INTERNATIONAL LEISURE HOSTS LTD /NEW/
10QSB, 1995-11-14
HOTELS & MOTELS
Previous: MERCURY AIR GROUP INC, 10-Q, 1995-11-14
Next: JACLYN INC, 10-Q, 1995-11-14



<PAGE>   1
                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                                450 Fifth Street
                             Washington, D.C. 20549

                                   FORM 10-QSB
                                   -----------

               QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF
                       THE SECURITIES EXCHANGE ACT OF 1934

                      For Quarter Ended SEPTEMBER 30, 1995
                                        ------------------

                           Commission File NO. 0-3858
                                           ----------

                        INTERNATIONAL LEISURE HOSTS, LTD.
- --------------------------------------------------------------------------------
             (Exact name of Registrant as specified in its charter)


           Wyoming                                        86-0224163
- ---------------------------------              ---------------------------------
(State or other jurisdiction of                (IRS Employer Identification No.)
incorporation or organization)


2525 E. Camelback, # 275, Phoenix, AZ                       85016               
- ---------------------------------              ---------------------------------
(Address of principal executive                           (Zip Code)
 office)

Issuer's telephone number, including area code (602) 955-6100
                                               --------------

Check whether the issuer (1) filed all reports required to be filed by Section
13 or 15(d) of the Securities Exchange Act during the 12 months (or for such
shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days:

                          YES   X             NO
                              -----              -----

State the number of shares outstanding of each of the issuer's classes of
common stock as of the close of the latest practicable date.  There were
697,823 shares of $.01 par value common stock outstanding as of November 10,
1995.


<PAGE>   2


                         PART I - FINANCIAL INFORMATION
                                     PART I

ITEM 1.   Summarized Financial Information

                        INTERNATIONAL LEISURE HOSTS, LTD.
                           CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                   September             March
                                                                   30, 1995             31, 1995
                                                                  -----------         ------------
<S>                                                               <C>                 <C>
ASSETS
CURRENT ASSETS:
   Cash and cash equivalents                                      $   681,699         $   573,279
   Marketable investment securities                                                       300,000
   Accounts receivable                                                 10,285              10,855
   Merchandise inventories                                            162,424             114,515
   Prepaid income taxes                                                65,850              15,147
   Prepaid expenses and other                                          12,842               6,338
                                                                  -----------         -----------
                  Total current assets                                933,100           1,020,134
                                                                  -----------         -----------

CASH SEGREGATED FOR CONSTRUCTION OF
  REPLACEMENT PROPERTY                                                                    116,758

PROPERTY AND EQUIPMENT
   Buildings, equipment and improvements                            6,178,455           2,807,179
   Construction in process                                            104,819           2,841,521
   Less accumulated depreciation and amortization                  (2,438,487)         (2,357,201)
                                                                  -----------         -----------
                  Property and equipment  -  net                    3,844,787           3,291,499

DEPOSITS                                                                2,478               2,478
                                                                  -----------         -----------
                                                                    4,780,365           4,430,869
                                                                  ===========         ===========

LIABILITIES & SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
   Accounts payable                                               $   204,301         $   476,423
   Accrued liabilities                                                285,359              63,005
   Advanced deposits                                                   80,371             106,520
                                                                  -----------         -----------
                  Total current liabilities                           570,031             645,948

DEFERRED INCOME TAXES                                                 180,852             180,852
                                                                  -----------         -----------
                  Total liabilities                                   750,883             826,800
                                                                  -----------         -----------
COMMITMENTS AND CONTINGENCIES (Note 3)

SHAREHOLDERS' EQUITY:
   Preferred stock, $5 par value - authorized 100,000 shares;
     issued, none
   Common stock, $.01 par value - authorized 2,000,000 shares;
     issued, 718,373 shares                                             7,184               7,184
   Additional paid-in capital                                         656,426             656,426
   Retained earnings                                                3,427,800           2,999,687
   Common stock in treasury, at cost - 20,550 and 19,875 shares       (61,928)            (59,228)
                                                                  -----------         -----------
                  Total shareholders' equity                        4,029,482           3,604,069
                                                                  -----------         -----------
                                                                    4,780,365           4,430,869
                                                                  ===========         ===========
</TABLE>



See notes to consolidated financial statements.



                                        2


<PAGE>   3


                        INTERNATIONAL LEISURE HOSTS, LTD.
                        CONSOLIDATED STATEMENTS OF INCOME

<TABLE>
<CAPTION>
                                                   For the six months ended     For the three months ended
                                                         September 30,                September 30,
                                                  --------------------------   --------------------------
                                                     1995           1994         1995            1994
                                                  ----------     ----------   -----------     -----------
<S>                                               <C>            <C>           <C>            <C>
REVENUES:
    Room, cabin & trailer space rentals           $1,361,969     $1,060,431    $1,088,720     $  789,140
    Sales of merchandise                           1,334,881      1,356,906     1,037,544      1,012,347
    Interest                                          12,779         45,336         5,145         23,681
    Other income                                     118,055          5,721        91,323          1,919
                                                  ----------     ----------    ----------     ----------
          Total revenues                           2,827,684      2,468,394     2,222,732      1,827,087
                                                  ----------     ----------    ----------     ----------

COSTS & EXPENSES:
    Operating                                      1,072,437        716,736       698,104        418,326
    Cost of merchandise                              726,926        796,871       542,494        599,255
    General & administrative                         294,422        220,316       187,663        112,657
    Depreciation & amortization                       81,286         37,950        51,825         18,645
                                                  ----------     ----------    ----------     ----------
          Total costs and expenses                 2,175,071      1,771,873     1,480,086      1,148,883
                                                  ----------     ----------    ----------     ----------
Income before income tax                             652,613        696,521       742,646        678,204

Provision for income tax                             224,500        234,500       256,000        230,000
                                                  ----------     ----------    ----------     ----------
NET INCOME                                        $  428,113     $  462,021    $  486,646     $  448,204
                                                  ==========     ==========    ==========     ==========

NET INCOME PER COMMON SHARE                       $    0.61      $    0.66     $    0.70      $    0.64
                                                  ==========     ==========    ==========     ==========
</TABLE>


See notes to consolidated financial statements.


                                       3

<PAGE>   4

                        INTERNATIONAL LEISURE HOSTS, LTD.
                 CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
                   FOR THE SIX MONTHS ENDED SEPTEMBER 30, 1995





<TABLE>
<CAPTION>
                                                                           
                                                       Common Stock         Additional  
                                                   -------------------       Paid-In       Retained      Treasury
                                                   Shares       Amount       Capital       Earnings       Stock
                                                   ------       ------      ----------     --------      --------
<S>                                                <C>         <C>          <C>           <C>           <C>
Balance, March 31, 1995                            718,373     $7,184        $656,426     $2,999,687    $(59,228)

Purchases of common stock                                                                                 (2,700)

Net income                                                                                   428,113

Balance, September 30, 1995                        -------      ------       --------     ----------     --------
                                                   718,373      $7,184       $656,426     $3,427,800     $(61,928)
                                                   =======      ======       ========     ==========     ========
      
</TABLE>



See notes to consolidated financial statements.



                                        4

<PAGE>   5

                        INTERNATIONAL LEISURE HOSTS, LTD.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS


<TABLE>
<CAPTION>
                                                                             Six months ended September 30,
                                                                             ------------------------------
                                                                                 1995             1994
                                                                             ------------     -------------
<S>                                                                          <C>              <C>
OPERATING ACTIVITIES:
  Net Income                                                                 $   428,113      $   462,021
  Adjustment to reconcile net income to net cash
      provided by operations:
      Depreciation and amortization                                               81,286           37,950


  Changes in assets and liabilities:
       Accounts receivable                                                           570           50,904
       Merchandise inventories                                                   (47,909)            (933)
       Prepaid expenses and other                                                 (6,504)         (20,411)
       Accounts payable                                                         (272,122)         481,869
       Accrued liabilities                                                       222,354            1,192
       Advance deposits                                                          (26,149)
       Income taxes                                                              (50,703)          62,840
                                                                             -----------      -----------
           Net cash provided by operating activities                             328,936        1,075,432
                                                                             -----------      -----------

INVESTING ACTIVITIES:
       Increase in property and equipment                                     (3,371,276)         (12,258)
       Decrease (increase) in construction in process                          2,736,702       (1,593,703)
       Purchase of marketable investment securities                                              (398,044)
       Sale of marketable investment securities                                  300,000        1,202,048
       Use of cash segregated for construction of     
         replacement property                                                    116,758          554,444
                                                                             -----------      -----------
           Net cash provided by (used in) investing activities                  (217,816)        (247,513)
                                                                             -----------      -----------
FINANCING ACTIVITIES:
         Common stock purchased for treasury                                      (2,700)
                                                                             -----------      -----------
NET INCREASE IN CASH AND
         CASH EQUIVALENTS                                                        108,420          827,919

CASH AND CASH EQUIVALENTS,
         BEGINNING OF PERIOD                                                     573,279           95,505
                                                                             -----------      -----------
CASH AND CASH EQUIVALENTS,
         END OF PERIOD                                                       $   681,699      $   923,424
                                                                             ===========      ===========
</TABLE>



See notes to consolidated financial statements.



                                        5


<PAGE>   6

                       INTERNATIONAL LEISURE HOSTS, LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          For the Six Month Periods Ending September 30, 1995 and 1994

The accompanying unaudited condensed and consolidated financial statements have
been prepared in accordance with generally accepted accounting principles for
interim financial information and with the instructions to Form 10-QSB.
Accordingly, they do not include all of the information and notes required by
generally accepted accounting principles for complete financial statements.  In
the opinion of management, all adjustments and reclassifications considered
necessary for a fair and comparable presentation have been included and are of
a normal recurring nature.  Operating results for the six months ended
September 30, 1995 are not necessarily indicative of the results that may be
expected for the year ending March 31, 1996.  The enclosed financial statements
should be read in conjunction with the consolidated financial statements and
notes thereto included in the Company's Annual Report on Form 10-KSB for the
year ended March 31, 1995.

1.  BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidation - The consolidated financial statements include the
accounts of International Leisure Hosts, Ltd., and Lewis & Clark Lodge, its
wholly-owned subsidiary (collectively, the "Company").  All intercompany
transactions and accounts have been eliminated in consolidation.

