Any cash proceeds derived from such conveyance shall be
delivered to Trustee to be applied either:

               (1)  To call and prepay outstanding Bonds in the same manner
as partial prepayments are to be applied under the provisions of Article IX;
or

               (2)  Paid into a trust or escrow account in a depository
designated by Trustee, to be applied:

                    (a)  To purchase additional property subjected to and
becoming a part of the Lien and any mortgage or deed of trust upon the
Property, as evidenced at Trustee's election and at Issuer's sole expense by
an attorney's title opinion or a mortgagee's title policy in favor of Trustee
reflecting no liens or encumbrances prior to the Lien other than as agreed
upon in writing between Issuer and Trustee;

                    (b)  To construct additional improvements on the property
remaining under the Lien; and/or

                    (c)  To reduce any other lien indebtedness existing
against the Property.

Issuer, subject to the approval of Trustee, has the right to select from 
the foregoing alternatives, and shall notify Trustee in writing and in 
advance which alternatives it has selected and the respective amounts.

          (C)  The value of the remaining property covered by the Lien is
sufficient, in the opinion of Trustee, to secure the outstanding Bonds after
application of the sale proceeds as in (B) above.

Trustee shall not be liable for mistakes of judgment made in good
faith in reliance upon any appraisals or other information
furnished which forms a reasonable basis for Trustee's decision.

                                    XIII.

                          SUBSTITUTION OF COLLATERAL

          Should Issuer desire to substitute the Property, in whole or in
part, Trustee is authorized in its sole discretion to execute

                               Trust Indenture
                                Page 33 of 51
<PAGE>

such releases, partial releases and other legal documents as may be
necessary to do so, provided that:

          (A)  The fair market value of the substituted property shall be
equal to or greater than the fair market value of the Property released from 
the Lien at the time of substitution; and

          (B)  The Property substituted shall be subjected to and become a
part of the Lien and any mortgage or deed of trust upon the Property, as
evidenced at Trustee's election and at Issuer's sole expense by an attorney's
title opinion or a mortgagee's title policy in favor of Trustee reflecting no
liens or encumbrances prior to the Lien other than as agreed upon in writing
between Issuer and Trustee.

Trustee shall not be liable for mistakes of judgment made in good faith 
in reliance upon any appraisals or other information furnished which forms 
a reasonable basis for Trustee's decision.

                                     XIV.

                           CONDEMNATION OF PROPERTY

          (A)  Should any governmental agency undertake to acquire by eminent
domain all of the property comprising a project, Trustee is authorized to
join with Issuer in negotiating with such governmental agency, and to execute 
any and all instruments necessary or required to convey said Property to such
governmental agency, without requiring formal condemnation; provided, that the
sums received for such condemnation shall be at least sufficient to pay the
principal balance of the Bonds and accrued interest to date of pay-off.
Trustee is not authorized to agree to any non-judicial total condemnation
which will not provide funds sufficient to pay all of the Bonds then
outstanding, with accrued interest thereon.

          (B)  Should any governmental agency undertake to acquire by eminent
domain a portion of the property comprising a project, Trustee is authorized 
to join with Issuer in negotiating with such governmental agency and to 
execute such documents as may be necessary or required to transfer title 
of such portion to such governmental agency without requiring formal
condemnation; provided, that any cash proceeds derived from such acquisition
shall be delivered to Trustee to be applied either:

               (1)  To call and prepay outstanding Bonds in the same manner
as partial prepayments are to be applied under the provisions of paragraph
IX(B); or

                               Trust Indenture
                                Page 34 of 51                  
<PAGE>

               (2)  To be paid into a trust account maintained by Trustee to
be applied:

                    (a)  For the purchase of additional property which shall
be subjected to and become a part of the Lien and any mortgage or deed of
trust upon the Property, as evidenced at Trustee's election and at Issuer's
sole expense by an attorney's title opinion or a mortgagee's title policy in 
favor of Trustee reflecting no liens or encumbrances prior to the Lien 
other than as agreed upon in writing between Issuer and Trustee;

                    (b)  To construct additional improvements on the property
remaining under the Lien; and/or

                    (c)  To reduce any other lien indebtedness existing
against the Property.

Issuer, subject to the approval of Trustee, has the right to select which 
of the foregoing alternatives it desires to exercise, and shall notify 
Trustee in writing and in advance which alternative is selected by Issuer.

                                    XV.

                DUTIES OF TRUSTEE, PAYING AGENT AND REGISTRAR

          The following services will be provided for the benefit of Issuer
and the Bondholders:

          (A)  Trustee shall:

               (1)  Maintain the legal file containing Issuer's application
for financing, resolution for financing, appraisal, Issuer's organizational
documents, trust indenture, escrow instructions and agreement (if applicable),
commitment(s) for title insurance, policy(s) of title insurance or attorney's
title opinion, opinion(s) of counsel (if applicable), current fire and
extended coverage insurance policy(s), builder's risk insurance policy(s)
(if applicable), and any other written agreements that may be entered into 
between Issuer and Trustee simultaneously with or after execution hereof.

               (2)  Hold for the benefit of the Bondholders their legal
rights to repayment and in and under the Lien; and in the event of default by
Issuer, Trustee may (or shall when required) pursue in its name on their
collective behalf all lawful remedies.

                               Trust Indenture
                                Page 35 of 51
<PAGE>

               (3)  Provide Issuer an amortization schedule(s) for the
payment of the Bonds.  If electronic banking is available, Trustee will
provide Issuer instructions for its use. If electronic banking is not
available, Trustee will provide Issuer a sinking fund installment book(s).

               (4)  Monitor all sinking fund installments and if Issuer is in
arrears, give written and/or oral notification of the delinquency.

               (5)  Disburse all Bond proceeds to Issuer at such time as all
the legal requirements have been met.

               (6)  Endorse insurance settlement checks, if any, for damages
to the insured Property when satisfied that the proceeds will be used as
required herein.

               (7)  Execute a release of the Lien when all Bonds have been
paid or canceled under the terms and provisions hereof.

          (B)  Paying Agent shall:

               (1)  Record all proceeds received from the sale of Bonds.

               (2)  Provide Issuer after the final project disbursement from
the Bond Proceeds Account with an accounting showing the deposits to and
charges against the Bond Proceeds Account.

               (3)  Receive and record weekly or monthly sinking fund
installments from Issuer.

               (4)  Provide Issuer semi-annual statements showing the deposits
to and charges against the Sinking Fund Account.

               (5)  Prepare and mail as required interest checks to the
registered owners of simple-interest Bonds.

               (6)  Prepare and mail principal checks to the registered
owners of simple-interest Bonds at maturity.

               (7)  Prepare and mail principal and interest checks to the
registered owners of compound-interest Bonds at maturity.

                               Trust Indenture
                                Page 36 of 51
<PAGE>

               (8)  Provide Issuer with information and forms for notification
of the Bond owners in the event of a prepayment of all or a portion of the
outstanding Bonds.

               (9)  Prepare and mail principal and interest checks to the
registered Bond owners of Bonds that are called for prepayment prior to
maturity

               (10) Prepare and mail Internal Revenue Service Form 1099's to
inform each registered owner of the Bonds of the respective amount of
interest earned and required to be reported by Trustee to the Internal Revenue 
Service for that taxable year (which may be different figures from those 
applicable to and reportable for income tax purposes by individual
Bondholders).

               (11) Prepare and forward to applicable taxing authorities all
required information pertaining to the interest income of Bondholders.

          (C)Registrar shall:

               (1)  Upon receipt by the Trustee of all documentation which is
prerequisite, print, issue, authenticate and mail all Bonds to the registered
owners.

               (2)  Record and reissue Bonds subsequently transferred to a
new owner.

               (3)  Maintain a permanent Bond register which reflects the
serial or other identification number, maturity date, face value, interest
rate, name and address of owner, date bought, and price reported paid (if any)
for each Bond issued.

               (4)  Reissue mutilated, defaced, destroyed, lost and stolen
Bonds if prior to maturity, and if matured, direct the payment of the
principal and accrued interest to the registered Bond owners, subject to all
terms and conditions hereof.

                                     XVI.

                           LIMITATION OF LIABILITY

          Trustee, Paying Agent and Registrar (for purposes of this Article
jointly and severally called "Trustee") accept their respective duties and
responsibilities as set forth under the terms of this Trust Indenture upon
the express conditions (to which Issuer and the Bondholders by the acceptance
of the Bonds agree)

                               Trust Indenture
                                Page 37 of 51
<PAGE>

that Trustee shall not be responsible for any act or omission hereunder unless
due to its own gross negligence or willful default; and no implied
covenants, obligations or warranties whatsoever shall be read into this
debenture against Trustee.  Without limiting the generality of the
foregoing:

          (A)  Trustee shall not be responsible or liable for any recitals,
statements or representations whatsoever in any prospectus or offering
circular used in connection with the sale of the Bonds. Trustee makes no
representation or warranty whatsoever, express or implied, (i) that the terms,
conditions or provisions of this Trust Indenture are, will remain or will
become in compliance with any state or federal statute or regulations
applicable or relating to this Indenture or the transactions contemplated
herein or related hereto, or (ii) regarding any individual Bondholder's
reportable amount of income from the Bonds, his tax liability thereon or the
tax consequences of any transaction relating to the Bonds, their repayment
and/or the collection thereof pursuant to Issuer's default whether through a
forbearance agreement, a court-ordered or bondholder-approved restructure of
the debt, or foreclosure and sale of the Property.

          (B)  Trustee shall have no liability for any losses resulting from
its reliance upon any instrument, writing or communication believed by it 
in good faith to be genuine and properly authorized, nor for forgery of 
any bond or unauthorized delivery by Issuer of any Bond.  Trustee shall 
be under no duty to investigate or inquire into any statements contained 
or matters referred to in any such item.

          (C)  Trustee shall not be liable upon the Bonds for the payment of
the principal and/or interest due thereon.

          (D)  Notwithstanding any applicable statutes or regulations
relating to registered Bonds, Trustee shall have no duty to recognize any
person as a Bondholder unless such person is shown as the registered
Bondholder on the books and records of Trustee.

