ASSET INVESTORS CORP
10-K, 1999-03-29
REAL ESTATE INVESTMENT TRUSTS
Previous: MUNICIPAL INVT TR FD INSURED SERIES 310 DEFINED ASSET FUNDS, 497, 1999-03-29
Next: AIRGAS INC, 11-K, 1999-03-29




================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549
                                 --------------

                                    FORM 10-K
                        FOR ANNUAL AND TRANSITION REPORTS
                     PURSUANT TO SECTIONS 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934
(Mark one)
   X            ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                SECURITIES EXCHANGE ACT OF 1934
                For the fiscal year ended December 31, 1998

                                       OR

                TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                SECURITIES EXCHANGE ACT OF 1934
                For the transition period from ____________ to ____________

                          Commission file number 1-9360

                           ASSET INVESTORS CORPORATION
             (Exact Name of Registrant as Specified in Its Charter)

                  Maryland                                        84-1038736
      (State or Other Jurisdiction of                          (I.R.S. Employer
       Incorporation or Organization)                        Identification No.)

    3410 South Galena Street, Suite 210                             80231
              Denver, Colorado                                    (Zip Code)
  (Address of Principal Executive Offices)

       Registrant's telephone number, including area code: (303) 614-9400

           Securities registered pursuant to section 12(b) of the Act:

  Title of Each Class                 Name of Each Exchange on Which Registered
      Common Stock,                          New York Stock Exchange, Inc.
 par value $.01 per share

        Securities registered pursuant to Section 12(g) of the Act: None

Indicate  by check  mark  whether  the  registrant:  (1) has filed  all  reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  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 __

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [ ]

As of March 5, 1999, 5,563,943 shares of common stock were outstanding,  and the
aggregate market value of the shares (based upon the closing price of the common
stock on that date as  reported  on the New York Stock  Exchange,  Inc.) held by
non-affiliates was approximately $72,215,000.

                       DOCUMENTS INCORPORATED BY REFERENCE

Portions of the proxy  statement  for the  Registrant's  1999 Annual  Meeting of
Stockholders are incorporated by reference into Part III of this Annual Report.

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



                           ASSET INVESTORS CORPORATION

                                Table of Contents
                           Annual Report on Form 10-K
                   For the Fiscal Year Ended December 31, 1998


Item                                                                        Page
- ----                                                                        ----

                                     PART I
1.    Business.............................................................   1
           Company Background..............................................   1
           Industry Background.............................................   2
           Financial Information about Industry Segments...................   2
           Development of Management Team..................................   3
           Growth and Operating Strategies.................................   3
           Competition.....................................................   6
           Taxation of the Company.........................................   6
           Regulations.....................................................   7
           Insurance.......................................................   7
           Capital Resources...............................................   7
           Dividend Reinvestment Plan......................................   8
           Restrictions on and Redemptions of Common Stock.................   8
           Employees.......................................................   8
2.    Properties...........................................................   9
3.    Legal Proceedings....................................................  11
4.    Submission of Matters to a Vote of Security Holders..................  11

                                     PART II
5.    Market For Registrant's Common Equity and Related Stockholder
        Matters............................................................  11
6.    Selected Financial Data..............................................  12
7.    Management's Discussion and Analysis of Financial Condition 
        and Results of Operations..........................................  13
           Results of Operations...........................................  13
           Liquidity and Capital Resources.................................  17
           Funds From Operations...........................................  18
           Year 2000 Compliance............................................  19
7a.   Quantitative and Qualitative Disclosures About Market Risk...........  19
8.    Financial Statements and Supplementary Data..........................  20
9.    Changes in and Disagreements with Accountants on Accounting
        and Financial Disclosure...........................................  20

                                    PART III
10.   Directors and Executive Officers of the Registrant...................  20
11.   Executive Compensation...............................................  22
12.   Security Ownership of Certain Beneficial Owners and Management.......  22
13.   Certain Relationships and Related Transactions.......................  22

                                     PART IV
14.   Exhibits, Financial Statement Schedules, and Reports on Form 8-K.....  22