Marketable investment securities are carried at cost, which approximates fair
value.  The fair values are estimated based on quoted market prices.
Marketable securities are managed as part of the Company's cash management
program.  The Financial Accounting Standards Board issued Statement of
Financial Accounting Standards ("SFAS") No. 115, Accounting for Certain
Investments in Debt and Equity Securities, which the Company adopted in fiscal
year 1995.  SFAS No. 115 requires the classification of securities of
acquisition into one of three categories:  available for sale, held to maturity
or trading.  The Company has classified its securities as available for sale.

Merchandise inventories are stated at the lower of aggregate cost (first-in,
first-out basis) or market.

Property and equipment are stated at cost.  Depreciation is computed primarily
by the straight-line method over the estimated useful lives of such assets.
Amortization, by the straight-line method, of improvements to leased property
is based on the shorter of the term of the applicable lease or the estimated
useful lives of such assets.

Income taxes were provided for under provisions of the Statement of Financial
Accounting Standards ("SFAS") No. 109.

Net income per common share is computed by dividing net income by the weighted
average number of common shares outstanding.  The weighted average number of
common shares outstanding was 698,318 and 698,498 for the six months ended
September 30, 1995 and 1994 and 698,136 and 698,498 shares for the three months
ended September 30, 1995 and 1994.

Business Segments - The Company considers its operations to be in one business
segment, the ownership and operation of Flagg Ranch, a full-service resort
motel and trailer park located in the John D. Rockefeller Jr. Memorial Parkway,
approximately four miles north


                                       6
<PAGE>   7

of Grand Teton National Park and two miles south of the southern entrance to
Yellowstone National Park.

Statements of Cash Flows - For purposes of the consolidated statements of cash
flows, cash and cash equivalents represent cash in banks, money market funds,
and certificates of deposit with initial maturities of three months or less.

2.  MARKETABLE INVESTMENT SECURITIES

Marketable investment securities consist of the following:

<TABLE>
<CAPTION>
                                           September 30, 1995           March 31,1995
                                           ------------------           -------------
                                          Cost        Market          Cost       Market
<S>                                       <C>         <C>           <C>         <C>
Available for sale:
Variable rate municipal bonds             $  0        $  0          $300,000    $300,000
</TABLE>

3.  COMMITMENTS AND CONTINGENCIES

The Company receives its operating authorization from the National Park Service
("NPS").  The NPS Contract (the "Contract") which became effective on January
1, 1990, will expire on December 31, 2009.  Under the terms of the Contract,
prior to December 31, 1999, the Company is required to move its existing
54-unit riverside motel from its current location to the high ground above the
river, to provide for new employee housing and make certain other improvements.
The cost of making these improvements is estimated to be between $1,700,000 and
$2,000,000.

The fee expense under the Contract is calculated at 2% of gross receipts (as
defined), subject to review and possible adjustment every five years.  The
first review period was scheduled for December 31, 1994; however, as of
November 10, 1995, the NPS has not completed its review.  Any changes to the
fee will be retroactive to January 1, 1995.  For the six months ended September
30, 1995 and 1994, this fee amounted to $52,000 and $46,000, respectively.

4.  TRANSACTIONS WITH AFFILIATED COMPANIES AND RELATED
    PARTIES

Included in general and administrative expenses for the six months ended
September 30, 1995 and 1994, are management fees and administrative expenses of
approximately $230,000 and $156,000, respectively, paid to affiliated companies
owned by Anthony J.  Nicoli and/or family members.

5.  BANK CREDIT FACILITY

During fiscal 1995, the Company established a credit facility with a bank.  The
credit facility provides for maximum borrowings of $500,000.  The draw period
under the facility runs until September 30, 1996, and as of September 30, 1995,
there were no outstanding borrowings.  Interest is payable monthly on the
outstanding principal balance at a rate equal to prime plus .50% (9.25% at
November 10, 1995).  Commencing October 30, 1996, the principal shall be repaid
in 36 equal monthly principal payments with a maturity date of September 30,
1999.  The credit facility is collateralized by all accounts, an assignment of
the Contract and all improvements the Company has made to the Flagg Ranch
property.


                                        7
<PAGE>   8

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS

The principal business of the Company is the ownership and operation of Flagg
Ranch Village ("Flagg Ranch"), a full-service resort motel and trailer park
located in the John D. Rockefeller Jr. Memorial Parkway approximately four
miles north of Grand Teton National Park and two miles south of the southern
entrance of Yellowstone National Park.

Flagg Ranch undertook a major redevelopment plan during fiscal year ended March
31, 1995 which included construction of a new main lodge building, plus 50 new
cabin units.  The grand opening  of the new lodge and cabins was held June 17,
1995.  The lodge, which replaces existing facilities, includes a restaurant,
lounge, gift shop, grocery store, front desk and gasoline station.  The 50 new
cabin units replaced 42 rustic cabin units which will be removed from the
property.

The Company had net income for the six months ended September 30, 1995 of
$428,000 ($.61 per share).  This compares to net income of $462,000 ($.66 per
share) for the six months ended September 30, 1994.  The $34,000 decline in
income was due primarily to increased costs associated with opening and
operating the new facilities at Flagg Ranch.  Changes to the Company's revenues
and expenses for the six months ended September 30, 1995 and September 30, 1994
are summarized below.  All references to years represent six month periods
ending September 30 of stated year.

Flagg Ranch, the principal business of the Company, is operated as a seasonal
resort.  The two seasons coincide with the opening and closing dates of
Yellowstone and Grand Teton National Parks.  The summer season runs from
approximately May 15 through October 15 and the winter season runs from late
December through mid-March.

Revenues

Total revenues for 1995 increased by $359,000 or 15% from 1994.  There were
increases in motel and cabin revenues of $268,000, RV park rentals of $29,000,
restaurant revenues of $96,000, gift shop sales of $29,000, grocery store sales
of $27,000, float trip revenues of $63,000 and horse rentals of $48,000.  A
decrease of $163,000 in gasoline station revenues and $33,000 in interest
income, offset the increases in revenues.

The 50 new cabin units are superior in quality to the 42 rustic cabin units
which were replaced, resulting in an average daily rate for cabins of $105 in
1995 compared to $68 in 1994.  The average daily rate for the motel units was
$88 in 1995 compared to $81 in 1994.  Total motel and cabin rental days
increased from 11,096 in 1994 to 11,631 in 1995.  Increases in restaurant, gift
shop and grocery store revenues are due to the new lodge facility.  Water
conditions on the Snake River were outstanding in 1995 resulting in the
increased float trip revenues.  In 1994 there was no horse rental operation.

The gasoline station was removed from its prime location next to the main
highway and has been replaced by a new gasoline station located approximately
1,000 feet from the main highway.  As a result, gasoline sales are down
compared to 1994.  Interest income declined in 1995 due to expenditure of cash
funds for the redevelopment of Flagg Ranch.

Costs and Expenses

The ratio of cost of merchandise sold to sales of merchandise decreased from
59% in 1994 to 54% in 1995.  The primary cause of this decrease was a
fundamental change in the relative makeup of retail sales resulting from the
significant decline in gasoline sales



                                        8
<PAGE>   9
volume.  In 1994 gasoline sales represented 35% of total merchandise sold
compared to only 22% in 1995.  Gasoline, which historically has by far the
highest cost of sales ratio for all merchandise sold at Flagg Ranch, had a cost
of sales ratio of 74% in 1995.

Operating expenses increased by $356,000 in 1995.  The expanded float trip and
horse rental operations accounted for $90,000 of the increase.  The remainder
related to the new facilities in 1995 consisting of increases in labor of
$112,000, supplies of $54,000, insurance of $28,000, utilities of $21,000,
repairs of $14,000 and other costs of $37,000.

General and administrative expenses increased by $74,000 in 1995.  The ratio of
general and administrative expenses to total revenues increased to 10% in 1995
compared to 9% in 1994.  The increases related to the construction of the new
facilities.

Depreciation increased by $43,000 in 1995 due to completion of the new lodge
and cabins.

Liquidity and Capital Resources

Working capital at September 30, 1995 is $363,000 compared to $374,000 at March
31, 1995.  The Company plans to incur costs of $200,000 to $250,000 in the
remaining quarters of fiscal 1996 to complete certain improvements required
under the NPS Contract.  The Company also began construction of an additional
42 cabin units during the second quarter of fiscal 1996 which are scheduled to
be completed in fiscal 1997.  The total cost of these additional units is
estimated between $1,300,000 and $1,400,000.

The estimated total costs to be incurred for the entire construction planned
for the remainder of fiscal year 1996 through fiscal 2000 is between $3,000,000
and $3,400,000.  The Company intends to fund these improvements through
existing cash funds and cash generated from operations, plus a $500,000 bank
credit facility which can be drawn on through September 30, 1996.  Cash
generated from operations was $1,001,000, $576,000 and $658,000 in fiscal years
1995, 1994 and 1993, respectively.  Cash generated from operations for the six
months ended September 30, 1995 and 1994 was $329,000 and $1,075,000,
respectively.  The construction funds will have to be obtained from outside
sources to the extent they exceed cash generated from operations and the
$500,000 bank credit facility.



                                        9
<PAGE>   10
                           PART II - OTHER INFORMATION

ITEM 1.          Legal Proceedings

                 None

ITEM 2.          Changes in Securities

                 None.

ITEM 3.          Defaults upon Senior Securities

                 None.

ITEM 4.          Submission of Matters to a Vote of Securities Holders

                 None

ITEM 5.          Other Materially Important events

                 None

ITEM 6.          Exhibits and Reports on Form 8-K

                 Exhibit 1.  Standard Form Of Agreement Between Owner and
                 Contractor for forty two lodging units.



                                       10
<PAGE>   11

In accordance with the requirements of the Exchange Act, the registrant caused
this report to be signed by the undersigned, thereunto duly authorized.