          (E)  Trustee may accept as correct any written statement made to
it by the person or persons who sign this Trust Indenture for and on behalf 
of Issuer or by such other representatives of Issuer as may be from time 
to time designated by Issuer to act for it, and Trustee will be fully 
protected in acting upon and in conformity with such opinion.

                               Trust Indenture
                                Page 38 of 51
<PAGE>

          (F)  Trustee may request and act upon the opinion or advice of its
counsel.  If Trustee acts on an opinion of counsel concerning matters
relating hereto and its duties hereunder, it shall be relieved of all
liability in connection with the matters referenced herein and its duties
hereunder when acting in conformity therewith.

          (G)  If an event of default has occurred and is continuing, Trustee
shall, in exercising its rights and powers hereunder, use the same degree of 
care and skill as a prudent person would exercise or use under the
circumstances in the conduct of his own affairs.

          (H)  Trustee shall not be bound to ascertain or inquire into the
performance or observances of any covenants, conditions, or agreements of
Issuer hereunder.  However, Trustee may require of Issuer full information
and advice about such performance or observance.

          (I)  Trustee need not consider the ability to respond in damages
when selecting or approving any person or entity to render opinions, advice 
and/or services pertaining hereto.

          (J)  Trustee shall not be responsible for recording or re-recording
or filing or re-filing this Indenture, for the validity of the execution 
by Issuer of this Indenture, for the sufficiency or maintenance of the 
security for the Bonds, or for the validity or enforceability of this 
Indenture, the Lien or any security rights or remedies granted to Trustee 
or the Bondholders hereunder or in any other Bond document.  Trustee shall 
have no obligation to perform any of the duties of Issuer under the Indenture.

          (K)  Moneys and securities held by Trustee in trust need not be
segregated from other assets except to the extent required by law or this
Indenture.  Trustee shall not be liable for interest on any moneys received
by it hereunder.  Trustee shall not be accountable for the use or application 
of funds from Issuer's Bonds Proceeds Account after same have been disbursed 
in accordance herewith.

          (L)  Notwithstanding anything to the contrary, if in the sole
judgment of Trustee any action it desires or is requested or demanded to take
hereunder may tend to involve liability, loss or expense, Trustee shall not
be obligated to so act unless and until it is furnished with indemnity
satisfactory to it.

                               Trust Indenture
                                Page 39 of 51
<PAGE>

          (M)  The permissive right of Trustee to do certain things, whether
express or implied, shall not be construed as a duty or obligation to take
such action.

          (N)  Trustee shall not be required to give any bond or security in
respect hereof.

          (0)  Upon delivery of an executed release of the Lien to Issuer
pursuant to Article IX(G) or upon restructure of the debt or foreclosure and
final distribution of the net proceeds therefrom to the Bondholders, Trustee 
shall have thereby discharged in full all its liabilities and obligations 
hereunder, and this trust shall terminate along with any further duties, 
obligations or liabilities of Trustee hereunder.

          (P)  Should liability for any of the foregoing nonetheless be
unsuccessfully judicially asserted against Trustee, it shall be reimbursed
and have the Reimbursement Lien for costs and expenses incurred in defending
itself, including without limitation attorney, stenographer and witness fees
and travel expense and court costs.

          (Q)  By purchasing and accepting delivery of the Bonds, each
Bondholder shall hold same subject to all terms of this Trust Indenture.

                                     XVII.

                  ANCILLARY/CO-TRUSTEE; RESIGNATION AND REMOVAL;
                              SUCCESSOR TRUSTEES

          (A)  Trustee may in its sole discretion appoint an additional
individual or institution as a Co-Trustee or a separate ancillary Trustee
hereunder.  Trustee will so notify Issuer of such appointment, as well as any
applicable regulatory authority.  Each power or right vested in Trustee
hereunder shall be exercisable by and vest in such Co-Trustee or separate
ancillary Trustee to the extent necessary or desirable to enable it to
exercise the powers and rights necessary to carry out the purposes of this
Indenture.  Provided, such Co-Trustee or ancillary Trustee may not be Issuer,
Broker nor an affiliate of either.

          (B)  No resignation or removal of the Trustee and no appointment of
a successor Trustee pursuant to this Article shall become effective until 
the acceptance of such appointment in writing by such successor Trustee 
as hereinafter provided.
 
                               Trust Indenture
                                Page 40 of 51
<PAGE>

               (1)  Subject to the foregoing, the Trustee may, at its
election, resign at any time by either:

                    (a)  Giving to Issuer written notice thereof; or

                    (b)  Petitioning a court of competent jurisdiction for
both (i) the permission to resign and (ii) the appointment of a qualified
successor trustee.

                    Provided:  (i) if the Trustee shall elect to resign while
Issuer is in default hereunder, the Trustee must so petition a court as set
forth in (b) above, as Issuer may not in such event select the successor
Trustee; and provided further, no successor Trustee shall in any event be the
Broker or Issuer, or a subsidiary, affiliate or under the control of either; 
and (ii) every successor Trustee appointed or succeeding pursuant to any 
of the foregoing provisions shall be either a trust company or a national 
or state bank with trust powers, in good standing and having combined 
capital, surplus and undivided profits of at least $500,000, or a corporation,
individuals or mixture approved by a court of competent jurisdiction.

               (2)  If at any time (i) the Trustee shall be adjudged a
bankrupt, (ii) a receiver shall be appointed therefor by a court of competent
jurisdiction, or (iii) an authorized regulatory agency shall take charge or
control thereof, Issuer may, if not in default hereunder, appoint a qualified 
successor Trustee.

               (3)  If at any time the Trustee shall become incapable of
acting or ineligible to act under any state or federal law or this Indenture,
it shall tender its resignation as in subparagraph (2) above, failing which
Issuer may, if not in default, petition a court of competent jurisdiction for
both (i) the removal of the Trustee and (ii) the appointment of a qualified 
successor Trustee.

               (4)  In the event Issuer shall be disqualified by its default
from exercising its rights under subparagraphs (B)(2) or (3) above, or shall
fail to exercise such rights within thirty (30) days from occurrence of the
event giving rise to such rights, such rights shall devolve upon:

                    (a)  Under subparagraph (B)(2), such bankruptcy Trustee,
receiver or government agency; and

                               Trust Indenture
                                Page 41 of 51
<PAGE>

                    (b)  Under subparagraph (B)(3), any Bondholder as set
forth in subparagraph (5) below.

               (5)  If, in a proper case, a successor Trustee has not been
appointed pursuant to the foregoing provisions within six months after the
resignation or removal of Trustee, any Bondholder may apply to any District
Court in and for Maricopa County, Arizona or to any succeeding court of
competent jurisdiction to appoint a successor Trustee.  Such Court may
thereupon, after such notice, if any, as it may be deem proper, appoint a
successor Trustee.

               (6)  Any Trustee may be removed at any time by an instrument
appointing a successor Trustee executed by the holders of not less than a
majority in aggregate principal amount of all Bonds then outstanding.

               (7)  All provisions of this Article which refer to the
"Trustee" shall likewise always include the positions of Paying Agent and
Bond Registrar, except that the Trustee, acting voluntarily pursuant to
subparagraph (2) above, may resign as Trustee while retaining its
appointments and continuing as Paying Agent and/or Bond Registrar; or
vice versa.

               (8)  Issuer shall give notice or cause notice to be given of
each resignation and each removal of the Trustee and each appointment of a
successor Trustee, Paying Agent and/or Registrar by mailing written notice
of such event by first-class mail, postage prepaid, to the Registered Holders
of Bonds as their names and addresses appear in the Bond Register.  Each
notice shall include the name of the successor Trustee, Paying Agent and/or
Registrar, as the case may be, and its principal address.

               (9)  Should Trustee change its name, or voluntarily merge or
consolidate with or its business be taken over by another corporation
chartered to exercise trust powers and legally competent to perform such
duties, then such other corporation shall succeed to all of the powers
and duties of Trustee as herein set out, without any further act.

               (10) Any successor Trustee appointed hereunder shall execute
and deliver to Issuer or the Court, whichever is applicable, an instrument
accepting such appointment.  Thereupon such successor Trustee, without any
further act, shall become duly vested with all of the trust estate and the
rights, powers, trusts, duties and obligations of its predecessor.
 
                               Trust Indenture
                                Page 42 of 51
<PAGE>

               (11)  The name of any duly appointed and qualified successor
trustee shall be substituted wherever "Trustee" is used throughout this
Indenture.

                                    XVIII.
 
                              ILLEGAL INTEREST

          It is the intention of the parties hereto to comply With applicable
usury laws; notwithstanding any provisions herein to the contrary or in any 
of the documents securing payment or otherwise relating to the Bonds, in no
event shall this Trust Indenture, including provisions relating to penalty
interest in the event of default or to the Reimbursement Lien rate, the
Bonds or such documents require the payment or permit the collection of
interest in excess of the maximum amount permitted by such laws.

          (A)  If any such excess of interest is contracted for, charged or
received under the Bonds or under any of the instruments securing payment
thereof or otherwise relating thereto, including this Trust Indenture or in
the event the maturity of the indebtedness evidenced by the Bonds is
accelerated in whole or in part, or in the event that all or part of the
principal or interest of the Bonds shall be prepaid, so that under any of
such circumstances the amount of interest contracted for, charged or received
therefrom or under any of the instruments securing payment thereof or
otherwise relating thereto, on the amount of principal actually outstanding
from time to time under the Bonds, shall exceed the maximum amount of
interest permitted by applicable usury laws, then in any such event: (i)
the provisions of this Article shall govern and control; (ii) neither Issuer
nor any other person or entity now or hereafter liable for the payment of
the Bonds shall be obligated to pay the amount of such interest to the
extent that it is in excess of the maximum amount of interest permitted by
applicable usury laws; (iii) any such excess which may have been charged
and/or collected shall be either applied as of the date charged or collected
as a credit against the then unpaid principal amount of the Bonds or
refunded to Issuer, at Issuer's option, and (iv) the effective rate of
interest shall be automatically, immediately and retroactively reduced to the
maximum lawful contract rate allowed under applicable usury laws as now or
hereafter construed by the courts having jurisdiction thereof.