                                      (i)
<PAGE>



                                     PART I


Introduction

The Private  Securities  Litigation  Reform Act of 1995 provides a "safe harbor"
for  forward-looking  statements in certain  circumstances.  Certain information
included in this report,  our Annual Report to Stockholders and our filings with
the  Securities  and Exchange  Commission  under the  Securities Act of 1933, as
amended,  and the  Securities  Exchange  Act of  1934,  as  amended,  as well as
information  communicated  orally or in  writing  between  the dates of such SEC
filings,  constitute  "forward-looking  statements"  within  the  meaning of the
Private  Securities  Litigation  Reform Act of 1995. Such statements may include
projections of our cash flow,  dividends and anticipated  returns on real estate
investments.  Such  forward-looking  statements involve known and unknown risks,
uncertainties  and other factors that may cause our actual results,  performance
or achievements to be materially different from any future results,  performance
or achievements  expressed or implied by the  forward-looking  statements.  Such
factors  include:  general  economic  and  business  conditions;  interest  rate
changes;  financing and refinancing  risks; risks inherent in owning real estate
or  debt  secured  by  real  estate;   future  development  rate  of  homesites;
competition;  the  availability  of real estate  assets at prices which meet our
investment  criteria;  our  ability to reduce  expense  levels,  implement  rent
increases, use leverage and other risks set forth in our SEC filings.

In this  report,  the words "the  Company,"  "we," "our" and "us" refer to Asset
Investors  Corporation,  a Maryland  corporation  and,  where  appropriate,  our
subsidiaries.

Item 1.  Business.

Company Background

We are a Maryland  corporation formed in 1986, and we have elected to be treated
for United States federal income tax purposes as a real estate  investment trust
or "REIT." We are a self-administered  and self-managed  company in the business
of owning, acquiring,  developing and managing manufactured home communities. As
of December 31, 1998,  we held  interests  as owner,  ground  lessee or mortgage
lender (including  participating  mortgages) in 23 manufactured home communities
and two  recreational  vehicle parks with a total of 4,640  developed  homesites
(sites with homes in place),  890 sites ready for homes,  1,960 sites  available
for future  development  and 180  recreational  vehicle sites.  In addition,  we
managed eleven communities for affiliates and third-party  owners. Our shares of
common stock are listed on the New York Stock Exchange ("NYSE") under the symbol
"AIC."

We  primarily  conduct our  business  through  our  subsidiary  Asset  Investors
Operating  Partnership  and where  appropriate  its other  subsidiary  companies
(which we collectively  refer to as the Operating  Partnership).  As of December
31, 1998, we owned 76% of the Operating  Partnership.  The Operating Partnership
also owns 27% of the common stock of Commercial Assets,  Inc., a publicly-traded
REIT that is listed on the  American  Stock  Exchange  under the  symbol  "CAX."
Commercial Assets is also engaged in the ownership,  acquisition and development
of  manufactured  home  communities.  In  addition  to  acquiring  and  managing
manufactured  homes for our own  account,  we also  perform  these  services for
Commercial Assets, for which we are paid a management fee by Commercial Assets.

Our principal executive offices are located at 3410 S. Galena Street, Suite 210,
Denver, Colorado 80231 and our telephone number is (303) 614-9400.

                                     - 1 -
<PAGE>

Industry Background

A manufactured home community is a residential subdivision designed and improved
with sites for the placement of manufactured homes and related  improvements and
amenities.  Manufactured  homes  are  detached,  single-family  homes  which are
produced  off-site by manufacturers and installed on sites within the community.
Manufactured  homes are  available  in a variety  of  designs  and floor  plans,
offering many amenities and custom options.

Modern   manufactured  home  communities  are  similar  to  typical  residential
subdivisions containing centralized entrances,  paved streets, curbs and gutters
and  parkways.  The  communities  frequently  provide  a  clubhouse  for  social
activities and recreation and other  amenities,  which may include golf courses,
swimming  pools,  shuffleboard  courts and  laundry  facilities.  Utilities  are
provided by or arranged for by the owner of the community. Community lifestyles,
primarily  promoted  by  resident  managers,  include a wide  variety  of social
activities  that promote a sense of  neighborhood.  The  communities  provide an
attractive and affordable  housing  alternative for retirees,  empty nesters and
start-up or single-parent families.  Manufactured home communities are primarily
characterized  as "all  age"  communities  and  "adult"  communities.  In  adult
communities,  as least 80% of the tenants  must be at least 55 years old, and in
all age communities there is no age restriction on tenants.