                        INTERNATIONAL LEISURE HOSTS, LTD.
                                  (REGISTRANT)




DATE:           11/13/95                   BY: /s/ John L. Bradley              
     ----------------------------             ----------------------------------
                                               John L. Bradley
                                               President


DATE:           11/13/95                   BY: /s/ Mark G. Sauder             
     ----------------------------             ----------------------------------
                                               Mark G. Sauder,
                                               Chief Financial Officer


DATE:           11/13/95                   By: /s/ Daniel J. Ryan             
     ----------------------------             ----------------------------------
                                               Daniel J. Ryan
                                               Chief Accountant




                                       11

<PAGE>   1
                        AMERICAN INSTITUTE OF ARCHITECTS

                                     [LOGO]

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

                               AIA Document A101

                       Standard Form of Agreement Between
                              Owner and Contractor
                        where the basis of payment is a
                                 STIPULATED SUM

                                  1987 EDITION

       THIS DOCUMENT HAS IMPORTANT LEGAL CONSEQUENCES; CONSULTATION WITH
   AN ATTORNEY IS ENCOURAGED WITH RESPECT TO ITS COMPLETION OR MODIFICATION.

   The 1987 Edition of AIA Document A201, General Conditions of the Contract
     for Construction, is adopted in this document by reference. Do not use
        with other general conditions unless this document is modified.

                This document has been approved and endorsed by
                 The Associated General Contractors of America.

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

AGREEMENT

made as of the  25th day of July in the year of
Nineteen Hundred and  1995

BETWEEN the Owner:    International Leisure Hosts, LTD.
(Name and address)    2525 East Camelback, Suite 275
                      Phoenix, AZ 85016

and the Contractor:   Pacific West Construction, Inc.
(Name and address)    P.O. Box 1884
                      Idaho Falls, Idaho 83403

The Project is:       Flagg Ranch Phase II
(Name and location)   Flagg Ranch Village
                      Moran, Wyoming

The Architect is:     Robert Kubicek Architects and Associates
(Name and address)    3900 East Camelback Road, Suite 600
                      Phoenix, Arizona 85018
                      Prestwich Architects
                      P.O. Box 2950 - Idaho Falls, Idaho 83403

The Owner and Contractor agree as set forth below.

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

     Copyright 1915, 1918, 1925, 1937, 1951, 1958, 1961, 1963, 1967, 1974, 
     1977, (C) 1987 by the American Institute of Architects, 1735 New York
     Avenue, N.W., Washington, D.C. 20006. Reproduction of the material
     herein or substantial quotation of its provisions without written
     permission of the AIA violates the copyright laws of the United States
     and will be subject to legal prosecution.

- -------------------------------------------------------------------------------
AIA DOCUMENT A101 - OWNER-CONTRACTOR AGREEMENT - TWELFTH EDITION - 
AIA(R) - (C)1987
THE AMERICAN INSTITUTE OF ARCHITECTS, 1735 NEW YORK AVENUE, N.W., 
WASHINGTON, D.C. 20006                                             A101-1987  1

       WARNING: Unlicensed photocopying violates U.S. copyright laws and
                        is subject to legal prosecution.
<PAGE>   2
                                   ARTICLE 1
                                   ---------
                             THE CONTRACT DOCUMENTS

The Contract Documents consist of this Agreement, Conditions of the Contract 
(General, Supplementary and other Conditions), Drawings, Specifications, 
addenda issued prior to execution of this Agreement, other documents listed in 
this Agreement and Modifications issued after execution of this Agreement; 
these form the Contract, and are as fully a part of the Contract as if attached 
to this Agreement or repeated herein. The Contract represents the entire and 
integrated agreement between the parties hereto and supersedes prior 
negotiations, representations or agreements, either written or oral. An 
enumeration of the Contract Documents, other than Modifications, appears in 
Article 9.

                                   ARTICLE 2
                                   ---------
                           THE WORK OF THIS CONTRACT

The Contractor shall execute the entire Work described in the Contract 
Documents, except to the extent specifically indicated in the Contract 
Documents to be the responsibility of others, or as follows:

The contractor shall furnish all labor, materials, supervision and equipment 
necessary to complete Phase II Flagg Ranch Lodging Units, New Flagg Ranch 
Laundry Facility, New Flagg Ranch Maintenance Facility. In accordance with 
plans and specifications as prepared by Robert Kubicek Architect & Associates 
dated 4/21/94 for the duplexes and four-plexes, and Kay Prestwich Associates 
dated May 1995.

The contractor shall also provide the infrastructure for the living units and
the Laundry Facility and the Maintenance Facility which shall consist of
providing utility connections for the sewer and water, phone conduit with pull
wire to each building, an electrical supply from the transformers to each
building. Transformer to be by others. He shall also provide concrete walkways
as per the design drawings the additional parking lot with combination curb and
walk. This contractor shall also provide all clearing, grubbing and earthmoving
to accommodate the infrastructure and the new buildings. The Contractor shall
also be responsible for the scheduling of the Owner supplied floor coverings,
interior decorations where applicable and furniture (See attachment B for
clarification of work of this contract)

  Any cost increases or decreases between now and when framing lumber,
  approximately $100,000.00 materials are bought next spring will be the
  responsibility of the owner.

  Concrete walks, Line Item 59, will be billed at a cost of $9.91/Linear Foot
  and field verified after completion. 

                                   ARTICLE 3
                                   ---------
                DATE OF COMMENCEMENT AND SUBSTANTIAL COMPLETION

3.1  The date of commencement is the date from which the Contract Time of 
Paragraph 3.2 is measured, and shall be the date of this Agreement, as first 
written above, unless a different date is stated below or provision is made for 
the date to be fixed in a notice to proceed issued by the Owner.

(Insert the date of commencement, if it differs from the date of this 
Agreement or, if applicable, state that the date will be fixed in a notice to
proceed.)

  Commencement shall be on August 1, 1995

Unless the date of commencement is established by a notice to proceed issued by 
the Owner, the Contractor shall notify the Owner in writing not less than five 
days before commencing the Work to permit the timely filing of mortgages, 
mechanic's liens and other security interests. Note: Project will be shut down 
for winter weather. The final completion date shall be November 1, 1996.

3.2  The Contractor shall achieve Substantial Completion of the entire Work not 
later than 

(Insert the calendar date or number of calendar days after the date of 
commencement. Also insert any requirements for earlier Substantial Completion 
of certain portions of the Work, if not stated elsewhere in the Contract
Documents.)


, subject to adjustments of this Contract Time as provided in the Contract
Documents.

(Insert provisions, if any, for liquidated damages relating to failure to 
complete on time.)
- -------------------------------------------------------------------------------
AIA DOCUMENT A101 - OWNER-CONTRACTOR AGREEMENT - TWELFTH EDITION - 
AIA(R) - (C)1987
THE AMERICAN INSTITUTE OF ARCHITECTS, 1735 NEW YORK AVENUE, N.W., 
WASHINGTON, D.C. 20006                                             A101-1987  2

       WARNING: Unlicensed photocopying violates U.S. copyright laws and
                        is subject to legal prosecution.


<PAGE>   3

                                  ARTICLE 4
                                  ---------
                                 CONTRACT SUM

4.1     The Owner shall pay the Contractor in current funds for the Contractor's
performance of the Contract the Contract Sum of one million two hundred four
thousand one hundred twenty one Dollars ($1,204,121.00), subject to additions
and deductions as provided in the Contract Documents.

4.2     The Contract Sum is based upon the following alternates, if any, which
are described in the Contract Documents and are hereby accepted by the Owner: 

(State the numbers or other identification of accepted alternates. If decisions
on other alternates are to be made by the Owner subsequent to the execution of
this Agreement, attach a schedule of such other alternates showing the amount
for each and the date until which that amount is valid.)

A)      Two handicap units, one to be a standard handicap unit as shown on 
        drawings, U-28 with tub/shower accommodations. One unit to be a roll
        in type of shower unit.

B)      Parking lot area and Walkway as per Jorgensen Engineering plans
        submitted showing infrastructure and sidewalks as designed.


4.3     Unit prices, if any, are as follows:

<TABLE>
<S>                        <C>
5 Duplexes                   238,905.00
9 4-Plexes                   646,455.00
Infrastructure                84,000.00
Additional Parking Area       31,150.00
Sidewalks                     23,970.00
Maintenance Facility          96,393.00
Laundry Building              53,150.00
Bonds                         16,448.00
Builders Risk                  4,850.00
Liability                      8,800.00
                           ------------   
            TOTAL          1,204,121.00

</TABLE>

 
- -------------------------------------------------------------------------------
AIA DOCUMENT A101 - OWNER-CONTRACTOR AGREEMENT - TWELFTH EDITION - 
AIA(R) - (C)1987
THE AMERICAN INSTITUTE OF ARCHITECTS, 1735 NEW YORK AVENUE, N.W., 
WASHINGTON, D.C. 20006                                             A101-1987  3

       WARNING: Unlicensed photocopying violates U.S. copyright laws and
                        is subject to legal prosecution.
<PAGE>   4


                                   ARTICLE 5

                               PROGRESS PAYMENTS

5.1  Based upon Applications for Payment submitted to the Owner by the 
Contractor, the Owner shall make progress payments on account of the Contract 
Sum to the Contractor as provided below and elsewhere in the Contract Documents.

5.2  The period covered by each Application for Payment shall be one calendar 
month ending on the last day of the month, or as follows:

     The application for payment shall be monthly ending the 25th of the month
     and going from the 25th to 25th of each month until completion.

     See also Exhibit B.

5.3  Provided an Application for Payment is received by the Owner not later than
the 30th day of a month, the Owner shall make payment to the Contractor not
later than the 10th day of the following month. If an Application for Payment is
received by the Owner after the application date fixed above, payment shall be
made by the Owner on the 10th day from the receipt for application for payment.

5.4  Each Application for Payment shall be based upon the schedule of values 
submitted by the Contractor in accordance with the Contract Documents. The 
schedule of values shall allocate the entire Contract Sum among the various 
portions of the Work and be prepared in such form and supported by such data to 
substantiate its accuracy as the Owner may require. This schedule, unless 
objected to by the Owner, shall be used as a basis for reviewing the 
Contractor's Applications for Payment.

5.5  Applications for Payment shall indicate the percentage of completion of 
each portion of the Work as of the end of the period covered by the Application 
for Payment.