          (B)  Without limiting the foregoing, all calculations of the rate
of interest contracted for, charged upon or received from the Bonds or under
such other documents, which calculations are made for the purpose of
determining whether such rate exceeds the

                               Trust Indenture
                                Page 43 of 51
<PAGE>

maximum lawful contract rate, shall be made, to the extent permitted by
applicable laws, by amortizing, prorating, allocating and spreading in
equal parts during the period of the full stated term of the respective
indebtedness, all interest at any time contracted for, charged or received
by Trustee from Issuer or otherwise.

                                     XIX.

                             RELEASE OF THE LIEN

         When Issuer has duly made all of the payments required to be made
under the provisions of this Trust Indenture and/or the offering circular to 
retire a Series of Bonds, Trustee is authorized to execute a release of 
the lien securing the series of bonds so retired even if there are checks 
issued for the payment of the principal and/or interest upon the Bonds 
which are still uncashed; provided, that Trustee shall first satisfy itself 
that the funds remaining on deposit in the Sinking Fund Account are sufficient
to pay such outstanding checks upon presentment.

                                      XX.

                        INVESTMENT OF BOND PROCEEDS AND
                          SINKING FUND ACCOUNT FUNDS;
                           FEES OF TRUSTEE, ET. AL.

          (A)  Upon the receipt by Trustee of the proceeds from the sale of
Bonds, and upon receipt of the sinking fund installments required of Issuer, 
it is expressly agreed by Issuer that Trustee may invest all or part of 
such funds in United States government and government agency obligations, 
federally insured time and/or demand deposits of banks and savings and 
loan associations mutual and/or money market funds which invests only 
in the foregoing instruments; and an investment in any such instruments 
and/or fund(s) shall be deemed prudent.  All moneys required to be deposited 
with or paid to Trustee under any provision of the Indenture, until disbursed 
or directed as permitted by the Indenture, shall be held by Trustee in 
trust and may be commingled with other trust funds held by the Trustee.

          (B)  The fees of Trustee, Paying Agent and Registrar, the payment
of which is secured by the Reimbursement Lien and to which Issuer has agreed,
are set forth on EXHIBIT "A" attached hereto.

          (C)  Notwithstanding the amount of fees to be paid to Trustee as
set forth on EXHIBIT "A", should Trustee, Paying Agent

                               Trust Indenture
                                Page 44 of 51
<PAGE>

or Registrar be required to perform extraordinary services, it shall have
the right to assess reasonable charges against Issuer for said extraordinary
services in addition to the service charges otherwise described on
EXHIBIT "A".  Such services occasioned by Issuer' s prepayment under
Article IX or default shall by definition be extraordinary.  Without
limiting the foregoing, Trustee shall have the right to be reimbursed by
Issuer for any fees or expenses incurred for any unusual services required
of Trustee, either in the event of prepayment, default or otherwise, and
shall specifically have the right of reimbursement and the Reimbursement
Lien for any fees, compensation or documented travel expenses paid by
Trustee to or for licensed attorneys, accountants, appraisers, realtors
surveyors, court stenographers, Trustee's own personnel or any other
persons whose services are necessary or required in order to perform such
extraordinary services.  The hourly compensation of Trustee's personnel
shall be computed as base annual salary divided by two thousand (2,000)
hours.

                                     XXI.

                           SUPPLEMENTAL INDENTURES

          (A)  Issuer and Trustee, without the consent of the Bondholders,
from time to time may enter into one or more indentures supplemental hereto 
for any of the following purposes:

               (1)  To add to the covenants of Issuer for the benefit of the
Bondholders, or to surrender any right or power herein conferred upon Issuer;

               (2)  To cure any vagueness or ambiguity or to correct or
supplement any inconsistent or defective provision contained herein or in any
supplemental indenture; provided, such action shall not adversely affect the
interest of the Bondholders; or

               (3)  To make any change which, in the judgment of Trustee in
reliance upon opinion of counsel, does not adversely affect the rights of any
Bondholder.

          (B)  With the foregoing limited exceptions which permit modification
of the Trust Indenture by Issuer and Trustee alone, the Trust Indenture, the
rights and obligations of Issuer, and the rights and obligations of the
Bondholders may be modified by Issuer with the consent of the respective
holders of not less than sixty-six and two-thirds percent (66 2/3%) in principal
of the Bonds then outstanding; provided that no such modification may 
be made without

                               Trust Indenture
                                Page 45 of 51
<PAGE>

the consent of the holders of each Bond affected if such modification would:

               (1)  Change the stated maturity date of the principal or of any
installment of interest on any Bond; or

               (2)  Reduce the principal amount or rate of interest on any
Bond; or
               (3)  Impair the right as herein set out to institute suit for
the enforcement of payment on or with respect to the Bonds; or

               (4)  Reduce the percentage and principal amount of the Bonds of
which the holders' collective consent is required for any such supplemental
indenture;

               (5)  Except as permitted under this Indenture, permit the
creation of any lien ranking prior to or on a parity with the Lien; or

               (6)  Modify any of the provisions of this Article.

          (C) Whenever the consent of Bondholders is required for any
proposed change, modification, addition, elimination or subordination of the
Trust Indenture or otherwise, Trustee may cause a notice specifying the,
action proposed to be mailed, first-class, postage prepaid, to the owner of
each outstanding Bond at the address shown on the Bond Register maintained by
the Registrar.  Trustee shall be entitled to treat the failure of any
Bondholder to respond within thirty (30) days after completion of the mailing
of such notice as either a consent or a rejection, as indicated in the notice,
of the proposed action specified in the notice.

               (1)  Except as hereinafter provided in Article XXII(B),
Trustee shall be the sole judge of the validity and regularity of all consents
filed under this paragraph, and may require evidence satisfactory to it that 
the signer of such consent is lawfully entitled to execute the same.

               (2)  Any required action or consent of Bondholders may also be
obtained by a vote of Bondholders representing the requisite percentage of
principal then outstanding who are present or represented by proxy at a
meeting called by Trustee for such purpose to be held at Trustee's principal
offices at a time and

                               Trust Indenture
                                Page 46 of 51
<PAGE>

date specified in a notice mailed to the Bondholders as above not less than
thirty (30) days prior to such meeting.

          (D)  It shall not be necessary for any consent of Bondholders to
approve the particular form of any proposed supplemental indenture; rather,
it shall be sufficient if such consent approves the substance thereof.

                                    XXII.

                         BONDHOLDER LISTS AND REPORTS
                      EVIDENCE OF RIGHTS OF BONDHOLDERS

          (A)  Any request, consent or other instrument which the Indenture
may require or permit to be signed and executed by the Bondholders may be in
any number of concurrent instruments of similar tenor, and may be signed or
executed by such Bondholders in person or by an attorney appointed in writing
or by a committee constituted by an agreement to which any portion of the
Bonds shall have been made subject by deposit or otherwise.   Proof of the
execution of any such request or other instrument or of a writing appointing
any such agent or the holder of the Bonds shall be sufficient for any purpose
of the Indenture, if made in the following manner:

               (1)  The fact and date of the execution by any person of such
request in writing may be provided by any of the following documents in form
satisfactory to Trustee:

                    (a)  The certificate under his official seal of any
notary public or other officer in any jurisdiction who by the laws thereof
has power to take acknowledgements of documents to be recorded within such
jurisdiction, that the person signing such request or other instrument
acknowledged to him the execution thereof;

                    (b)  An affidavit of a witness of such execution; or

                    (c)  The certification or guarantee of the authenticity of
such signature by an officer of any duly chartered trust company or
commercial bank.

               (2)  The ownership of registered Bonds shall be proved by the
Bond Register as hereinbefore provided.

                               Trust Indenture
                                Page 47 of 51
<PAGE>
     
               (3)  Trustee may, nevertheless, in its discretion, (i)accept
other proof in cases where it deems such other proof sufficient or (ii)
require further proof in cases where it deems further proof desirable.

               The foregoing provisions of this paragraph shall not be
construed to abrogate, modify or affect any of the exemptions or rights of
Trustee set out in Article XVI of this Indenture.

          (B)  For the purposes of this Indenture, in determining whether the
holders of the required percentage of the principal amount of Bonds have
concurred in any directive, amendment, modification, consent, waiver or other
action, Bonds deemed by Trustee to be owned by Issuer, or under direct or
indirect common control of Issuer or by an officer, director, trustee, eider
or member thereof, shall be disregarded, except that for the purpose of
determining whether Trustee shall be protected in relying upon any such
directive, amendment, modification, consent, waiver or other action, only
Bonds as to which Trustee has actual knowledge of such ownership or control
must be so disregarded.

          (C)  If either (i) Issuer or (ii) three or more Bondholders
(hereinafter referred to as "Applicant(s)") apply in writing to Trustee, and,
exclusive of Issuer, furnish to Trustee reasonable proof that each such
Applicant has owned a Bond for a period of at least six (6) months preceding
the date of such application, and such application further states that the 
Applicant(s) desire to communicate with all Bondholders with respect to 
their rights under this Indenture or under the Bonds and is accompanied 
by a copy of the form of proxy or other communication which such Applicant(s) 
propose to transmit, then Trustee shall, within ten (10) business days 
after the receipt of such application, at its election, either:

               (1)  Afford such Applicant(s) access to such information;

               (2)  Inform such Applicant(s) as to the approximate number of
registered Bondholders and as to the approximate cost of mailing to such
Bondholders the form of proxy or other communication, if any, specified in
such application, in which latter event Trustee shall further elect either:

                    (a)  Within ten (10) days after tender to Trustee of the
material to be mailed and of payment of the reasonable expenses of mailing,
to mail to such Applicants, together with a return of the material to have
been mailed to the

                               Trust Indenture
                                Page 48 of 51
<PAGE>

Bondholders, a written statement to the effect that, in the opinion of Trustee,
such mailing would be contrary to the best collective interest of the
Bondholders or would be in violation of applicable law, such written
statement specifying the basis of such opinion; or

                    (b) Mail, with reasonable promptness, to each registered
Bondholder a copy of the form of proxy or other communication which is
specified in such request.