The owner of a home in our communities leases from us the site on which the home
is located. Typically, the leases are on a month-to-month or year-to-year basis,
renewable upon the consent of both parties or, in some instances, as provided by
statute. In some circumstances,  we offer a 99-year lease to tenants in order to
enable the tenant to have some benefits of an owner of real property,  including
creditor  protection  laws  in  some  states.  These  leases  can be  cancelled,
depending on state law, for  non-payment of rent,  violation of community  rules
and regulations or other specified  defaults.  Generally,  rental rate increases
are made on an annual  basis.  The size of these rental rate  increases  depends
upon the policies that are in place at each community.  Rental  increases may be
based on fixed dollar amounts,  percentage  amounts,  inflation indexes, or they
may  depend  entirely  on  local  market  conditions.  We own  interests  in the
underlying land, utility connections,  streets, lighting, driveways, common area
amenities and other capital  improvements and are responsible for enforcement of
community  guidelines and  maintenance.  Each homeowner  within the manufactured
home  communities  is  responsible  for the  maintenance  of his or her home and
leased site, including lawn care in some communities.

The ownership of manufactured home communities, once fully occupied, tends to be
a stable,  predictable asset class. The cost and effort involved in relocating a
home to another  manufactured home community  generally  encourages the owner of
the home to resell it within the community.

Financial Information about Industry Segments

We operate in one industry segment, the ownership and management of real estate.
See the  consolidated  financial  statements  including their notes in Item 8 of
this report on Form 10-K.


                                     - 2 -
<PAGE>

Development of Management Team

In February  1998,  Mr. Bruce E. Moore became our President and Chief  Operating
Officer.  Mr. Moore has over 20 years  experience in various aspects of the real
estate industry including  manufactured home communities.  Mr. Moore has a three
year employment  agreement  which provides that, in lieu of cash salary,  he was
granted a 10-year option to purchase 250,000 shares of our common stock at a per
share price of $19-3/8.  The option  vests in three  equal  annual  installments
commencing in February of 1999.

Growth and Operating Strategies

We measure our economic  profitability  based on Funds From Operations  ("FFO"),
less an  annual  capital  replacement  reserve  of at  least  $50 per  developed
homesite.  We believe  that FFO,  less a  reserve,  provides  investors  with an
understanding  of our  ability  to incur and  service  debt and to make  capital
expenditures.  The Board of Governors of the National Association of Real Estate
Investment  Trusts  (also  known as NAREIT)  defines  FFO as net income  (loss),
computed in accordance with generally accepted accounting principles,  excluding
gains and losses from debt restructuring and sales of property, plus real estate
related  depreciation  and  amortization  (excluding  amortization  of financing
costs),  and  after  adjustments  for  unconsolidated   partnerships  and  joint
ventures.  We calculate FFO in a manner consistent with NAREIT's definition.  In
our calculation we include adjustments for:

o        the minority  interest in the  Operating  Partnership  owned by persons
         other than us,
o        costs we incurred in order to become self-managed, and
o        amortization of management contracts.

FFO should not be considered an alternative to net income or net cash flows from
operating  activities,  as  calculated  in accordance  with  generally  accepted
accounting  principles,  as an indication of our  performance or as a measure of
liquidity.  FFO is not  necessarily  indicative of cash available to fund future
cash needs.

Our primary objective is to maximize  stockholder value by increasing the amount
and  predictability  of FFO on a per share  basis,  less a reserve  for  capital
replacements. We seek to achieve this objective primarily by:

o        improving  net  operating   income  from  our  existing   portfolio  of
         manufactured home communities;
o        acquiring additional  communities at values that are accretive on a per
         share basis;
o        earning increased  management fees as Commercial Assets invests in more
         manufactured home communities; and
o        as Commercial  Assets' FFO increases,  our share of their FFO similarly
         increases.