5.6  Subject to the provisions of the Contract Documents, the amount of each 
progress payment shall be computed as follows:

5.6.1  Take that portion of the Contract Sum properly allocable to completed 
Work as determined by multiplying the percentage completion of each portion of 
the Work by the share of the total Contract Sum allocated to that portion of 
the Work in the schedule of values, less retainage of five percent (5%). 
Pending final determination of cost to the Owner of changes in the Work, 
amounts not in the dispute may be included as provided in Subparagraph 7.3.7 of 
the General Conditions even though the Contract Sum has not yet been adjusted 
by Change Order;

5.6.2  Add that portion of the Contract Sum properly allocable to materials and 
equipment delivered and suitably stored at the site for subsequent 
incorporation in the completed construction (or, if approved in advance by the 
Owner, suitably stored off the site at a location agreed upon in writing), less 
retainage of      percent (  %);

5.6.3  Subtract the aggregate of previous payments made by the Owner; and

5.6.4  Subtract amounts, if any, for which the Owner has withheld or
nullified a Certificate for Payment as provided in Paragraph 9.5 of the
General Conditions.

5.7  The progress payment amount determined in accordance with Paragraph 5.6 
shall be further modified under the following circumstances:

5.7.1  Add, upon Substantial Completion of the Work, a sum sufficient to 
increase the total payments to      percent (  %) of the Contract Sum, less 
such amounts as the Owner shall determine for incomplete Work and unsettled 
claims; and

5.7.2  Add, if final completion of the Work is thereafter materially delayed 
through no fault of the Contractor, any additional amounts payable in 
accordance with Subparagraph 9.10.3 of the General Conditions.

5.8  Reduction or limitation of retainage, if any, shall be as follows:

(If it is intended, prior to Substantial Completion of the entire Work, to 
reduce or limit the retainage resulting from the percentages inserted in 
Subparagraphs 5.6.1 and 5.6.2 above, and this is not explained elsewhere in the 
Contract Documents, insert here provisions for such reduction or limitation.)


- -------------------------------------------------------------------------------
AIA DOCUMENT A101 - OWNER-CONTRACTOR AGREEMENT - TWELFTH EDITION - 
AIA(R) - (C)1987
THE AMERICAN INSTITUTE OF ARCHITECTS, 1735 NEW YORK AVENUE, N.W., 
WASHINGTON, D.C. 20006                                             A101-1987  4

       WARNING: Unlicensed photocopying violates U.S. copyright laws and
                        is subject to legal prosecution.

<PAGE>   5
                                   ARTICLE 6
                                 FINAL PAYMENT

Final payment, constituting the entire unpaid balance of the Contract Sum, shall
be made by the Owner to the Contractor when (1) the Contract has been fully
performed by the Contractor except for the Contractor's responsibility to
correct nonconforming Work as provided in Subparagraph 12.2.2 of the General
Conditions and to satisfy other requirements, if any, which necessarily survive
final payment; and (2) a final Certificate for Payment has been issued by the
Contractor; such final payment shall be made by the Owner not more than 30 days
after the issuance of the Contractors final Certificate for Payment, or as
follows:

        The owner shall pay the entire unpaid balance including the 5% retainage
        only after the completion of all items on the final "punch list" as
        compiled by the owner and contractor prior to final payment. Or as
        agreed upon by both parties.


                                   ARTICLE 7
                            MISCELLANEOUS PROVISIONS

7.1  Where reference is made in this Agreement to a provision of the General 
Conditions or another Contract Document, the reference refers to that provision 
as amended or supplemented by other provisions of the Contract Documents.

7.2  Payments due and unpaid under the Contract shall bear interest from the 
date payment is due at the rate stated below, or in the absence thereof, at the 
legal rate prevailing from time to time at the place where the Project is 
located. 

(Insert rate of interest agreed upon, if any.)

        At annual rate of 6%


(Usury laws and requirements under the Federal Truth in Lending Act, similar 
state and local consumer credit laws and other regulations at the Owner's and 
Contractor's principal places of business, the location of the Project and 
elsewhere may affect the validity of this provision. Legal advice should be 
obtained with respect to deletions or modifications, and also regarding 
requirements such as written disclosures or waivers.)  

7.3  Other provisions:

        See attached Exhibit A 
        See attached Exhibit B 
        See attached Exhibit C
        Supplementary Conditions to General Conditions of the Contract for
        Construction between International Leisure Hosts, LTD. and Pacific West
        Construction, Inc.

        Bond Requirements - 2.2.1 Supplementary Conditions to General 
        Conditions 

                                   ARTICLE 8
                           TERMINATION OR SUSPENSION

8.1  The Contract may be terminated by the Owner or the Contractor as provided 
in Article 14 of the General Conditions.

8.2  The Work may be suspended by the Owner as provided in Article 14 of the 
General Conditions.

- --------------------------------------------------------------------------------
AIA DOCUMENT A101 - OWNER-CONTRACTOR AGREEMENT - TWELFTH EDITION -
AIA(R) - (C)1987                                                            
THE AMERICAN INSTITUTE OF ARCHITECTS, 1735 NEW YORK AVENUE, N.W.,
WASHINGTON, D.C. 20006                                              A101-1987  5

       WARNING: Unlicensed photocopying violates U.S. copyright laws and
                        is subject to legal prosecution.


<PAGE>   6

                                   ARTICLE 9
                                   ---------
                       ENUMERATION OF CONTRACT DOCUMENTS

9.1  The Contract Documents, except for Modifications issued after execution of 
this Agreement, are enumerated as follows:

9.1.1  The Agreement is this executed Standard Form of Agreement Between Owner 
and Contractor, AIA Document A101, 1987 Edition.

9.1.2  The General Conditions are the General Conditions of the Contract for 
Construction, AIA Document A201, 1987 Edition.

9.1.3  The Supplementary and other Conditions of the Contract are those 
contained in the Project Manual dated                                 , and are 
as follows:


Document                                Title                             Pages


9.1.4  The Specifications are those contained in the Project Manual dated as in 
Subparagraph 9.1.3, and are as follows: (Either list the Specifications here or 
refer to an exhibit attached to this Agreement.)


Section                                 Title                             Pages


- -------------------------------------------------------------------------------
AIA DOCUMENT A101 - OWNER-CONTRACTOR AGREEMENT - TWELFTH EDITION - 
AIA(R) - (C)1987
THE AMERICAN INSTITUTE OF ARCHITECTS, 1735 NEW YORK AVENUE, N.W., 
WASHINGTON, D.C. 20006                                             A101-1987  6

       WARNING: Unlicensed photocopying violates U.S. copyright laws and
                        is subject to legal prosecution.


<PAGE>   7

9.1.5  The Drawings are as follows, and are dated                       unless 
a different date is shown below:

(Either list the Drawings here or refer to an exhibit attached to this 
Agreement.)

Number                             Title                                Date


Infrastructure plans are submitted to Mickey.

Laundry building as prepared by Prestwich Associates

Maintenance Facility as prepared by Prestwich Associates
2400 Total Square Foot   30 x 80


9.1.6  The addenda, if any, are as follows:

Number                          Date                            Pages


Portions of addenda relating to bidding requirements are not part of the 
Contract Documents unless the bidding requirements are also enumerated in this 
Article 9.

- -------------------------------------------------------------------------------
AIA DOCUMENT A101 - OWNER-CONTRACTOR AGREEMENT - TWELFTH EDITION - 
AIA(R) - (C)1987
THE AMERICAN INSTITUTE OF ARCHITECTS, 1735 NEW YORK AVENUE, N.W., 
WASHINGTON, D.C. 20006                                             A101-1987  7

       WARNING: Unlicensed photocopying violates U.S. copyright laws and
                        is subject to legal prosecution.

<PAGE>   8

9.1.7   Other documents, if any, forming part of the Contract Documents are as
follows:

(List here any additional documents which are intended to form part of the
Contract Documents. The General Conditions provide that bidding requirements
such as advertisement or invitation to bid, Instructions to Bidders, sample
forms and the Contractor's bid are not part of the Contract Documents unless
enumerated in this Agreement. They should be listed here only if intended to be
part of the Contract Documents.)


This Agreement is entered into as of the day and year first written above and
is executed in at least three original copies of which one is to be delivered
to the Contractor, one to the Architect for use in the administration of the
Contract, and the remainder to the Owner.

<TABLE>
<CAPTION>
<S>                                           <C>
                                              Pacific West Construction, Inc. 
OWNER                                         CONTRACTOR

/s/ JOHN L. BRADLEY                           /s/ LYNDEN P. KUNDE
- ------------------------------                -------------------------------
(Signature)                                   (Signature)

John L. Bradley, President                    Lynden P. Kunde, President
- ------------------------------                --------------------------------
(Printed name and title)                      (Printed name and title)
     International Leisure Hosts, LTD.
</TABLE>

[LOGO] CAUTION: You should sign an original AIA document which has this caution
                printed in red. An original assures that changes will not be
                obscured as may occur when documents are reproduced. 
 
- -------------------------------------------------------------------------------
AIA DOCUMENT A101 - OWNER-CONTRACTOR AGREEMENT - TWELFTH EDITION - 
AIA(R) - (C)1987
THE AMERICAN INSTITUTE OF ARCHITECTS, 1735 NEW YORK AVENUE, N.W., 
WASHINGTON, D.C. 20006                                             A101-1987  8

       WARNING: Unlicensed photocopying violates U.S. copyright laws and
                        is subject to legal prosecution.

<PAGE>   9

                      SUPPLEMENTARY CONDITIONS TO GENERAL
                CONDITIONS OF THE CONTRACT FOR THE CONSTRUCTION
                  BETWEEN INTERNATIONAL LEISURE HOMES, LTD. AND
                        PACIFIC WEST CONSTRUCTION, INC.


        The following supplements modify, change, delete from and add to the 
General Conditions of the Contract for Construction, AIA Document A201, 1987 
("the General Conditions"). When any portion of the General Conditions 
is modified or any paragraph, subparagraph of clause thereof is modified or 
deleted by these supplementary conditions, the unaltered provisions of the 
General Conditions shall remain in effect.

ARTICLE 1

1.1.1     In line 10 of subparagraph 1.1.1, delete the phrase "issued by the
          Architect."

1.1.3     Add the following sentence at the end of subparagraph 1.1.3:

          Contractor acknowledges that the Contract Documents are adequate and
          sufficient to provide for the completion of the Work, and include all
          work, whether or not shown or described, which reasonably may be
          required for the completion of the Work in accordance with all
          applicable laws, codes and industry standards.