          (D)  Issuer, Broker, and each and every holder of the Bonds by
receiving and holding the same, agrees with Trustee and Registrar that:

               (1)  Each Bondholder's identity is privileged information not
subject to disclosure and such Bondholder may receive communications from
Issuer, other Bondholders or any third party only in accordance with this
Article; and
 
               (2)  Neither Trustee nor Registrar shall be held accountable
by reason of mailing any material pursuant to a request made pursuant to this
Article which Trustee in its sole discretion determines to grant.

                                     XXIII.

                           MISCELLANEOUS PROVISIONS

          (A)  When the context requires, the singular includes the plural,
the masculine includes the female and neuter, and vice versa.  Except within 
a series, the conjunctive includes the disjunctive and vice versa.

          (B)  The headings contained in the Table of Contents and body
hereof are for convenience only and shall in no manner be construed as a part
of this Indenture.

          (C)  All notices required hereby as between Issuer and Trustee,
Paying Agent and/or Registrar shall be sufficient if such notices are in
writing and mailed by either registered or certified mail, return receipt
requested, postage prepaid, or by delivering in person or causing the delivery
thereof by commercial courier to such party at the address shown on the last
page or at such other address as either party may hereafter furnish in writing 
to the other.

                               Trust Indenture
                                Page 49 of 51

<PAGE>

          (D)  This Indenture constitutes the entire agreement between the
parties and supersedes any and all other prior agreements or understandings,
if any, whether oral or in writing, relating to the rights and liabilities 
arising out of the subject matter hereof.

          (E)  This agreement may be amended or modified only in accordance
with the terms of this Indenture by a written instrument of even or
subsequent date hereto signed by both parties.

          (F)  Neither the waiver of any provision or breach hereof nor the
forbearance, failure or delay, whether intentional or inadvertent, in
exercising any right or remedy hereunder, nor the partial exercise thereof,
by either party shall be deemed a waiver of any other provision or breach or
of the subsequent or further exercise of such right or remedy or as
establishing a course of dealing.

          (G)  If any provision of this Trust Indenture is held to be illegal
or unenforceable, the remaining provisions shall nevertheless remain in full 
force and effect.  In addition, the illegal or unenforceable provisions 
shall be modified so as to conform, to the greatest extent legally
permissible, to the original intent of such provision.

          (H)  This agreement will be binding upon and will inure to the
benefit of each party's respective successors and assigns.

          (I)  Each person signing below represents and warrants that he is
authorized to act in the capacity stated.

          (J)  ISSUER AND TRUSTEE EACH ACKNOWLEDGES AND AGREES THAT ITS
REPRESENTATIVES AND ATTORNEYS HAVE HAD THE OPPORTUNITY TO PARTICIPATE IN THE
DRAFTING AND CONSTRUCTION OF THIS INDENTURE AND THAT THE PROVISIONS HEREOF
SHALL NOT BE CONSTRUED AGAINST OR IN FAVOR OF EITHER PARTY.

          (K)  This Indenture shall be construed in accordance with and
governed by the laws of Arizona, with the exception of the terms and conditions 
pertaining to the foreclosure of the Property set forth in Article VIII 
which shall be construed in accordance with and governed by the laws of 
the State in which the Property is located.

          (L)  As used throughout, the words or phrases "legal costs,"
"collection costs," "collection expenses, "costs of maintaining a legal
defense," "Reimbursement Lien" and words and

                               Trust Indenture
                                Page 50 of 51
<PAGE>

phrases of like import shall be liberally construed to include all costs
and expenses reasonably incurred by Trustee, directly or indirectly, as
compensation or reimbursement to its own personnel, licensed legal counsel,
accountants, surveyors, appraisers, court reporters and other experts,
including their fees or other compensation and travel expenses, in
carrying out the purposes of this Indenture and holding Trustee harmless
from such costs and expenses.

          IN TESTIMONY WHEREOF, Issuer and Trustee have caused this
instrument to be signed in duplicate originals by their duly authorized
agents and representatives this 2nd day of October, 1998.

ISSUER:

THE BILTMORE GROUP OF LOUISIANA, L.L.C.


By:
   ------------------------------
   JoAnne M. Caldwell-Bayles,
   Managing Member


Colonial:

COLONIAL TRUST COMPANY, TRUSTEE


By:
   ------------------------------
   Its Vice-President

                               Trust Indenture
                                Page 51 of 51

<PAGE>


STATE OF ARIZONA     >

COUNTY OF MARICOPA   >

This instrument was acknowledged before me on the   day of      , 19    , by
                                                 ---       ------    ----
John Johnson, President of COLONIAL TRUST COMPANY, an Arizona corporation
with trust powers.



                                           ----------------------------------
                                           Notary Public, State of Arizona


                                           ----------------------------------
                                           Notary's Name, Printed or Typed


STATE OF                >
        ----------------
PARISH OF               >
         ---------------

This instrument was acknowledged before me on the      day of          ,
                                                 ------      ----------

19      , by JoAnne M. Caldwell-Bayles, Managing Member of The Biltmore Group
  -----
of Louisiana, L.L.C., a Louisiana limited liability company.



                                           ----------------------------------
                                           Notary Public, State of Louisiana


                                           ----------------------------------
                                           Notary's Name, Printed or Typed


                               Trust Indenture
                                Page 52 of 51
<PAGE>

                                  EXHIBIT "A"
             TRUSTEE, PAYING AGENT & BOND REGISTRAR/TRANSFER AGENT
                              SCHEDULE OF FEES


<PAGE>

<PAGE>

   
                                BOBBY L CULPEPPER
                                   & ASSOCLATES

                          A PROFESSIONAL LAW CORPORATION   205 WEST ALABAMA
 BOBBY L. CULPEPPER            525 EAST COURT AVENUE       RUSTON, LA 71270
                          JONESBORO, LOUISLANA 71251-3497   318-251-0701
TERRY CULPEPPER CARROLL             318/259-4184                   
J. CLAY CARROLL                   FAX #318/259-6278        233 SOUTH GRAND
                                                           MONROE, LA 71201
                         PLEASE REFER ALL CORRESPONDENCE    318/325-3884
                             TO THE JONESBORO OFFICE

File                               April 5, 1999





MMR Investment Bankers
550 North 159th Street East
P.0. Box 781440
Wichita, Kansas  67278-1440

Re: Authorization of $9,900,000.00 First Mortgage Bond Issue

Gentlemen:

The Biltmore Group of Louisiana L.L.C. (hereinafter called "company"), 
is a duly organized and existing limited liability company organized 
under the laws of the State of Louisiana and authorized to do business 
therein.  The correct name to be used on the first mortgage bonds and 
all legal instruments is The Biltmore Group of Louisiana L.L.C.

Effective as of January 26, 1999, the members of the company signed resolutions 
authorizing the issuance of up to $9,900,000.00 of first mortgage bonds 
and the execution of certain instruments in connection with the bond issue 
by Joanne Caldwell-Bayles, as manager.

I have duly examined the Articles of Organization and Operating Agreement 
of the company and find that the resolutions passed effective January 
26, 1999, a copy of which is attached hereto as Exhibit A and made a part 
of this opinion, were passed in accordance with the Articles of organization, 
Operating Agreement and the laws of the State of Louisiana, and I do hereby 
certify that said resolutions constitute a valid and legal authorization 
for the issuance of up to $9,900,000.00 of first mortgage bonds for the 
purposes set out in said resolutions and for the execution of a trust 
indenture, setting out the terms and conditions of the bond issue and 
placing a lien on the company's real property in order to secure payment 
of the first mortgage bonds.  I further certify the following person is 
the proper person to sign the trust indenture in accordance with the Articles 
of organization and operating Agreement of the company:

<PAGE>

MMR Investment Bankers
Page 2
April 5, 1999


     Name:   Joanne Caldwell-Bayles

     Title:  Manager

I further certify that when the first mortgage bonds have been paid for 
by the purchaser and signed by the manager, the first mortgage bonds will 
be a legal and binding indebtedness of the company.

The opinions expressed above are subject in their entirety to (i) the 
effect of any applicable bankruptcy, insolvency, reorganization or similar 
laws affecting creditors' rights generally; and (ii) the rights of the 
United States government under the Federal Tax Lien Act of 1966, as amended; 
and (iii) the discretionary power of the courts to make available remedies 
of specific performance, injunctive relief or other equitable remedies. 
This opinion is limited to the matters stated herein, and no opinions 
may be implied or inferred beyond the matters stated.

In giving this opinion we have assumed the authenticity of all signatures 
to the Operating Agreement and the resolutions and that those persons 
signing on behalf of a corporate or other entity that is not an individual 
have the requisite authority.

With kindest personal regards, I remain

                            Yours very


                            /S/J CLAY CARROLL

                            J CLAY CARROLL

JCC:bb
CC:The Biltmore Group of Louisiana L.L.C.


<PAGE>

    
<PAGE>


                                              CHURCH LOANS & INVESTMENTS
                                              A Real Estate Investment Trust

March 30, 1999



The Biltmore Group of Louisiana, LLC
Attn: Joanne Caldwell-Bayles
507 Trenton St
West Monroe, LA 71291

Re:    Minden, LA Project

Dear Mrs. Caldwell-Bayles:

This will constitute the cimmitment of Church Loans & Investments 
Trust ("Church Loans") to loan to The Biltmore Group, W. Monroe, LA 
("Borrower") the sum of $1,368,520, 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.

This commitment shall be subject to the following conditions:

     1.  That the Borrower pay to Church Loans a commitment fee equal to 1/2%
         (one-half percent) of the principal amount of the funds to be
         advanced to the Borrower under, the terms of this commitment.  Such
         commitment fee is due and payable upon Borrower's acceptance and
         execution of this commitment letter.  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 should the proceeds from the sale of the bonds through MMR 
         Investment Bankers ("MMR") and other participating broker/dealers,
         after the payment of the expenses associated with the bond offering
         and the establishment of the first six months sinking fund reserve,
         be insufficient to pay the unpaid principal and interest upon the
         loan made by First Republic Bank, Monroe, LA ("'First National"), at
         the option of the Borrower said loan by Church Loans shall be as
         follows:

         (a)  The term of this loan shall be for a period of one (1) year
              upon the following terms and conditions:

<PAGE>


The Biltmore Group of Louisiana, LLC
Attn:  Joanne Caldwell-Bayles
West Monroe, LA
Minden, LA Project
March 30, 1999
Page 2
                                                           
              
               (1)  The Borrower shall be current upon all of its outstanding
                    debt obligations, to include, but not necessarily
                    restricted to all sinking fund payments payable to the
                    trustee in connection with the bonds to be offered through
                    MMR and other participating broker/dealers.