Company Policies

Management  has  adopted  specific  policies  to  accomplish  our  objective  of
increasing the amount and predictability of our FFO on a per share basis, less a
reserve for capital replacements. These policies include:

o        seeking to reduce our  exposure to  downturns  in regional  real estate
         markets by obtaining a geographically diverse portfolio of communities;
o        ensuring the continued  maintenance  of our  communities by providing a
         minimum $50 per homesite per year for capital replacements;


                                     - 3 -
<PAGE>

o        using debt leverage to increase our financial returns;
o        reducing  our  exposure  to interest  rate  fluctuations  by  utilizing
         long-term,  fixed-rate,  fully-amortized  debt to pay off higher  cost,
         short term debt;
o        selectively acquiring manufactured home communities that have potential
         long-term  appreciation  of value  through,  among other  things,  rent
         increases, expense efficiencies and in-park homesite development;
o        improving  the  profitability  of our  communities  through  aggressive
         management of occupancy,  community  development  and  maintenance  and
         expense controls;
o        developing and maintaining  resident  satisfaction and a reputation for
         quality  communities  through  maintenance of the physical condition of
         our  communities  and providing  activities  that improve the community
         lifestyle; and
o        recruiting and retaining capable community management personnel.

Future Acquisitions

In 1997, when we decided to enter the manufactured home community  business,  we
began to  implement  a business  plan which  called  for the  investment  of our
capital in the acquisition of manufactured home  communities.  During the second
half of 1997  and  during  1998,  we have  focused  on  identifying  acquisition
opportunities  that  we  believe  provide  returns  that  are  accretive  to our
stockholders.

Our acquisition of interests in manufactured  home communities takes many forms.
In many cases we acquire  fee title to the  community.  When a  community  has a
significant  number of  unleased  homesites,  we seek a stable  return  from the
community  during the  development  and  lease-up  phase  while also  seeking to
participate in future increased  earnings after development is completed and the
sites are leased. We seek to accomplish this goal by making loans to development
companies in return for  participating  mortgages that are  non-recourse  to the
borrowers and secured by the property.  In general, our participating  mortgages
earn  interest  at fixed  rates and, in  addition,  participate  in a profits or
revenues from the community.  This profit participation right generally entitles
us to 50% of the net income and cash flow generated by the community.

We believe that acquisition  opportunities for manufactured home communities are
attractive at this time because of the  increasing  acceptability  of and demand
for  manufactured  homes and the continued  constraints  on  development  of new
manufactured  home  communities.  We are actively seeking to acquire  additional
communities  on our own behalf and on behalf of  Commercial  Assets,  and we are
currently  engaged in various  stages of  negotiations  relating to the possible
acquisition  of a  number  of  communities.  The  acquisition  of  interests  in
additional  communities could also result in our becoming increasingly leveraged
as we incur debt in connection with these transactions.

In 1998, we invested $60 million to acquire interests in seven manufactured home
communities that are located primarily in Arizona and Florida. These communities
have a total of 1,726 developed homesites,  56 sites ready for homes (sites with
homes in place) and 171 sites available for future development.

When evaluating potential acquisitions, we consider such factors as:

o        the location and type of property;
o        the value of the homes located on the leased land;
o        the  improvements,  such as golf  courses and  swimming  pools,  at the
         property;
o        the current and projected  cash flow of the property and our ability to
         increase cash flow;


                                     - 4 -
<PAGE>

o        the potential for capital appreciation of the property;
o        the terms of tenant leases, including the potential for rent increases;
o        the tax and  regulatory  environment  of the  community  in  which  the
         property is located;
o        the potential for expansion of the physical  layout of the property and
         the number of sites;
o        the occupancy and demand by residents for  properties of a similar type
         in the vicinity;
o        the credit of the residents in a community;
o        the prospects for liquidity  through sale,  financing or refinancing of
         the property;
o        the competition from existing manufactured home communities;
o        the potential for the construction of new communities in the area; and
o        the replacement cost of the property.

In order to allocate investments between us and Commercial Assets, the companies
have agreed that Commercial  Assets will invest at least $50 million of its cash
resources in the acquisition of communities before we invest any further cash in
the acquisition of communities.  Thereafter, the companies will coordinate their
investments. As of December 31, 1998, Commercial Assets had invested $23 million
in  communities.  Notwithstanding  the above,  we may acquire  communities  if a
material  portion  of the  purchase  price  is  paid  for in  units  of  limited
partnership  interests in the Operating  Partnership  ("OP Units") or our common
stock.