1.2.1     Delete the second sentence of subparagraph 1.2.1 in its entirety.

1.2.3     Add the following language to the end of subparagraph 1.2.3:

          In the event of inconsistencies within or between parts of the
          Contract Documents, or between the Contract Documents and applicable
          standards, codes and ordinances, the Contractor shall (1) provide the
          better quality or greater quantity of Work or (2) comply with the most
          stringent requirement.

1.3.1     Deletes subparagraph 1.3.1 and substitute the following:

          All Drawings, Specifications and other documents prepared by the
          Architect are and shall remain the property of the Owner, and Owner
          shall retain all common law, statutory and other reserved rights with
          respect thereto. They shall not be used on any other project without
          the prior written consent of the Owner, and Contractor shall take such
          action as may be necessary to prevent their use on any other project
          or for additions to the Project outside the scope of the Work by any
          subcontractor, sub-subcontractor or material or equipment supplier.
          The Contractor, subcontractors, sub-subcontractors and

<PAGE>   10

        material and equipment suppliers are granted a limited license to use
        and reproduce applicable portions of the Drawings, Specifications and 
        other documents prepared by the Architect appropriate to and for use
        in the execution of their Work under the Contract Documents. All copies
        made under this license shall bear the statutory copyright notice, if
        any, shown on the Drawings, Specifications and other documents prepared
        by the Architect. Submittals or distributions necessary to meet
        official regulatory requirements or for other purposes relating to 
        completion of the Project are not to be construed as a publications in
        derogation of the Owner's copyright or other reserved rights.

ARTICLE 2

2.2.1

2.2.2   Delete subparagraph 2.2.2 and substitute in its place "Owner shall
        supply National Park Service infrastructural construction drawings for
        the Project site."

2.2.4   Delete the work "Information" at the beginning of subparagraph 2.2.4
        and substitute "Upon receipt of a written request therefore from the 
        Contractor, information."

2.2.5   Delete subparagraph 2.2.5 and substitute in its place the following:
        
        Owner shall furnish to Contractor, free of charge, twenty copies of 
        (a) the Drawings and Specifications prepared by the Architect; and
        (b) other drawings and documents necessary for performance of the Work.

2.3.1   Delete the word "persistently" in the first sentence of
        
<PAGE>   11
        subparagraph 2.3.1. In addition, delete the clause, "except to the
        extent required by subparagraph 6.1.3", at the end of subparagraph
        2.3.1, and insert in its place the following:
                                        
        This right shall be in addition to, and not in restriction of, the
        Owner's rights under Paragraph 12.2.

2.4.1   Delete the first two sentences of subparagraph 2.4.1 and
        substitute the following in its place:

        If the Contractor defaults or neglects to carry out the Work in
        accordance with the Contract Documents and fails within a seventy-two
        hour period after receipt of written notice from the Owner to commence
        and continue correction of such default or neglect with diligence and
        promptness, the Owner may, without prejudice to other remedies the Owner
        may have, commence and continue to carry out the Work.

        Delete the fourth sentence of subparagraph 2.4.1 in its entirety. Add 
        at the end of subparagraph 2.4.1 the following sentence:

        The right of the Owner to stop the Work pursuant to this subparagraph
        2.4.1 shall not give rise to any duty on the part of the Owner to
        exercise this right for the benefit of the Contractor or any other
        person or entity.

2.5     Add the following paragraph at the end of Article 2:

2.5     EXTENT OF OWNER'S RIGHTS.

        2.5.1  The rights stated in this article and elsewhere in these Contract
        Documents are cumulative and not in limitation of any rights of the
        owner granted in the Contract Documents, at law or in equity.

        2.5.2  In no event shall the Owner have control over, charge or, or any
        responsibility for construction means, methods, techniques, sequences or
        procedures or for safety precautions and programs in connection with the
        Work, notwithstanding any of the rights and authority granted the Owner
        in the Contract Documents.

Article 3

3.2.1   Delete subparagraph 3.2.1 and substitute in its place the following:

        The Contractor hereby specifically acknowledges and declares that
        Contract Documents are full and complete, are sufficient to have enabled
        it to determine the cost of the Work and that the Drawings, the
        Specifications
<PAGE>   12
        and all addenda are sufficient to enable the Contractor to construct the
        Work outlined therein in accordance with applicable laws, statutes,
        building codes and regulations, and otherwise to fulfill all of its
        obligations under the Contract Documents. In addition, if the Contractor
        performs any construction activity and if it knows or should have known
        that any of the Contract Documents contains a recognized error,
        inconsistency or omission, the Contractor shall be responsible for such
        performance and shall bear the cost for correction thereof.

3.5.1   In line 14 of subparagraph 3.5.1, add the words "or Owner" after 
        "Architect".

3.5     Add the following paragraph to paragraph 3.5:

        3.5.2 The Contractor agrees to assign to the Owner at the time of final
        completion of the Work any and all manufacturer's warranties relating to
        materials and labor used in the Work and further agrees to perform the
        Work in such manner so as to preserve any and all such manufacturer's
        warranties.

3.7.3   Delete subparagraph 3.7.3 and substitute the following in its place:

        It shall be the obligation of the Contractor to review the Contract
        Documents to determine and to notify the Owner and the Architect of any
        discrepancy between building codes and regulations of which the
        Contractor has knowledge or should be reasonably able to determine. The
        Contractor shall not violate any zoning, setback or other locational
        requirements of applicable laws, codes and ordinances, or of any
        recorded covenants of which the Contractor has knowledge. If the
        Contractor observes that portions of the Contract Documents are at
        variance with applicable laws, statutes, ordinances, building codes,
        rules or regulations, the Contractor promptly shall notify the Owner and
        Architect in writing, and necessary changes shall be accomplished by
        appropriate modification.

3.10.1  Delete subparagraph 3.10.1 and substitute in its place the following:

        The Contractor, immediately after being awarded the Contract, shall
        prepare in consultation with the Owner and submit for the Owner's
        approval a contractor's construction schedule for the Work. The
        construction schedule shall not exceed time limits current under the
        Contract Documents, shall be updated and revised at appropriate
        intervals as required by the conditions of the Work and Project, shall
        be related to the entire 
<PAGE>   13
        Project to the extent required by the Contract Documents shall provide 
        for expeditious and practicable execution of the Work and shall not be
        modified or extended without the prior approval of the Owner in each
        instance.

3.10.2  Delete subparagraph 3.10.2 and substitute in its place the following:

        The Contractor shall prepare at least monthly a progress report in a
        form, in sufficient detail, and of a character approved by the Owner
        for the Project. The progress report shall specify, among other things,
        an estimated percentage of completion, whether the Project is on
        schedule, and if not, the reasons therefor and the new schedule, as
        well as the number of man-days worked for each category of labor and
        the projected Work to be completed in the next succeeding month.
        Accompanying the progress report shall be an updated current Project
        schedule and a listing and the status of all change orders,
        modifications, bulletins and other relevant documents.

        The Contractor also shall prepare not later than 30 days after the
        Contract is awarded a materials report which shall include a complete
        list of suppliers and fabricators, items to be purchased from the
        suppliers or fabricators, time required for fabrication and the
        scheduled delivery dates for each item to be purchased. As soon as
        available, the Contractor shall furnish copies of purchase orders to
        the Owner.

        The Contractor shall provide monthly progress reports with each monthly
        pay Application. The Contractor shall hold weekly progress meetings at
        the Project site. Progress of the Work shall be reported in detail with
        reference to construction schedules. Each interested subcontractor shall
        have present a competent representative to report the condition of its
        work and to receive information.

        The Contractor shall prepare and keep current, for the Owner's approval,
        a schedule of submittals which shall be coordinated with the 
        Contractor's construction schedule and allows the Owner reasonable
        time to review submittals.

3.11.1  In lines 7 and 8, delete "Architect and shall be delivered to Architect
        for submittal to" and substitute in its place "Owner and shall be
        delivered to."

3.12.4  Delete the last sentence of subparagraph 3.12.4 in its entirety.


        

<PAGE>   14
3.18.1  In line 10 of subparagraph 3.18.1, delete the phrase "but only to the
        extent". In line 11, delete "negligent". In line 14 of subparagraph
        3.18.1, insert the following after "in part by a": "negligent act or
        omission, whether passive or active, or Owner or any other."

Article 4

4.2.1   Delete the following language from the first sentence of subparagraph 
        4.2.1:

        , and will be the Owner's representative (1) during construction, 
        (2) until final payment is due and (3) with the Owner's concurrence, 
        from time to time during the correction period described in paragraph 
        12.2.

        In addition, insert the following language immediately after the first
        sentence of subparagraph 4.2.1:

        The owner may select the Architect or any other designee, including an
        employee or agent of the Owner, to be the Owner's representative. In
        addition to any specific responsibilities assigned elsewhere in the 
        Contract Documents, the Owner's representative shall decide any and
        all questions which may arise as to the rate of progress as to the Work.

4.2.2   Delete subparagraph 4.2.2 in its entirety.

4.2.3   Delete subparagraph 4.2.3 in its entirety.

4.2.4   Delete subparagraph 4.2.4 in its entirety and substitute in its place 
        the following:

        Owner and Contractor may communicate with each other directly.
        Contractor shall communicate directly with separate suppliers and
        separate subcontractors retained by the Owner.

4.2.5   Substitute "Owner" or "Owner's" whenever "Architect" or "Architect's" is
        mentioned in subparagraph 4.2.5.

4.2.6   Substitute "Owner" whenever "the Architect" is mentioned in 
        subparagraph 4.2.6 

4.2.8   In line 1, delete "the Architect" and insert the "the Owner".

4.2.9   In line 1 of subparagraph 4.2.9, insert the following after "Architect":
        or the Owner, at Owner's discretion."

4.2.10  Delete subparagraph 4.2.10 in its entirety.


<PAGE>   15

4.2.11  Delete subparagraph 4.2.11 and substitute in its place the following:
        
        Upon request of the Owner, claims, disputes and other matters in 
        question relating to the execution or progress of the Work or the 
        interpretation of the Contract Documents may be referred to the 
        Architect for initial decision, which the Architect shall render in
        writing within a reasonable time, not to exceed 15 days after the 
        date on which such request is made. The Owner is not required to 
        submit anything to the Architect.