               (2)  The amount of this loan shall be the lesser of (i) the
                    unpaid principal upon the loan made by First National, or
                    (ii) the unpaid principal amount of all unsold bonds
                    offered through MMR and other participating broker/dealers
                    described above.  Any principal amount of the First National
                    loan in excess of the amount of the unsold bonds must be
                    paid in full by Borrower, prior to the funding of this loan.
               
               (3)  The Borrower sha11 submit the Feasibilty Study regarding
                    this project, along with related financial data.  Funding
                    of this loan shall be contingent upon the review and
                    acceptance as to quality by Church Loans based on its own
                    criteria.
               
               (4)  The interest rate upon this loan shall be at a variable
                    rate equal to 2% per annum in excess of the "Prime Rate"
                    of interest published by the Wall Street Journal under
                    heading "Money Rates".
               
               (5)  The interest upon the unpaid principal balance of this
                    loan shall be payable monthly.
               
               (6)  The principal upon this loan shall be paid on or before
                    one year from date.
               
               (7)  The Borrower shall pay  Church Loins a loan fee equal to
                    2% (two points) of the principal amount of this loan.
               
               (8)  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 this loan.
               
               (9)  The total amount Of this loan and the sold bonds shall not
                    exceed 66 2/3% of the appraised market value of the
                    collateral.
               
<PAGE>         
               

The Biltmore Group of Louisiana, LLC
Attn: Joanne Caldwell-Bayles
West Monroe, LA
Minden, LA Project
March 30, 1999
Page 3


          (b)  If on the maturity of this one year loan, should the proceeds 
               from the sale of the bonds to be offered by the Borrower
               through MMR and other participating broker/dealers be
               insufficient to pay the unpaid princpal and interest upon
               this loan then, at the option of the Borrower, the principal
               amount of this loan in regard to the Minden issue, shall be
               renewed and extended by Church Loans into a permanent loan
               upon the following terms and conditions:

               (1)  The Borrower shall be current upon all of its outstanding
                    debt obligations, to include. but not necessarily
                    restricted to to all sinking fund payments payable to
                    the trustee in connection with the bonds to be offered
                    through MMR and other participating broker/dealers, and
                    all interest payments upon the loan to be made by Church
                    Loans to the Borrower under the terms of this commitment.
               (2)  The permanent loan shall bear interest at the same rate
                    as described in paragraph (a) (3) above.

               (3)  The amount of the permanent loan shall be payable in
                    equal, or as equal as possible due to the variable rate
                    of interest on the loan, monthly installments of principal
                    and interest over a period of thirteen years, however, the
                    loan shall be due and payable in full, with interest, at
                    the date of the final maturity of the bonds.  Borrower
                    shall have the right to prepay the loan at any time
                    without penalty.

               (4)  The Borrower shall pay to Church Loans an additional loan
                    renewal fee equal to 5% (five points) of the principal
                    amount of the permanent loan.

               (5)  The Borrower shall deposit with Church Loans an additional
                    sum of $2,500.00 which are the legal fees to be incurred
                    by Church Loans in connection with the permanent loan.

               (6)  The loan shall continue to be secured on are equal basis
                    with the outstanding bonds to be issued by the borrower
                    through MMR and other participating broker/dealers upon
                    all property to be given by the Borrower to secure the
                    loan committed herein.
<PAGE>


The Biltmore Group of Louisiana, LLC
Attn: Joanne Caldwell-Bayles
West Monroe, LA
Minden, LA Project
March 30, 1999
Page 4


               (7)  The total amount Of the loan and sold bonds shall not
                    excced 66 2/3% of the appraised market value of the
                    property.

          (c)  Until such time as the loans committed herein are paid in full,
               the Borrower shall not further encumber the property security
               the payment of said loans, either by placing additional
               mortgages or deeds of trust upon said property, or by
               increasing the indebtedness of the Borrower under any Trust
               Indenture, mortgage or deed of trust or other security
               documents associated with the sale of bonds secured by said
               property.  Should the Borrower additionally encumber the
               property securing the loans committed hereby prior to their
               payment in full, Church Loans shall have the right to declare
               the unpaid principal and interest upon said loans immediately
               due and payable upon thirty days notice to the Borrower.

          (d)  The term "bonds" as used herein shall mean and refer to the
               series of bonds dedicated to the Minden, Louisiana project.

The acceptance of this commitment must be indicated by the Borrower's signing
and returning the original copy of this letter within fifteen (15) days from
the date hereof.

Sincerely yours,


/S/KELLY ARCHER

Kelly Archer
Manager of Operations/CFO


<PAGE>



The Biltmore Group of Louisiana, LLC
Attn: Joanne Caldwell-Bayles
West Monroe, LA
Minden, LA Project
March 30, 1999
Page 5




The above commitment has been agreed to and accepted by the undersigned 
Managing Member of The Biltmore Group of Louisiana, LLC.


Date  4/6/99 
    -----------


  /S/SUNSHINE GANTT           THE BILTMORE GROUP OF LOUISIANA, LLC.
- ----------------------------  ---------------------------------------

  CORPORATE SECRETARY         /S/JOANNE CALDWELL-BAYLES  MG MEMBER
- ----------------------------  ---------------------------------------


<PAGE>

                                   PROMISSORY NOTE

 Principal   Loan Date   Maturity    Loan No  Call  Collateral  Account 
$176,755.00  11-30-1998  11-30-1999  93327     41       2       2690


Officer    Initials
   3

References in the shaded area are for Lender's use only and do not limit the
applicability of this document to any particular loan or item.


Borrower:  THE BILTMORE GROUP, LLC. (TIN: 72-1423893)
           507 TRENTON ST.
           WEST MONROE, LA 71291

Lender:    FIRST REPUBLIC BANK TIN: 72-0442767
           1220 NORTH 18TH STREET P.O. BOX 2066
           MONROE, LA 71201


Principal Amount: $176,755.00 Interest Rate: 9.750% 
Date of Note: November 30, 1998

PROMISE TO PAY.  THE BILTMORE GROUP, LLC. ("Borrower") promises to pay to the
order of FIRST REPUBLIC BANK ("Lender"), In law money of the United States of
America the sum of One Hundred Seventy Six Thousand Seven Hundred Fifty Five
& 00/100 Dollars (U.S.$176,755.00) or such other or lesser amounts as may be
reflected from time to time on the books and records of Lender as evidencing
the aggregate unpaid principal balance loan advances made to Borrower on a
revolving line of credit basis as provided below, together with simple
Interest at the rate of 9.750% annum assessed on the unpaid principal balance
of this Note as outstanding from time to time, commencing on November 30, 1998
and continue until this Note Is paid In full, or until default under this
Note with Interest thereafter being subject to the default Interest rate
provisions forth herein.

LINE OF CREDIT.  This Note evidences a revolving line of credit "master note'.
Advances under this Note, as well as directions for payment from Borrower's
accounts, may be requested orally or In writing by Borrower or by an
authorized person.  Lender may, but need not, require that all oral requests
be confirmed in writing.  The following party or parties are authorized to
request advances under the line of credit until Lender receives from
Borrower at Lender's address shown above written notice of revocation
of their authority: JOANNE M. BAYLES.  Borrower agrees to be liable for all
sums either: (a) advanced in accordance with the instructions of an
authorized person or (b) credited to any of Borrower's deposit accounts with
Lender.  The unpaid principal balance owing on this Note at any time may be
evidenced by endorsements on this Note or Lender's internal records,
including daily computer print-outs.  Lender will have no obligation to
advance funds under this Note if: (a) Borrower or guarantor is in default
under the terms of this Note or any agreement that Borrower or any guarantor
has with Lender, Including any agreement made connection with the signing of
his Note; (b) Borrower or any guarantor ceases doing business or Is Insolvent;
(c) any guarantor seeks, claims otherwise attempts to limit, modify or revoke
such guarantor's guarantee of this Note or any other loan with Lender;
(d) Borrower has applied fun provided pursuant to this Note for purposes other
than those acceptable to Lender; or (a) Lender In good faith deems itself
Insecure under this Note any other agreement between Lender and Borrower.

PAYMENT.  Borrower will pay this loan on demand, or If no demand Is made, 
In one payment of all outstanding principal plus all accrued unpaid Interest 
on November 30, 1999.  In addition, Borrower will pay regular monthly 
payments of accrued unpaid Interest beginning December 30, 1998, and all
subsequent Interest payments are due on the same day of each month after that
until this Note Is paid In full.  The annual interest rate for this Note Is
computed on a 365/360 basis; that is, by applying the ratio of the annual
interest rate over a year of 360 days, multiplied by the outstanding principal
balance, multiplied by the actual number of days the principal balance Is
outstanding.  Borrower will pay Lender at Lend address shown above or at such
other place as Lender may designate In writing.  Unless otherwise agreed or 
required by applicable law, payments be applied first to any unpaid collection
costs and any late charges, then to any unpaid Interest, and any remaining 
amount to principal.

PREPAYMENT; MINIMUM INTEREST CHARGE.  Borrower may prepay this Note In 
full at any time by paying the then unpaid principal balance of t Note, 
plus accrued simple Interest and any unpaid late charges through date 
of prepayment.  It Borrower prepays this Note in full, or if Lender
accelerates payment, Borrower understands that, unless otherwise required by
law, any prepaid fees or charges will not be subject to rebate and be earned 
by Lender at the time this Note Is signed.  Unless otherwise agreod to 
In writing, early payments under this Note will not relieve Borrower's
obligation to continue to make regularly scheduled payments under 
the above payment schedule.  Early payments will Instead reduce the principal 
balance due, and Borrower may be required to make fewer payments under 
this Note.