Fees and Earnings from Commercial Assets

We manage  Commercial  Assets and own 27% of  Commercial  Assets'  common stock.
Under the terms of our management  agreement with Commercial  Assets, we receive
the following fees:

o        Acquisition Fees equal to 0.5% of the cost of each real  estate-related
         asset acquired by Commercial Assets;
o        Base  Fees  equal to 1% per year of the net  book  value of  Commercial
         Assets' real estate-related assets;
o        Incentive Fees equal to 20% of the amount by which  Commercial  Assets'
         REIT income  exceeds (a) its  average net worth,  multiplied  by (b) 1%
         over the ten year United States Treasury rate.

In the third quarter of 1998,  Commercial  Assets entered the manufactured  home
community   business  and  began  acquiring   interests  in  manufactured   home
communities  identified  by us. As of December 31, 1998,  Commercial  Assets had
acquired  interests  in six  communities  at a cost of $23  million.  Commercial
Assets paid us Base Fees and  Acquisition  Fees  totaling  $87,000 and $124,000,
respectively,  during 1998  primarily  due to Commercial  Assets'  investment in
communities. No Incentive Fees were paid by Commercial Assets during 1998.

The management agreement has a term of one-year,  subject to annual renewal. The
board of directors of Commercial Assets has renewed the management agreement for
one more year. In addition,  the  management  agreement  has been amended.  This
amendment  provides  that,  during  1999,  Incentive  Fees  will be  based  upon
Commercial Assets' FFO, less an annual capital  replacement  reserve of at least
$50 per developed homesite, instead of its REIT income. Both your management and
Commercial  Assets  believe that this amendment will cause our Incentive Fees to
be tied more  closely to the  economic  profitability  of  Commercial  Assets as
Commercial Assets is now engaged in the manufactured home community business.

Although  there can be no  assurance  of such,  we expect  Commercial  Assets to
continue to acquire interests in communities during 1999.




                                     - 5 -
<PAGE>




Expansion of Existing Communities

We will seek to  increase  the number of  homesites  and the amount of  earnings
generated from our existing  portfolio of manufactured home communities  through
marketing campaigns aimed at increasing  occupancy.  We will also seek expansion
through future acquisitions and expansion of the number of sites available to be
leased to residents if justified  by local market  conditions  and  permitted by
zoning and other  applicable laws. As of December 31, 1998, we held interests in
twelve  communities with 890 sites ready for homes and 1,960 sites available for
future development.

Competition

There are numerous housing  alternatives that compete with our manufactured home
communities in attracting  residents.  Our properties compete for residents with
other  manufactured  home communities,  multifamily  rental  apartments,  single
family homes and  condominiums.  The number of competitors in a particular  area
could have a material  effect on our ability to attract and  maintain  residents
and on the rents we are able to charge for homesites.  In acquiring  assets,  we
compete  with  other  REITs,  pension  funds,  insurance  companies,  and  other
investors,  many of  which  have  greater  financial  resources  than we do.  In
addition,  Commercial  Assets is also  involved in acquiring  manufactured  home
communities.

Taxation of the Company

We have elected to be taxed as a REIT under the  Internal  Revenue Code of 1986,
as amended (the  "Code"),  and we intend to operate in a manner which will allow
us to avail ourselves of the beneficial tax provisions applicable to REIT's. Our
qualification as a REIT depends on our ability to meet the various  requirements
imposed  by the  Code,  such as  specifications  relating  to  actual  operating
results,  distribution levels and diversity of stock ownership. In addition, our
ability to qualify as a REIT  depends in part upon the actions of third  parties
over which we have no control,  or only limited  influence.  For  instance,  our
qualification  depends upon the conduct of certain entities with which we have a
direct or indirect relationship,  in our capacity as a lender, lessor, or holder
of  non-controlling  equity  interests.  Our  qualification  also  depends  upon
Commercial Assets' continued qualification as a REIT.