4.2.13  In line 1 of subparagraph 4.2.13, delete "Architect's" and substitute 
        "Owner's".

4.3.2   Delete subparagraph 4.3.2.

4.3.6   In lines 11 and 12, delete "the Architect" and insert "the Owner" in
        its place. In line 16, delete "the Architect" and inset "the Owner" in
        its place. In lines 19 and 20, delete "the Architect shall so notify
        the Owner" and insert in its place "the Owner shall so notify the". In 
        line 22, delete "the Architect" and insert "the Owner" in its place.
        Delete the last sentence of subparagraph 4.3.6. 

4.4     Delete subparagraph 4.4 and its subparts.

4.5.1   Insert in line 3 of subparagraph 4.5.1 after "the breach thereof" the
        following phrase: "if the amount in controversy of all Claims subject
        to arbitration is less than $100,000". Delete the last two sentences in 
        subparagraph 4.5.1. Add the following language at the end of 
        subparagraph 4.5.1:

        The Contractor and the Owner shall not be obligated to resolve by 
        arbitration any claims or disputes related to the contract which 
        cumulatively total in excess of $100,000.

4.5.2   In line 2 of subparagraph 4.5.2, delete "not resolved under Paragraph
        4.4".

4.5.4   Delete subparagraph 4.5.4 in its entirety and add the following in its
        place:

        All demands for arbitration and all answering statements thereto, which
        include any monetary claim, must contain a statement that the total 
        sum or value in controversy as alleged by the party making such  demand
        or answering statement is not more than $100,000 (exclusive of interest
        and arbitration fees and costs). The arbitrators will not have 
        jurisdiction, power or authority to consider or make findings (except
        in denial of their own

<PAGE>   16

          jurisdiction) concerning any controversy where the amount at issue is
          more than $100,000 (exclusive of interest and arbitration fees and
          costs) or to render a monetary award in response thereto against any
          party which totals more than $100,000 (exclusive of interest and
          arbitration fees and costs).

4.5.4.1   Delete subparagraph 4.5.4.1 in its entirety.

4.5.4.2   In lines 1, 2 and 3 of subparagraph 4.5.4.2, delete "the time limits
          specified in subparagraphs 4.5.1 and 4.5.4 and clause 4.5.4.1 as
          applicable, and in other cases."

4.5.5     Delete subparagraph 4.5.5 and insert in its place the following:

          The American Arbitration Association may join to any arbitration under
          this Agreement an entity not a party to this Agreement or other
          arbitrations, who has consented to such joinder, involving this
          Project is such joinder is necessary to a complete resolution of any
          common issues of law or fact. The award rendered by the arbitrators
          will be final, not subject to appeal, and judgment may be entered upon
          it in any court having jurisdiction thereof.

Article 5

5.2.1     In line 4 of subparagraph 5.2.1, delete the phrase "through the
          "Architect". In line 7, delete "the Architect" and insert in its place
          "the Owner".

Article 6

6.1       Add the following paragraph to the end of subparagraph 6.1:

          6.1.5  Owner will contract directly with separate contractors for the
          supply and installation of certain floor coverings, interior
          decorations and furniture. The Contractor shall be responsible to
          coordinate and direct separate contractors for any items purchased by
          Owner as if the Contractor were the original purchaser. All warranty
          work for the equipment provided by such separate contractors only
          shall be the responsibility of the Owner. All warranty work for the
          electrical, plumbing, and venting on any other required work by
          subcontractors to connect equipment to the building shall be the
          responsibility of Contractor and subcontractors.

<PAGE>   17
6.1.3   In line 1 of subparagraph 6.1.3, delete "the Owner" and substitute "the
        Contractor". Delete the second, third and fourth sentences of
        subparagraph 6.1.3. Insert the following at the end of subparagraph
        6.1.3: The Contractor shall prepare construction schedules to be used by
        the Contractor and separate contractors. 

6.2.2   In line 5 of subparagraph 6.2.2, delete "the Architect" and insert in
        its place "the Owner." 

6.3.1   In line 6 or subparagraph 6.3.1, delete "the Architect" and insert in
        its place "the Owner." 

Article 7

7.1.2   Delete all references to "Architect"

7.2.1   Delete the first three lines of subparagraph 7.2.1 and insert the
        following:

        A Change Order is a written instrument prepared by the Owner and signed 
        by the Owner and Contractor, stating their agreement upon all of the
        following:

7.3.1   In line 2 of subparagraph 7.3.1, delete both references to "Architect" 
        and insert in place of the first deletion "Owner".

7.3.4   In line 3 of subparagraph 7.3.4, delete "Architect" and insert "Owner".

7.3.6   In line 3 of subparagraph 7.3.6, delete "the Architect" and insert in
        its place "the Owner". 

7.3.7   In line 7, delete "Architect" and insert "Owner" in its place.

7.3.8   Delete subparagraph 7.3.8.

7.3.9   In line 2 of subparagraph 7.3.9, delete the "Architect" and insert "the
        Owner" in its place. 

7.4.1   In line 1, delete "the Architect" and insert "the Owner" in its place.

Article 8

8.1.3   In line 2 of 8.1.3, delete "Architect" and insert "Owner" in its place.

8.3.1   In line 8 of subparagraph 8.3.1, delete "the Architect" and insert "the
        Owner" in its place. In line 11 of subparagraph 8.3.1, delete "the
        Architect" and insert "the Owner" in its place. 
<PAGE>   18
Article 9

9.2.1   Delete all references to "the Architect" in this subparagraph and insert
        "the Owner" in their places. 

9.3.1   In line 2 of subparagraph 9.3.1, delete "the Architect" and insert "the
        Owner" in its place. In line 7 of subparagraph 9.3.1, delete "or
        Architect." Add the following clause to the end of the subparagraph
        9.3.1: 

        Each application for payment shall be accompanied by the following, all
        in form and substance satisfactory to the Owner: a current lien waiver
        from the Contractor and duly executed waivers of mechanic's and
        materialmen's liens from all subcontractors and, when appropriate, from
        materialmen and lower tier subcontractors establishing payment or
        satisfaction of payment of amounts requested by the contractor on behalf
        of such entities or persons. 

9.3.2   Insert the following sentence at the end of subparagraph 9.3.2:

        The Contractor shall submit, within 30 days after the date of
        commencement of the Work and thereafter as the Owner requires, schedules
        of materials and equipment for each category or subcontract for which
        application for payment under subparagraph 9.3.2 will be made, which
        schedules shall include items, quantities, value or unit prices with
        extensions and the month in which Application for Payment with respect
        thereto is expected to occur. Schedules shall be updated on a monthly
        basis and submitted as an attachment to the Contractor's Application for
        Payment. 

9.4.1   In line 1 of subparagraph 9.4.1, delete "Architect" and insert "Owner"
        in its place. In lines 2 and 3 of subparagraph 9.4.1, delete "to the
        Owner". In lines 3 and 4, delete "with a copy to the Contractor". In
        line 4 of subparagraph 9.4.1, delete "Architect" and insert "Owner" in
        its place. In lines 6 and 7 of subparagraph 9.4.1, delete "and Owner in
        writing of the Architect's" and insert "of the Owner's". 

9.4.2   Delete the first two sentences of subparagraph 9.4.2. In line 16, delete
        "the Architect" and insert "the Owner" in its place. 

9.5.1   In line 1 of subparagraph 9.5.1, delete "the Architect" and insert "the
        Owner." In line 4 of subparagraph 9.5.1, delete "Architect's" and insert
        "Owner's". In lines 5 and 7, delete "Architect" and substitute "Owner"
        in its places. In line 7, delete "and Owner". In line 8, delete
        "Architect" and substitute "Owner" in its place. In line 9, delete
        "Architect" and substitute "Owner" in  

<PAGE>   19

        its place. In line 11, delete "to the Owner." In lines  11 and 12,
        delete "Architect" and substitute "Owner" in its place. In line 16,
        delete "Architect's" and substitute "Owner's."

9.6.1   In line 1 of subparagraph 9.6.1, delete "Architect has issued" and
        insert "Contractor has submitted." In lines 3 and 4 of subparagraph
        9.6.1, delete "and shall so notify the Architect."

9.6.3   Delete subparagraph 9.6.3 in its entirety.

9.7.1   Delete subparagraph 9.7.1 and substitute in its place:

        If the Owner does not pay the Contractor within seven days after the 
        date established in the Contract Documents the amount certified, then
        the Contractor may, upon seven additional days' written notice to the
        Owner, stop the Work until payment of the amount owing has been 
        received.

9.8.2   In line 4 of subparagraph 9.8.2, insert "and Owner" after "Architect". 
        In line 9 of subparagraph 9.8.2, insert "or Owner" after "Architect". 
        In line 12 of subparagraph 9.8.2, insert "or Owner's" after
        "Architect's". In line 17 of subparagraph 9.8.2, insert "or Owner"
        after  "Architect". In line 18 of 9.8.2, insert "or Owner" after 
        "Architect". In line 20, insert "or Owner" after "Architect".

9.8.3   In line 3, insert "or Owner after "Architect".

9.9.1   In line 16 of subparagraph 9.9.1, insert "and Owner" after "Architect".
        At the end of 9.9.1, delete "or, if no agreement is reached, by
        decision of the Architect".
 
9.9.2   In line 2 of subparagraph 9.9.2, delete "and" and insert "and/or" in
        its place.

9.10.1  In line 3 of subparagraph 9.10.1, insert "or Owner" after "Architect".
        In line 4, insert, "or Owner" after "Architect". In line 6, insert "or
        Owner" after "Architect". In line 7, insert "or Owner's" after
        "Architect's". 

9.10.2  In line 3 of subparagraph 9.10.2, insert "or Owner" after "Architect".

9.10.3  In line 4, delete "and the Architect so confirms". In line 6, insert
        "or  Owner" after "Architect". In line 13 of subparagraph 9.10.3,
        insert "or Owner" after "Architect".