LATE CHARGE.  It Borrower fails to pay any payment under this Note 
In full within 10 days of when due, Borrower agrees to pay Lender a late 
payment for In an amount equal to U.S. $ 100.00. Late charges will not 
be assessed following declaration of default and acceleration of maturity 
of this Note.

DEFAULT.  The following actions and/or reactions shall constitute default 
events under this Note:

   Default Under Loan Agreement.  Should an event of default occur or exist 
   under the terms of Borrowor's Loan Agreement In favor of Lender.

   Default Under This Note.  Should Borrower default In the payment of
   principal and/or Interest under this Note.

   Default Under Security Agreements.  Should Borrower or any guarantor
   violate, or fall to comply fully with any of the terms and conditions
   of, or default under any security right, Instrument, document, or agreement
   directly or Indirectly securing repayment of this Note.

   Other Defaults In Favor of Lender.  Should Borrower or any guarantor
   of this Note default under any other loan, extension of credit, security
   right, instrument, document, or agreement, or obligation In favor of
   Lender.

   Default In Favor of Third Parties.  Should Borrower or any guarantor
   default under any loan, extension of credit, security agreement, purchase
   sales agreement, or any other agreement, In favor of any other creditor 
   or person that may affect any property or other collateral directly
   lndirectly securing repayment of this Note.

   Insolvency.  Should the suspension or Insolvency, However evidenced, 
   of Borrower or any guarantor of this Note occur or exist.

   Death or Interdiction.  Should any guarantor of this Note die or Interdicted.

   Readjustment of Indebtedness.  Should proceedings for readjustment of
   indebtedness, reorganization,bankruptcy, composition or extention under
   any insolvency law be brought by or against Borrower or any gauantor

   Assignment for Benefit of Creditors.  Should Borrower or any guarantor 
   file proceedings for a respite or make a general assignment for the
   benefit of creditors.

   Receivership.  Should a receiver of all or any part of Borrowor's property, 
   or the property of any guarantor, be applied for or appointed.

   Dissolution Proceedings.  Should proceedings for the dissolution or
   appointment of a liquidator of Borrower or any guarantor be commenced.

   False Statements.  Should any representation, warranty, or material
   statement of Borrower or any guarantor made in connection with the
   obtaining of the loan evidenced by this Note or any security agreement
   directly or Indirectly securing repayment of this Note, prove to be
   incorre or misleading in any respect.

   Material Adverse Change.  Should any material adverse change occur in 
   the financial condition of Borrower or any guarantor of this Note should 
   any material discrepancy exist between the financial statements submitted 
   by Borrower or any guarantor and the actual financial condition of Borrower
   or such guarantor.

   Insecurity.  Should Lender deem itself to be Insecure with regard to
   repayment of this Note.

LENDER'S RIGHTS UPON DEFAULT.  Should any one or more default events occur or
exist under this Note as provided above, Lender shall have the right, at its
sole option, to declare formally this Note to be in default and to accelerate
the maturity and insist upon immediate payment in full of the unpaid principal
balance then outstanding under this Note, plus accrued interest, together with
reasonable attorneys' fees, costs, expenses and other fees and charges as 
provided herein.  Lender shall have the further right, again at its sole 
option, to declare formal default and to accelerate the maturity and to 
insist upon immediate payment in full of each and every other loan, 
extension of credit, debt, liability and/or obligation of every nature and 
kind that Borrower may then owe to Lender, whether direct or indirect or by 
way of assignment, and whether absolute or contingent, liquidated or
unliquidated, voluntary or involuntary, determined or undetermined,
secured or unsecured, whether Borrower is obligated alone or with others on a
"solidary" or "joint and several" basis, as a principal obligor or otherwise,
all without further notice or demand, unless Lender shall otherwise elect.

INTEREST AFTER DEFAULT.  If Lender declares this Note to be in default, Lender 
has the right prospectively to adjust and fix the simple interest rate under 
this Note until this Note is paid in full, as follows: (1) If the original 
principal amount of this Note is $250,000 or less, the fixed default interest
rate shall be equal to eighteen (18%) percent per annum, or three (3%) per 
cent per annum in excess of the interest rate under this Note, whichever is 
greater.  (2) If the original principal amount of this Note is more than 
$250,000, the fixed default interest rate shall be equal to twenty-one (21%) 
percent per annum, or three (3%) per cent per annum in excess of the interest
rate under this Note at the time of default, whichever is greater.

ATTORNEY'S FEES.  If Lender refers this Note to an attorney for collection, 
or files suit against Borrower to collect this Note, or if Borrower files for
bankruptcy or other relief from creditors, Borrower agrees to pay Lender's 
reasonable attorneys' fees in an amount not exceeding 25.000% of the unpaid 
debt then owing under this Note.

NSF CHECK CHARGES.  In the event that Borrower makes any payment under this 
Note by check and Borrower's check is returned to Lender unpaid due to 
nonsufficient funds in my deposit account, Borrower agrees to pay Lender an 
additional NSF check charge equal to $18.00.

DEPOSIT ACCOUNTS.  As collateral security for repayment of this Note and all 
renewals and extensions, as well as to secure any and all other loans,

<PAGE>


                                  PROMISSORY NOTE
                                    (Continued)
   11-30-1998                                                     Page 2


notes, indebtedness and obligations that Borrower (or any of them) may 
now and in the future owe to Lender or incur In Lender's favor, whether 
direct or Indirect, absolute or contingent, due or to become due, of any 
nature and kind whatsoever (with the exception of any Indebtedness under 
a consumer credit card account), Borrower is granting Lender a continuing 
security Interest in any and all funds that Borrower may now and In the 
future have on deposit with Lender or In certificates of deposit or other 
deposit accounts as to which Borrower Is an account holder (with the exception
of IRA. pension, and other tax-deferred deposits).  Borrower further agrees 
that Lender may at any time apply any funds that Borrower may have on 
deposit with Lender or In certificates of deposit or other deposit accounts 
as to which Borrower Is an account holder against the unpaid balance of 
this Note and any and all other present and future indebtedness and obligations
that Borrower (or any of them) may then owe to Lender, in principal, interest,
fees, costs, expenses, and attorneys' fees.

COLLATERAL.  This Note is secured by: Possessory Collateral.  Collateral 
securing other loans with Lender may also secure this Note as the result 
of cross-collateralization.

FINANCIAL STATEMENTS.  Borrower agrees to provide Lender with such financial 
statements and other related Information at such frequencies and in such 
detail as Lender may reasonably request.

GOVERNING LAW.  Borrower agrees that this Note and the loan evidenced 
hereby shall be governed under the laws of the State of Louisiana.
Specifically, this business or commercial Note Is subject to La.R.S.9:3509
et seq.

WAIVERS.  Borrower and each guarantor of this Note hereby waive demand, 
presentment for payment, protest, notice of protest and notice of nonpayment, 
and all pleas of division and discussion, and severally agree that their 
obligations and liabilities to Lender hereunder shall be on a "solidary" 
or "joint and several" basis.  Borrower and each guarantor further severally 
agree that discharge or release of any party who Is or may be liable to 
Lender for the Indebtedness represented hereby, or the release of any 
collateral directly or indirectly securing repayment hereof, shall not 
have the effect of releasing any other party or parties, who shall remain 
liable to Lender, or of releasing any other collateral that Is not expressly 
released by Lender.  Borrower and each guarantor additionally agree that 
Lender's acceptance of payment other than In accordance with the terms 
of this Note, or Lender's subsequent agreement to extend or modify such 
repayment terms, or Lender's failure or delay In exercising any rights 
or remedies granted to Lender, shall likewise not have the effect of releasing
Borrower or any other party or parties from their respective obligations 
to Lender, or of releasing any collateral that directly or Indirectly 
secures repayment hereof.  In addition, any failure or delay on the part 
of Lender to exercise any of the rights and remedies granted to Lender 
shall not have the effect of waiving any of Lender's rights and remedies. 
Any partial exercise of any rights and/or remedies granted to Lender 
shall furthermore not be construed as a waiver of any other rights and 
remedies; It being Borrower's Intent and agreement that Lender's rights 
and remedies shall be cumulative In nature.  Borrower and each guarantor 
further agree that, should any default event occur or exist under this 
Note, any waiver or forbearance on the part of Lender to pursue the rights 
and remedies available to Lender, shall be binding upon Lender only to 
the extent that Lender specifically agrees to any such waiver or forbearance 
In writing.  A waiver or forbearance on the part of Lender as to one default 
event shall not be construed as a waiver or forbearance as to any other 
default.  Borrower and each guarantor of this Note further agree that 
any late charges provided for under this Note will not be charges for 
deferral of time for payment and will not and are not Intended to compensate 
Lender for a grace or cure period, and no such deferral, grace or cure 
period has or will be granted to Borrower In return for the lmpositon 
of any late charge.  Borrower recognizes that Borrower's failure to make 
timely payment of amounts due under this Note will result In damages to 
Lender, Including but not limited to Lander's loss of the use of amounts 
due, and Borrower agrees that any late charges Imposed by Lender hereunder 
will represent reasonable compensation to Lender for such damages.  Failure 
to pay In full any Installment or payment timely when due under this Note, 
whether or not a late charge Is assessed, will remain and shall constitute 
an Event of Default hereunder.

SUCCESSORS AND ASSIGNS LIABLE.  Borrower's and each guarantor's obligations 
and agreements under this Note shall be binding upon Borrower's and each 
guarantor's respective successors, heirs, legatees, devisees, administrators, 
executors and assigns.  The rights and remedies granted to Lender under 
this Note shall inure to the benefit of Lender's successors and assigns, 
as well as to any subsequent holder or holders of this Note.

CAPTION HEADINGS.  Caption headings of the sections of this Note are 
for convenience purposes only and are not to be used to Interpret or to 
define their provisions.  In this Note, whenever the context so requires, 
the singular Includes the plural and the plural also includes the singular.