If we  qualify  for  taxation  as a REIT,  we will  generally  not be subject to
Federal corporate income tax on our net income that is currently  distributed to
stockholders.  This treatment substantially eliminates the "double taxation" (at
the corporate and stockholder  levels) that generally results from investment in
a  corporation.  If we fail to qualify as a REIT in any taxable year, we will be
subject to Federal income tax at regular  corporate  rates on our taxable income
(including any applicable alternative minimum tax). We have a net operating loss
("NOL")  carryover  of  approximately  $95  million  which may,  subject to some
restrictions and limitations, be used to offset taxable income in the event that
we fail to qualify as a REIT. Additionally, even if we qualify as a REIT, we may
be subject to certain  state and local  income and other  taxes,  and to Federal
income and excise taxes on our undistributed income.

If in any taxable year we fail to qualify as a REIT and as a result, incur a tax
liability,  we might need to borrow funds or liquidate  certain  investments  in
order to pay the applicable tax. In this situation, we would not be compelled to
make distributions as required for entities claiming REIT status under the Code.
Moreover,  unless  we  would be  entitled  to  relief  under  certain  statutory
provisions,  we  would be  disqualified  from  treatment  as a REIT for the four
taxable years following the year during which qualification is lost. Although we
currently  intend to operate in a manner  designed  to qualify as a REIT,  it is
possible that future economic,  market,  legal, tax or other  considerations may
cause us to fail to qualify as a REIT,  or may cause the Board of  Directors  to
revoke the REIT election.




                                     - 6 -
<PAGE>




We and our  stockholders  may be subject to state or local  taxation  in various
state  or local  jurisdictions,  including  those  in which we or they  transact
business or reside. The state and local tax treatment  conferred upon us and our
stockholders may not conform to the Federal income tax treatment.

Regulations

General

Manufactured home communities,  like other housing alternatives,  are subject to
various laws,  ordinances and  regulations,  including  regulations  relating to
recreational  facilities  such as swimming  pools,  clubhouses  and other common
areas.  We believe that we have obtained the necessary  permits and approvals to
operate each of our properties in conformity with these laws.

Americans with Disabilities Act

Our current  properties and any newly acquired  communities must comply with the
Americans with  Disabilities  Act (the "ADA").  The ADA generally  requires that
public  facilities,  such as clubhouses,  swimming pools and recreation areas be
made accessible to people with disabilities. As we previously mentioned, many of
our  communities  have  public  facilities.   In  order  to  comply  with  these
requirements  we have made  improvements  at our  communities in order to remove
barriers to access.  If we should ever fail to comply  with ADA  regulations  we
could be fined or we could be forced to pay  damages  to private  litigants.  We
have made those changes required by the ADA which we believe are appropriate. We
believe that any further  costs  related to ADA  compliance  can be recovered by
cash flow from the individual  properties  without causing any material  adverse
effect.  If ongoing  changes  involve a greater  expenditure  than we  currently
anticipate,  or if the changes must be made on a more accelerated  basis than we
anticipate,  our  ability  to make  expected  distributions  could be  adversely
affected.

Rent Control Legislation

State and local  laws,  principally  in  Florida,  might  limit our  ability  to
increase  rents on some of our  properties,  and  thereby,  limit our ability to
recover increases in operating  expenses and the costs of capital  improvements.
Enactment  of  rent  control  laws  has  been  considered  from  time to time in
jurisdictions in which we operate. We presently expect to maintain  manufactured
home  communities  and may purchase  additional  properties  in markets that are
either subject to rent control laws or in which such legislation may be enacted.

Insurance

We believe that our properties are covered by adequate fire,  flood and property
insurance  policies.  It is our  policy to  purchase  insurance  policies  which
contain commercially  reasonable deductibles and limits from reputable insurers.
We also believe that we have obtained adequate title insurance policies insuring
fee title to properties we have acquired.