<PAGE>   20
Article 11

11.1.2  Subparagraph 11.1.2 shall be deleted in its entirety and replaced by 
        the following provisions:

        11.1.2  Insurance required of Contractor under subparagraph 11.1.1 
        shall be maintained at the following minimum limits:

        Commercial General Liability: Broad Form Comprehensive or Commercial
        General Liability Insurance written on an occurrence basis (including
        Premises/Operations Liability, Products and Completed Operations
        Liability Independent Contractors Liability, Contractual Liability,
        Broad Form Property Damage Liability, Personal Injury Liability and, if
        required by Owner, Explosion, Collapse and Underground Hazard 
        Liability) in the following amounts:

        $1,000,000    --    Per Occurrence
        $1,000,000    --    General Aggregate
        $1,000,000    --    Products/Completed Operations Aggregate

        The Completed Operations and Products Coverage shall be maintained in
        full force and effect for not less than two (2) years following the 
        date of completion of the Project.

        Business Automobile Liability:  Comprehensive Automobile Liability
        Insurance to cover owned, long-term leased, hired and non-owned
        automobiles (including medical payments and uninsured motorist
        coverages) in the minimum amount of $1,000,000 combined single limit.

        Workers Compensation and Employers Liability:
        Workers Compensation: Statutory Limits

        Employers Liability:

        $1,000,000 Each Accident   --   Bodily Injury by Accident
        $1,000,000 Policy Limit    --   Bodily Injury by Disease
        $1,000,000 Each Employee   --   Bodily Injury by Disease

        Excess Liability:  Bodily injury and Property damage - 
        Combined Single Limit:

        $2,000,000                 --   per occurrence
        $2,000,000                 --   aggregate

        If the Contractor fails to purchase and maintain any insurance required
        under this article, the Owner may, but shall not be obligated to, upon
        five (5) days' written notice to the Contractor, purchase such insurance

<PAGE>   21
        on behalf of the Contractor and shall be entitled to be reimbursed by 
        the Contractor promptly upon demand or deduct the amount of such 
        premiums from the Contract Sum.

        Add the following subparagraphs after subparagraph 11.1.3:

        11.1.4 Owner shall be named as additional insured on Contractor's
        Commercial General Liability Insurance and Excess Liability Insurance.

        11.1.5 All insurance required above shall be written by companies
        authorized to transact business in the State of Wyoming reasonably
        acceptable to Owner. Where applicable, the following shall apply: such
        insurance shall be primary insurance, noncontributing with any other
        insurance, noncontributing with any other insurance carried by owner of
        any other person working on the Project; such insurance shall provide 
        that the coverage thereunder shall not be affected by any act or 
        omission of Owner, any agent, employee or person acting on behalf of 
        Owner or any other person working on the Project; and Owner shall be 
        named as an additional insured thereunder.

11.3    Delete subparagraphs 11.3.1, 11.3.1.1, 11.3.1.2, 11.3.1.3, 11.3.1.4 and
        11.3.2 in their entirety.

11.4.1  Delete subparagraph 11.4.1 and substitute the following:

        The Contractor shall furnish a performance bond and a labor and material
        payment bond in form and substance satisfactory to the Owner. The
        performance bond and the labor and material bond shall each be in an
        amount equal to the contract sum. The bond shall be executed by a 
        responsible surety acceptable to the Owner and authorized to transact
        business in Wyoming.

Article 12

12.1.1  In line 2, delete "Architect's" and insert "Owner's." In line 4, delete
        "Architect" and "Architect's" and insert "Owner" and "Owner's" 
        respectively. In line 4, delete the words "Architect, be uncovered for
        the Architect's observation" and insert in their place "the Owner or
        any governmental agency, be uncovered for their observation."

12.1.2  In lines 2 and 3 of subparagraph 12.1.2, delete "Architect" and insert 
        "Owner" in both places.

12.2.1  In line 4, delete "Substantial Completion" and substitute in its place
        "final payment". In line 2 of subparagraph 12.2.1, delete "Architect"
        and insert "Owner."

<PAGE>   22

12.2.4  In line 6 of subparagraph 12.2.4, insert "or Owner" after "Architect".

Article 14

14.1.1  Delete .3, .4 and .5 in subparagraph 14.1.1.

14.1.2  In lines 2 and 3 of subparagraph 14.1.2, delete "and Architect."

14.1.3  In lines 9 and 10, delete "and the Architect."

14.2.2  In lines 1 through 3, delete "upon certification by Architect that 
        sufficient cause exists to justify such action".

<PAGE>   23

                                  EXHIBIT A

Exhibit B has been provided as a clarification of the extent of the work to be
performed under Article 2 of the contract.

Item 1: Duplexes and 4 Plexes
        The duplexes and 4 plexes shall be completed as per drawings by Robert
        Kubicek Architects and Associates of Phoenix, Arizona including all the
        change orders that were incorporated under Phase I of the Living Unit 
        Contract, including but not limited to the changes in the electrical
        fixtures the plumbing, changes made by the Forest Service for the 
        Flagg Ranch footings additional fiber mesh in the concrete etc.

Item 2: Infrastructure for the individual cabin units
        The contractor shall clear and grub all the units which will be clearly
        laid out and elevations provided by the Park Service. The contractor
        intends to build the cabin units to six inches above the existing 
        elevations he then will provide all sewer laterals, and connections to 
        Park Service provided mains. Water laterals and individual sewer
        laterals at each building in connection to the Park Service main, power
        transfer lines from the buildings to the transformers then connected at
        the individual building units. Transformers shall be provided and the 
        final connection shall be by others. Phone trench will be provided and
        conduit in the phone trench with the pull wire, phone system by others.
        The contractor will also provide the sidewalks as outlined by the 
        original submittal.

Item 3: Parking Lot 
        The contractor will provide the additional parking lot which includes
        approximately 12,000 s.f. which will include removal of the trees,
        clearing and grubbing six inches of the existing topsoil and then
        placing ten inches of engineered fill compacting and grading this
        material. Then the contractor will provide six inches of crushed gravel
        which will be placed and compacted and graded over the entire parking
        area. Along the southside of the parking area, the contractor will
        provide a walk which is five feet wide and four inches thick. There will
        be a bumper curb provided along this walk that is six inches  wide and
        eighteen inches deep. This will provide a restrictive bumper so that
        cars will not drive back to the living units. The Contractor will also
        provide one strategically placed cut out for handicap access to the new
        unit areas.

Item 4: The maintenance facility shall be approximately 2400 s.f. 30 x 80
        design. This building will be a pre-engineered metal building and
        inside provide office and storage areas
        
<PAGE>   24

        along with an utility and bathroom as outlined on the preliminary
        design. The building will be insulated and provided with three overhead
        doors and one man access door.

Item 5: The laundry building will be built and provided as per the design by
        Prestwich & Associates. This building will be a slab on grade framed
        building with log siding to match the existing four plex and duplex
        structures. This will be provided with an eight foot ceiling and all
        the stub outs will be provided in the concrete for owner installed
        laundry facility items, which will include the dryers and the washers
        and all the shelving. All these items are to be provided and installed
        by others.

<PAGE>   25

                           *** PROGRESS BILLING ***
                                  EXHIBIT B

Project Name    : FLAGG RANCH PHASE 2                   Report Number : BIDPRO
Project Number  : 73                                    Report Date   : 07/25/95
Period Covered  : From  07/25/95  To  07/25/95          Page          : 1