SEVERABILITY.  If any provision of this Note is hold to be invalid, illegal 
or unenforceable by any court, that provision shall be deleted from this 
Note and the balance of this Note shall be interpreted as it the deleted 
provision never existed.

PRIOR TO SIGNING THIS NOTE, BORROWER READ AND UNDERSTOOD ALL THE PROVISIONS 
OF THIS NOTE.

BORROWER:
THE BILTMORE GROUP LLC

BY /S/JOANNE CALDWELL-BAYLES
  -----------------------------------
   JOANE CALDWELL-BAYLES, MEMBER


<PAGE>

                                   PROMISSORY NOTE

 Principal   Loan Date   Maturity    Loan No  Call  Collateral  Account 
$604,000.00  03-05-1999  09-05-2000  95141     41       1       310638


Officer    Initials
   3

References in the shaded area are for Lender's use only and do not limit the
applicability of this document to any particular loan or item.


Borrower:  THE FORSYTHE GROUP, INC. (TIN: 72-1331423)
           507 TRENTON ST.
           WEST MONROE, LA 71291

Lender:    FIRST REPUBLIC BANK TIN: 72-0442767
           1220 NORTH 18TH STREET P.O. BOX 2066
           MONROE, LA 71201


Principal Amount: $604,000.00 Interest Rate: 9.750% Date of Note: March 5,1999

PROMISE TO PAY.  THE FORSYTHE GROUP, INC. ("Borrower") promises to pay to the
order of FIRST REPUBLIC BANK ("Lender"), In law money of the United States of
America the sum of Six Hundred Four Thousand & 00/100 Dollars (U.S.$604,000.00)
or such other or lesser amounts as may be reflected from time to time on the
books and records of Lender as evidencing the aggregate unpaid principal
balance loan advances made to Borrower on a revolving line of credit basis as
provided below, together with simple Interest at the rate of 9.750% annum
assessed on the unpaid principal balance of this Note as outstanding from time
to time, commencing on March 6, 1999 and continue until this Note Is paid In
full, or until default under this Note with Interest thereafter being subject
to the default Interest rate provisions forth herein.

LINE OF CREDIT.  This Note evidences a revolving line of credit "master note'.
Advances under this Note, as well as directions for payment from Borrower's
accounts, may be requested orally or In writing by Borrower or by an
authorized person.  Lender may, but need not, require that all oral requests
be confirmed in writing.  The following party or parties are authorized to
request advances under the line of credit until Lender receives from
Borrower at Lender's address shown above written notice of revocation
of their authority: JOANNE M. CALDWELL BAYLES, PRESIDENT.  Borrower agrees 
to be liable for all sums either: (a) advanced in accordance with the 
instructions of an authorized person or (b) credited to any of Borrower's 
deposit accounts with Lender.  The unpaid principal balance owing on this 
Note at any time may be evidenced by endorsements on this Note or Lender's 
internal records, including daily computer print-outs.  Lender will have 
no obligation to advance funds under this Note if: (a) Borrower or guarantor 
is in default under the terms of this Note or any agreement that Borrower 
or any guarantor has with Lender, Including any agreement made connection 
with the signing of this Note; (b) Borrower or any guarantor ceases doing 
business or Is Insolvent; (c) any guarantor seeks, claims otherwise attempts 
to limit, modify or revoke such guarantor's guarantee of this Note or 
any other loan with Lender; (d) Borrower has applied fun provided pursuant 
to this Note for purposes other than those acceptable to Lender; or (a) 
Lender In good faith deems itself Insecure under this Note any other agreement 
between Lender and Borrower.

PAYMENT.  Borrower will pay this loan on demand, or If no demand Is made, 
In one payment of all outstanding principal plus all accrued unpaid Interest 
on September 5, 2000.  In addition, Borrower will pay regular monthly 
payments of accrued unpaid Interest beginning April 1999, and all subsequent 
Interest payments are due on the same day of each month after that until 
this Note Is paid In full.  The annual interest rate for this Note Is computed
on a 365/360 basis; that is, by applying the ratio of the annual interest 
rate over a year of 360 days, multiplied by t outstanding principal balance, 
multiplied by the actual number of days the principal balance Is outstanding. 
Borrower will pay Lender at Lend address shown above or at such other 
place as Lender may designate In writing.  Unless otherwise agreed or 
required by applicable law, payments be applied first to any unpaid collection
costs and any late charges, then to any unpaid Interest, and any remaining 
amount to principal.

PREPAYMENT; MINIMUM INTEREST CHARGE.  Borrower may prepay this Note In 
full at any time by paying the then unpaid principal balance of t Note, 
plus accrued simple Interest and any unpaid late charges through date 
of prepayment.  It Borrower prepays this Note in full, or if Lender
accelerates payment, Borrower understands that, unless otherwise required by
law, any prepaid fees or charges will not be subject to rebate and be earned 
by Lender at the time this Note Is signed.  Unless otherwise agreod to 
In writing, early payments under this Note will not relieve Borrower's
obligation to continue to make regularly scheduled payments under 
the above payment schedule.  Early payments will Instead reduce the principal 
balance due, and Borrower may be required to make fewer payments under 
this Note.

LATE CHARGE.  It Borrower fails to pay any payment under this Note 
In full within 10 days of when due, Borrower agrees to pay Lender a late 
payment for In an amount equal to U.S. $ 100.00. Late charges will not 
be assessed following declaration of default and acceleration of maturity 
of this Note.

DEFAULT.  The following actions and/or reactions shall constitute default 
events under this Note:

   Default Under Loan Agreement.  Should an event of default occur or exist 
   under the terms of Borrowor's Loan Agreement In favor of Lender.

   Default Under This Note.  Should Borrower default In the payment of
   principal and/or Interest under this Note.

   Default Under Security Agreements.  Should Borrower or any guarantor
   violate, or fall to comply fully with any of the terms and conditions
   of, or default under any security right, Instrument, document, or agreement
   directly or Indirectly securing repayment of this Note.

   Other Defaults In Favor of Lender.  Should Borrower or any guarantor
   of this Note default under any other loan, extension of credit, security
   right, instrument, document, or agreement, or obligation In favor of
   Lender.

   Default In Favor of Third Parties.  Should Borrower or any guarantor
   default under any loan, extension of credit, security agreement, purchase
   sales agreement, or any other agreement, In favor of any other creditor 
   or person that may affect any property or other collateral directly
   lndirectly securing repayment of this Note.

   Insolvency.  Should the suspension or Insolvency, However evidenced, 
   of Borrower or any guarantor of this Note occur or exist.

   Death or Interdiction.  Should any guarantor of this Note die or Interdicted.

   Readjustment of Indebtedness.  Should proceedings for readjustment of
   indebtedness, reorganization,bankruptcy, composition or extention under
   any insolvency law be brought by or against Borrower or any gauantor

   Assignment for Benefit of Creditors.  Should Borrower or any guarantor 
   file proceedings for a respite or make a general assignment for the
   benefit of creditors.

   Receivership.  Should a receiver of all or any part of Borrowor's property, 
   or the property of any guarantor, be applied for or appointed.

   Dissolution Proceedings.  Should proceedings for the dissolution or
   appointment of a liquidator of Borrower or any guarantor be commenced.

   False Statements.  Should any representation, warranty, or material
   statement of Borrower or any guarantor made in connection with the
   obtaining of the loan evidenced by this Note or any security agreement
   directly or Indirectly securing repayment of this Note, prove to be
   incorre or misleading in any respect.

   Material Adverse Change.  Should any material adverse change occur in 
   the financial condition of Borrower or any guarantor of this Note should 
   any material discrepancy exist between the financial statements submitted 
   by Borrower or any guarantor and the actual financial condition of Borrower
   or such guarantor.

   Insecurity.  Should Lender deem itself to be Insecure with regard to
   repayment of this Note.

LENDER'S RIGHTS UPON DEFAULT.  Should any one or more default events occur or
exist under this Note as provided above, Lender shall have the right, at its
sole option, to declare formally this Note to be in default and to accelerate
the maturity and insist upon immediate payment in full of the unpaid principal
balance then outstanding under this Note, plus accrued interest, together with
reasonable attorneys' fees, costs, expenses and other fees and charges as 
provided herein.  Lender shall have the further right, again at its sole 
option, to declare formal default and to accelerate the maturity and to 
insist upon immediate payment in full of each and every other loan, 
extension of credit, debt, liability and/or obligation of every nature and 
kind that Borrower may then owe to Lender, whether direct or indirect or by 
way of assignment, and whether absolute or contingent, liquidated or 
unliquidated, voluntary or involuntary, determined or undetermined, secured 
or unsecured, whether Borrower is obligated alone or with others on a
"solidary" or "joint and several" basis, as a principal obligor or otherwise,
all without further notice or demand, unless Lender shall otherwise elect.

INTEREST AFTER DEFAULT.  If Lender declares this Note to be in default, 
Lender has the right prospectively to adjust and fix the simple interest 
rate under this Note until this Note is paid in full, as follows: (1) If the 
original principal amount of this Note is $250,000 or less, the fixed default
 interest rate shall be equal to eighteen (18%) percent per annum, or three 
(3%) per cent per annum in excess of the interest rate under this Note, 
whichever is greater.  (2) If the original principal amount of this Note is
more than $250,000, the fixed default interest rate shall be equal to twenty-one
(21%) percent per annum, or three (3%) per cent per annum in excess of the 
interest rate under this Note at the time of default, whichever is greater.

ATTORNEY'S FEES.  If Lender refers this Note to an attorney for collection, or 
files suit against Borrower to collect this Note, or if Borrower files for 
bankruptcy or other relief from creditors, Borrower agrees to pay Lender's 
reasonable attorneys' fees in an amount not exceeding 25.000% of the unpaid 
debt then owing under this Note.

NSF CHECK CHARGES.  In the event that Borrower makes any payment under this Note
by check and Borrower's check is returned to Lender unpaid due to nonsufficient 
funds in my deposit account, Borrower agrees to pay Lender an additional NSF 
check charge equal to $18.00.