Capital Resources

We have  used  our  available  cash  balances,  our FFO  and our  long-term  and
short-term  financing  arrangements  to provide  working  capital to support our
operations,  to pay dividends and to acquire assets. Future acquisitions will be
financed by the most  appropriate  sources of  capital,  perhaps  including  our
available cash balances; undistributed FFO; long-term, secured debt; short-term,


                                     - 7 -
<PAGE>

secured  debt;  or the  issuance  of  additional  equity  securities,  including
interests in the Operating Partnership. This flexibility allows us to offer more
choices of  "acquisition  currency" to potential  sellers of  manufactured  home
communities  including the ability to defer some or all of the tax  consequences
of a sale.  We believe that this  flexibility  may offer sellers an incentive to
enter into transactions with us on favorable terms.

Without  further  stockholder  approval,  we  are  authorized  to  issue  up  to
50,000,000  shares of common  stock.  As of March 5, 1999,  5,563,943  shares of
common stock were issued and  outstanding.  The Board of Directors is authorized
to  issue  additional  classes  of stock  (including  preferred  stock)  without
stockholder  approval.  Depending  upon the terms set by the Board of Directors,
the  authorization and issuance of preferred stock or other new classes of stock
could adversely  affect  existing  stockholders.  Future  offerings of stock may
result in the reduction of the net tangible book value per outstanding share and
a reduction  in the market  price of the stock.  We are unable to  estimate  the
amount,  timing or nature of such future  offerings as any such  offerings  will
depend on general market  conditions or other  factors.  As of March 5, 1999, we
have not authorized or issued additional classes of stock.

Dividend Reinvestment Plan

In 1998,  we  terminated  our Automatic  Dividend  Reinvestment  Plan due to the
administrative costs related to the plan.

Restrictions on and Redemptions of Common Stock

To  qualify  to be  taxed  as a REIT,  we must  comply  with  certain  ownership
limitations  with  respect to shares of our common  stock.  Our  Certificate  of
Incorporation provides that shares of common stock generally may not be owned by
a person if the  ownership  of shares by such  person  would  exceed 9.8% of our
outstanding shares or would result in the imposition of a tax on us.

Our Certificate of Incorporation empowers the Board of Directors, at its option,
to redeem  shares of common  stock or to restrict  transfers of shares to comply
with the requirements  described above. The redemption price we would pay if the
Board of  Directors  exercises  this option to redeem  shares  would be the fair
market value of the common stock as  reflected in the latest  quotations  on the
New York Stock Exchange.  Our Certificate of Incorporation also provides that if
anyone acquires shares of our common stock in a manner or in a volume that would
result in our  disqualification  as a REIT under the Code,  that  acquisition is
deemed void to the fullest extent  permitted under the law and the acquirer will
be  deemed  never to have  had an  interest  in the  shares.  Furthermore,  if a
transaction  is determined to be void or invalid,  the acquirer may be deemed to
have acted as agent on our behalf in acquiring  such shares and may be deemed to
hold such shares on our behalf.

Each stockholder is required, upon demand, to disclose to the Board of Directors
in writing any information with respect to the direct and indirect  ownership of
shares of our common stock as the Board of Directors  deems necessary or prudent
in order to protect our tax status.

Employees

Our employees perform various acquisition and management  functions.  Brandywine
Financial  Services  Corporation and its affiliates  provide our properties with
employees that perform property management,  maintenance and sales services. Mr.
Bruce Moore was the founder and Chief Executive  Officer of Brandywine  prior to
becoming our President and Chief Operating Officer in February 1998. In addition
to our eight employees, approximately 260 Brandywine employees devote their full


                                     - 8 -
<PAGE>

attention to our  communities.  We reimburse  Brandywine  for the costs of these
employees. None of these employees are represented by a union, and we have never
experienced a work stoppage. We believe that we maintain satisfactory  relations
with our employees.

Item 2.  Properties.