<TABLE>
<CAPTION>
                            SCHEDULED        PREVIOUS    WORK IN     STORED     TOTAL COMPLETE       %      BALANCE TO
ITEM  WORK DESCRIPTION        VALUE        APPLICATION    PLACE     MATERIAL      AND STORED      COMPLETE    FINISH     RETAINAGE
 A          B                   C               D           E           F              G                         H          I
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                         <C>                 <C>        <C>         <C>             <C>         <C>     <C>             <C>
001  DUPLEX UNITS 5 EACH          0.00          0.00       0.00        0.00            0.00        0.00          0.00      0.00
002  EARTHWORK                8,400.00          0.00       0.00        0.00            0.00        0.00      8,400.00      0.00
003  CONCRETE WORK           29,240.00          0.00       0.00        0.00            0.00        0.00     29,240.00      0.00
004  FRAMING LUMBER          48,891.00          0.00       0.00        0.00            0.00        0.00     48,891.00      0.00
005  FRAMING LABOR           17,975.00          0.00       0.00        0.00            0.00        0.00     17,975.00      0.00
006  LOG TRIM                 4,255.00          0.00       0.00        0.00            0.00        0.00      4,255.00      0.00
007  INSULATION               6,445.00          0.00       0.00        0.00            0.00        0.00      8,445.00      0.00
008  ROOFING                 11,625.00          0.00       0.00        0.00            0.00        0.00     11,625.00      0.00   
009  DOORS                    5,670.00          0.00       0.00        0.00            0.00        0.00      5,670.00      0.00
010  WINDOWS                  2,875.00          0.00       0.00        0.00            0.00        0.00      2,875.00      0.00
011  HARDWARE                 1,475.00          0.00       0.00        0.00            0.00        0.00      1,475.00      0.00
012  FINISH CARPENTRY         8,880.00          0.00       0.00        0.00            0.00        0.00      8,880.00      0.00
013  SPECIALTIES              4,035.00          0.00       0.00        0.00            0.00        0.00      4,035.00      0.00
014  DRYWALL                 12,250.00          0.00       0.00        0.00            0.00        0.00     12,250.00      0.00
015  PAINTING                 9,205.00          0.00       0.00        0.00            0.00        0.00      9,205.00      0.00
016  PLUMBING                27,955.00          0.00       0.00        0.00            0.00        0.00     27,955.00      0.00
017  MECHANICAL               1,795.00          0.00       0.00        0.00            0.00        0.00      1,795.00      0.00
018  ELECTRICAL              16,810.00          0.00       0.00        0.00            0.00        0.00     16,810.00      0.00
019  GENERAL CONDITIONS       6,699.00          0.00       0.00        0.00            0.00        0.00      6,699.00      0.00
020  CONTRACTORS MARKUP      14,425.00          0.00       0.00        0.00            0.00        0.00     14,425.00      0.00
021  EIGHT FOUR PLEX'S            0.00          0.00       0.00        0.00            0.00        0.00          0.00      0.00
022  EARTHWORK               19,248.00          0.00       0.00        0.00            0.00        0.00     19,248.00      0.00
023  CONCRETE                75,768.00          0.00       0.00        0.00            0.00        0.00     75,768.00      0.00
024  FRAMING LUMBER         136,951.00          0.00       0.00        0.00            0.00        0.00    136,951.00      0.00
025  FRAMING LABOR           60,740.00          0.00       0.00        0.00            0.00        0.00     60,740.00      0.00
026  LOG TRIMS                6,400.00          0.00       0.00        0.00            0.00        0.00      6,400.00      0.00
027  INSULATION              21,202.00          0.00       0.00        0.00            0.00        0.00     21,202.00      0.00
028  ROOFING                 22,780.00          0.00       0.00        0.00            0.00        0.00     22,780.00      0.00
029  DOORS                   15,960.00          0.00       0.00        0.00            0.00        0.00     15,960.00      0.00
030  WINDOWS                  9,562.00          0.00       0.00        0.00            0.00        0.00      9,562.00      0.00
031  HARDWARE                 4,800.00          0.00       0.00        0.00            0.00        0.00      4,800.00      0.00
032  FINISH CARPENTRY        26,056.00          0.00       0.00        0.00            0.00        0.00     26,056.00      0.00
033  SPECIALTIES             11,544.00          0.00       0.00        0.00            0.00        0.00     11,544.00      0.00
034  DRYWALL                 38,044.00          0.00       0.00        0.00            0.00        0.00     38,044.00      0.00
035  PAINTING                18,564.00          0.00       0.00        0.00            0.00        0.00     18,564.00      0.00
036  MECHANICAL               4,076.00          0.00       0.00        0.00            0.00        0.00      4,076.00      0.00
037  PLUMBING                75,376.00          0.00       0.00        0.00            0.00        0.00     75,376.00      0.00
038  ELECTRICAL              52,328.00          0.00       0.00        0.00            0.00        0.00     52,328.00      0.00
039  GENERAL CONDITIONS      15,556.00          0.00       0.00        0.00            0.00        0.00     15,556.00      0.00
040  CONTRACTORS MARKUP      31,500.00          0.00       0.00        0.00            0.00        0.00     31,500.00      0.00
041  PARKING LOT                  0.00          0.00       0.00        0.00            0.00        0.00          0.00      0.00
042  CLEAR AND GRUB           5,700.00          0.00       0.00        0.00            0.00        0.00      5,700.00      0.00
043  ENGINEERED FILL          9,125.00          0.00       0.00        0.00            0.00        0.00      9,125.00      0.00
044  CRUSH GRAVEL             6,944.00          0.00       0.00        0.00            0.00        0.00      6,944.00      0.00
045  THICKEN EDGE WALK        7,000.00          0.00       0.00        0.00            0.00        0.00      7,000.00      0.00
046  GENERAL CONDITIONS       1,000.00          0.00       0.00        0.00            0.00        0.00      1,000.00      0.00
047  CONTRACTORS MARKUP       1,481.00          0.00       0.00        0.00            0.00        0.00      1,481.00      0.00
048  INFRASTRUCTURE               0.00          0.00       0.00        0.00            0.00        0.00          0.00      0.00
049  CLEAR AND GRUB           8,500.00          0.00       0.00        0.00            0.00        0.00      8,500.00      0.00
- ----------------------------------------------------------------------------------------------------------------------------------
                            925,110.00          0.00       0.00        0.00            0.00        0.00    925,110.00      0.00
</TABLE>
<PAGE>   26
<TABLE>
<CAPTION>
                                                      *** PROGRESS BILLING ***


Project Name     : FLAGG RANCH PHASE 2                                                                  Report Number : BIDPRO
Project Number   : 73                                                                                   Report Date   : 07/25/95
Period Covered   : From 07/25/95 To 07/25/95                                                            Page          : 2


                              SCHEDULED  PREVIOUS     WORK IN    STORED     TOTAL COMPLETE       %         BALANCE TO 
ITEM  WORK DESCRIPTION          VALUE   APPLICATION    PLACE    MATERIAL      AND STORED      COMPLETE       FINISH      RETAINAGE
 A           B                    C          D           E         F              G                             H            I   
- ----------------------------------------------------------------------------------------------------------------------------------
<S>   <C>                     <C>          <C>          <C>       <C>           <C>             <C>        <C>             <C>

050   SEWER LINES             15,970.00    0.00         0.00      0.00          0.00            0.00       15,970.00       0.00
051   WATER LINES             26,751.00    0.00         0.00      0.00          0.00            0.00       26,751.00       0.00
052   POWER LINES              9,225.00    0.00         0.00      0.00          0.00            0.00        9,225.00       0.00
053   PHONE CONDUIT            8,500.00    0.00         0.00      0.00          0.00            0.00        8,500.00       0.00
054   GENERAL CONDITIONS       7,000.00    0.00         0.00      0.00          0.00            0.00        7,000.00       0.00
055   CONTRACTORS MARKUP       8,054.00    0.00         0.00      0.00          0.00            0.00        8,054.00       0.00
056   CONCRETE WALKS               0.00    0.00         0.00      0.00          0.00            0.00            0.00       0.00
057   CONCRETE WALKS          23,970.00    0.00         0.00      0.00          0.00            0.00       23,970.00       0.00
058   LAUNDRY BUILDING             0.00    0.00         0.00      0.00          0.00            0.00            0.00       0.00
059   EARTHWORK                1,500.00    0.00         0.00      0.00          0.00            0.00        1,500.00       0.00
060   CONCRETE                 7,225.00    0.00         0.00      0.00          0.00            0.00        7,225.00       0.00
061   FRAMING                 14,075.00    0.00         0.00      0.00          0.00            0.00       14,075.00       0.00
062   INSULATION               2,200.00    0.00         0.00      0.00          0.00            0.00        2,200.00       0.00
063   ROOFING                  2,850.00    0.00         0.00      0.00          0.00            0.00        2,850.00       0.00
064   DRYWALL                  4,050.00    0.00         0.00      0.00          0.00            0.00        4,050.00       0.00
065   PAINTING                 2,500.00    0.00         0.00      0.00          0.00            0.00        2,500.00       0.00
066   ELECTRICAL               5,800.00    0.00         0.00      0.00          0.00            0.00        5,800.00       0.00
067   PLUMBING                 5,500.00    0.00         0.00      0.00          0.00            0.00        5,500.00       0.00
068   ARCH. FEES               1,500.00    0.00         0.00      0.00          0.00            0.00        1,500.00       0.00
069   GENERAL CONDITIONS       1,500.00    0.00         0.00      0.00          0.00            0.00        1,500.00       0.00
070   CONTRACTORS MARKUP       4,450.00    0.00         0.00      0.00          0.00            0.00        4,450.00       0.00
071   MAINTENANCE FACILITY    96,293.00    0.00         0.00      0.00          0.00            0.00       96,293.00       0.00
072   BONDS                   16,448.00    0.00         0.00      0.00          0.00            0.00       16,448.00       0.00
073   BUILDERS RISK            4,850.00    0.00         0.00      0.00          0.00            0.00        4,850.00       0.00
074   LIABILITY INSURANCE      8,800.00    0.00         0.00      0.00          0.00            0.00        8,800.00       0.00
080   END OF LINE ITEMS            0.00    0.00         0.00      0.00          0.00            0.00            0.00       0.00
080   END OF LINE ITEMS            0.00    0.00         0.00      0.00          0.00            0.00            0.00       0.00
- -------------------------------------------------------------------------------------------------------------------------------
                             279,011.00    0.00         0.00      0.00          0.00            0.00      279,011.00       0.00

JOB TOTALS                 1,204,121.00    0.00         0.00      0.00          0.00            0.00    1,204,121.00       0.00


</TABLE>


<PAGE>   27
                                   EXHIBIT C

Form A101

A.  Owner agrees to pay contractor 20% of any reduction in contract sum which
    benefits the owner at recommendation of the contractor, with the exception
    of the heating (mechanical) system. The remaining 80% reduction is credited
    to the owner. 
 
B.  The contractor shall submit with the monthly payment requests completed
    conditional lien waivers for his portion of the work and all sub-contractors
    work. The next month's billing shall have Unconditional Lien Waivers for the
    previous month's billing from the contractor and sub-contractors and shall
    continue through the final payment. The owner shall issue checks payable to
    the contractor. 

C.  The contractor warrants all material and workmanship for one year after
    final payment. 

D.  Contractor will provide property builder risk insurance including boiler and
    mechanical, for the contract amount of 1,204,121.00. The owner's usual
    liability insurance referenced in 11.2.1 provides the following coverage as
    listed below: 

    General Aggregate Limited (Other than products
    -- Completed Operations)                                       $2,000,000
    Products -- Completed Operations Aggregate Limit                2,000,000
    Personal and Advertising Injury Limit                           1,000,000
    Each Occurrence Limit                                           1,000,000
    Fire Damage Limit -- Any one fire                                  50,000
    Medical Expense Limit -- Any one person                             5,000
    Umbrella                                                        5,000,000

Owner is maintaining no other liability insurance.

   
  

<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          MAR-31-1996
<PERIOD-START>                              APR-1-1995
<PERIOD-END>                               SEP-30-1995
<CASH>                                         681,699
<SECURITIES>                                         0
<RECEIVABLES>                                   10,285
<ALLOWANCES>                                         0
<INVENTORY>                                    162,424
<CURRENT-ASSETS>                               933,100
<PP&E>                                       6,283,274
<DEPRECIATION>                               2,438,487
<TOTAL-ASSETS>                               4,780,365
<CURRENT-LIABILITIES>                          570,031
<BONDS>                                              0
<COMMON>                                         7,184
                                0
                                          0
<OTHER-SE>                                   4,022,298
<TOTAL-LIABILITY-AND-EQUITY>                 4,780,365
<SALES>                                      1,334,881
<TOTAL-REVENUES>                             2,827,684
<CGS>                                          726,926
<TOTAL-COSTS>                                2,175,071
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                                652,613
<INCOME-TAX>                                   224,500
<INCOME-CONTINUING>                            428,113
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   428,113
<EPS-PRIMARY>                                      .61
<EPS-DILUTED>                                      .61
        

</TABLE>


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