DEPOSIT ACCOUNTS.  As collateral security for repayment of this Note and all 
renewals and extensions, as well as to secure any and all other loans,

<PAGE>


                                  PROMISSORY NOTE
                                    (Continued)
   03-05-1999                                                     Page 2


notes, indebtedness and obligations that Borrower (or any of them) may 
now and in the future owe to Lender or incur In Lender's favor, whether 
direct or Indirect, absolute or contingent, due or to become due, of any 
nature and kind whatsoever (with the exception of any Indebtedness under 
a consumer credit card account), Borrower is granting Lender a continuing 
security Interest in any and all funds that Borrower may now and In the 
future have on deposit with Lender or In certificates of deposit or other 
deposit accounts as to which Borrower Is an account holder (with the exception
of IRA. pension, and other tax-deferred deposits).  Borrower further agrees 
that Lender may at any time apply any funds that Borrower may have on 
deposit with Lender or In certificates of deposit or other deposit accounts 
as to which Borrower Is an account holder against the unpaid balance of 
this Note and any and all other present and future indebtedness and obligations
that Borrower (or any of them) may then owe to Lender, in principal, interest,
fees, costs, expenses, and attorneys' fees.

COLLATERAL.  This Note is secured by: Possessory Collateral.  Collateral 
securing other loans with Lender may also secure this Note as the result 
of cross-collateralization.

FINANCIAL STATEMENTS.  Borrower agrees to provide Lender with such financial 
statements and other related Information at such frequencies and in such 
detail as Lender may reasonably request.

GOVERNING LAW.  Borrower agrees that this Note and the loan evidenced 
hereby shall be governed under the laws of the State of Louisiana.
Specifically, this business or commercial Note Is subject to La.R.S.9:3509
et seq.

WAIVERS.  Borrower and each guarantor of this Note hereby waive demand, 
presentment for payment, protest, notice of protest and notice of nonpayment, 
and all pleas of division and discussion, and severally agree that their 
obligations and liabilities to Lender hereunder shall be on a "solidary" 
or "joint and several" basis.  Borrower and each guarantor further severally 
agree that discharge or release of any party who Is or may be liable to 
Lender for the Indebtedness represented hereby, or the release of any 
collateral directly or indirectly securing repayment hereof, shall not 
have the effect of releasing any other party or parties, who shall remain 
liable to Lender, or of releasing any other collateral that Is not expressly 
released by Lender.  Borrower and each guarantor additionally agree that 
Lender's acceptance of payment other than In accordance with the terms 
of this Note, or Lender's subsequent agreement to extend or modify such 
repayment terms, or Lender's failure or delay In exercising any rights 
or remedies granted to Lender, shall likewise not have the effect of releasing
Borrower or any other party or parties from their respective obligations 
to Lender, or of releasing any collateral that directly or Indirectly 
secures repayment hereof.  In addition, any failure or delay on the part 
of Lender to exercise any of the rights and remedies granted to Lender 
shall not have the effect of waiving any of Lender's rights and remedies. 
Any partial exercise of any rights and/or remedies granted to Lender 
shall furthermore not be construed as a waiver of any other rights and 
remedies; It being Borrower's Intent and agreement that Lender's rights 
and remedies shall be cumulative In nature.  Borrower and each guarantor 
further agree that, should any default event occur or exist under this 
Note, any waiver or forbearance on the part of Lender to pursue the rights 
and remedies available to Lender, shall be binding upon Lender only to 
the extent that Lender specifically agrees to any such waiver or forbearance 
In writing.  A waiver or forbearance on the part of Lender as to one default 
event shall not be construed as a waiver or forbearance as to any other 
default.  Borrower and each guarantor of this Note further agree that 
any late charges provided for under this Note will not be charges for 
deferral of time for payment and will not and are not Intended to compensate 
Lender for a grace or cure period, and no such deferral, grace or cure 
period has or will be granted to Borrower In return for the lmpositon 
of any late charge.  Borrower recognizes that Borrower's failure to make 
timely payment of amounts due under this Note will result In damages to 
Lender, Including but not limited to Lander's loss of the use of amounts 
due, and Borrower agrees that any late charges Imposed by Lender hereunder 
will represent reasonable compensation to Lender for such damages.  Failure 
to pay In full any Installment or payment timely when due under this Note, 
whether or not a late charge Is assessed, will remain and shall constitute 
an Event of Default hereunder.

SUCCESSORS AND ASSIGNS LIABLE.  Borrower's and each guarantor's obligations 
and agreements under this Note shall be binding upon Borrower's and each 
guarantor's respective successors, heirs, legatees, devisees, administrators, 
executors and assigns.  The rights and remedies granted to Lender under 
this Note shall inure to the benefit of Lender's successors and assigns, 
as well as to any subsequent holder or holders of this Note.

CAPTION HEADINGS.  Caption headings of the sections of this Note are 
for convenience purposes only and are not to be used to Interpret or to 
define their provisions.  In this Note, whenever the context so requires, 
the singular Includes the plural and the plural also includes the singular.

SEVERABILITY.  If any provision of this Note is hold to be invalid, illegal 
or unenforceable by any court, that provision shall be deleted from this 
Note and the balance of this Note shall be interpreted as it the deleted 
provision never existed.

PRIOR TO SIGNING THIS NOTE, BORROWER READ AND UNDERSTOOD ALL THE PROVISIONS 
OF THIS NOTE.

BORROWER:
THE FORSYTHE GROUP, INC

BY /S/JOANNE CALDWELL-BAYLES
  -----------------------------------
   JOANE CALDWELL-BAYLES, PRESIDENT

<PAGE>

                               Loan Agreement

State of Louisiana
Parish of Quachita

     Before the undersigned witnesses came and appeared The Forsythe 
Group.  Inc. a Louisiana Corporation with offices at 507 Trenton 
Street, West Monroe, Louisiana represented herein by its Secretary Sunshine 
Gantt, hereinafter referred to as 'the Forsythe", and The Biltmore 
Group of Louisiana, a Louisiana Limited Liability Company with offices 
at 507 Trenton Street, West Monroe, Louisiana represented herein by 
its Managing Member, Joanne M. Caldwell-Bayles, hereinafter refereed to 
as "the Biltmore', who by those present enter into the following loan 
agreement, to wit:

                                 Background

I.     Biltmore owns or is building Independent and Assisted Living Centers
       in Oak Creek Arizona, Bastrop, Farmerville, Minden, Natchitoches,
       Louisiana (the facilities").

II.    Forsythe is the manager of the facilities owned by Biltmore.

III.   From time to time the cash flow of the facilities may not be 
       sufficient to pay all or part of the operating cost and/or debt
       service for the facilities.

IV.    Forsythe has arranged a line of credit, which it will make, 
       advances to cover the cost, if necessary, set forth in paragraph III
       above,

V.     Advances to be made by Forsythe will be under the same terms and
       conditions as set forth in the Forsythe loan with First Republic Bank
       of Monroe, Louisiana (Exhibit A).

VI.    As the facilities produce excess cash flow from operations the
       facilities will repay any loan advance, including interest.

Thus done and signed on this 1st day of March 1999.




                                          The Forsythe Group, Inc.

/S/MIKE BAYLES                            /S/SUNSHINE GANTT
- -----------------------------             --------------------------------
Witness                                   By it Secretary 

/S/FRED BAYLES
- -----------------------------             
Witness



                                           The Biltmore Group, Inc. of
                                           Louisiana, L.L.C.

                                           /S/JOANNE CALDWELL-BAYLES
                                           -------------------------------
                                           Managing Member


<PAGE>

   
                                 WILLIAM R. HULSEY

                           CERTIFIED PUBLIC ACCOUNTANT
                               2117 FORSYTHE AVENUE
        MEMBER                   MONROE, LOUISIANA         MAILING ADDRESS
  AMERICAN INSTITUTE OF
CERTIFIED PUBIIC ACCOUNTANTS                               P. 0, BOX 2259
  SOCIETY OF LOUISIANA                                MONROE, LOUISIANA 71207
CERTIFIED PUBLIC ACCOUNTANTS                               (318) 362-9900
                                                         FAX (318) 362-9993





April 15, 1999



The Biltmore Group of Lousisana LLC.
507 Trenton Street
West Monroe, LA  71291

Dear Sirs:

I, William R. Hulsey serve as the accountant for The Biltmore Group 
of Louisiana, L.L.C. and do hereby give permission to use my name and/or 
values concerning the audited financial statements dated December 31, 
1998 in the registration statement on Form SB-2 of The Biltmore Group 
of Louisiana, L.L.C.

Respectively Submitted,

/S/WILLIAM R HULSEY

William R Hulsey
Certified Public Accountant

    
<PAGE>

   

                              BOBBY L. CULPEPPER
                                 & ASSOCIATES
                         A PROFESSIONAL LAW CORPORATION
                             525 EAST COURT AVENUE
                        JONESBORO, LOUISIANA 71251-3497
BOBBY L CULPEPPER                318/259-418               4210 WEST ALABAMA
TERESA CULPEPPER CARROLL     FAX #318/259-6278             RUSTON, LA 71270
J. CLAY CARROLL                                            318-251-0701

                                                           223 SOUTH GRAND
                                                           MONROE, LA 71201
                                                           318-325-3884
                     PLEASE REFER ALL CORRESPONDENCE
                         TO THE JONESBORO OFFICE


File         98-19,013               April 9, 1999








MMR Investment Bankers

550 North 159th Street East
P.0. Box 781440
Wichita, Kansas  67278-1440

Gentlemen:

Bobby L. Culpepper &, Associates, a PLC, serves as the attorney for The 
Biltmox-e Group of Louisiana, L.L.C., and does hereby give permission 
to lase its opinion letter hereby furnished to you concerning our client's 
incurrence of debt in the principal amount of $9,900,000.00 and the issuance 
of first mortgage bonds in connection 'with development, construction 
and purchase of property in Louisiana and AriZona, in the Prospectus for 
Bond Issue of The Biltmore Group of Louisiana, L.L.C.

With kindest personal regards, I remain

                             Yours very truly

                             /S/J CLAY CARROLL

                             J. Clay Carroll


JCC:bb

cc: The Biltmore Group of Louisiana, L.L.C.


    
<PAGE>


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