The  manufactured  home  communities  in which we have  interests  are primarily
located  in  Florida  and  Arizona  and  are  concentrated  in  or  around  four
metropolitan  areas.  We hold interests in these  communities  as owner,  ground
lessee or mortgage lender  (including  participating  mortgages).  The following
table  sets  forth  the  states  in which  the  communities  in which we held an
interest on December 31, 1998 are located:

<TABLE>
<CAPTION>

                                                                        Number of Sites
                                           --------------------------------------------------------------------------
                                                                                Available for
                         Number of                             Ready for            Future            Recreational
                        Communities          Developed           Homes            Development           Vehicles
                      ----------------     ---------------    -------------     ----------------     ----------------
<S>                           <C>               <C>                <C>                <C>                   <C>
Florida                       18                3,724              782                1,960                  --
Arizona                        4                  798              109                   --                 120
New Jersey                     1                   90               --                   --                  --
Pennsylvania                   1                   28               --                   --                  --
California                     1                   --               --                   --                  65
                             ---               ------             ----               ------                ----
   Total                      25               4,640               891                1,960                 185
                             ===               =====              ====               ======                ====

</TABLE>


                                     - 9 -
<PAGE>



The following  table sets forth  information  regarding each  manufactured  home
community in which we held an interest and those  manufactured  home communities
which we manage for others:

<TABLE>
<CAPTION>
                                                                Average
                                         Developed               Monthly              Sites Ready  Sites Available
 Community             Location          Homesites  Occupancy(1)  Rent      RV Sites   for Homes   for Development
- -------------------------------------------------------------------------------------------------------------------
Owned Communities
<S>                <C>                       <C>       <C>          <C>         <C>       <C>            <C> 
Brentwood West     Mesa, AZ                  350       100%         $274         --        --             --
Cardinal Court     Largo, FL                 138        99           255         --        --             --
Caribbean Cove     Orlando, FL               255       100           264         --        31             --
Forest View        Homosassa, FL             187        99           219         --       124 (3)         --
Gulfstream Harbor  Orlando, FL               379        99           304         --         3            171
Gulfstream Harbor  Orlando, FL
 II                                          286        99           293         --        22             --
Marina Dunes       Marina, CA                 --        --            --         65        --             --
Mullica Woods      Egg Harbor City, NJ        90       100           440         --        --             --
Park Royale        Pinellas Park, FL         258        95           331         --        51 (3)         --
Pinewood           St. Petersburg, FL        220        98           277         --        --             --
Pleasant Living    Riverview, FL             245       100           266         --        --             --
Salem Farm         Bensalem, PA               28       100           417         --        --             --
Serendipity        Ft. Myers, FL             338        99           265         --        --             --
Stonebrook         Homosassa, FL             121        99           237         --        97 (3)         --
Sun Valley         Tarpon Springs, FL        261       100           333         --        --             --
Westwind I (2)     Dunedin, FL               195        99           313         --        --             --
Westwind II (2)    Dunedin, FL               189       100           332         --        --             --
                                       ----------------------------------------------------------------------------
    Subtotal                               3,540        99           286         65       328            171
                                       ----------------------------------------------------------------------------

Participating Mortgage Communities (3)
Blue Heron Pines   Punta Gorda, FL           116       100           227         --       131            212
Blue Star          Apache Junction, AZ        30       100           216        120        --             --
Brentwood          Hudson, FL                 69        93           171         --        74             74
Lost Dutchman      Apache Junction, AZ       150       100           237         --       109             --
Royal Palm         Haines City, FL           222        99           204         --        64            175
Savanna Club       Port St. Lucie, FL          7       100           198         --        --          1,328
Sun Lake           Grand Island, FL          238        98           240         --       185             --
Sun Valley         Apache Junction, AZ       268       100           237         --        --             --
                                       ----------------------------------------------------------------------------
    Subtotal                               1,100        99           224        120       563          1,789
                                       ============================================================================
Total Communities                          4,640        99%         $270        185       891          1,960
                                       ============================================================================

Communities Managed for Commercial Assets
Cannery Village    Newport Beach, CA          --        --%         $ --         --        --             30
Casa Encanta       Mesa, AZ                  111        87           350         --        --             --
Cypress Greens     Lakeland, FL               85       100           184         --        22             --
Fiesta Village     Mesa, AZ                  175        98           273         --        --            206
Riverside          Ruskin, FL                220       100           418         --        24            942
Southern Palms     Mesa, AZ                   51       100           203         --        --             --
                                         ----------------------------------------------------------------------------
      Subtotal                               642        97           319         --        46          1,178
                                         ----------------------------------------------------------------------------

Communities Managed for Others
Countryside        Brooksville, FL            73        99           129         --        38             --
Edgewater          Seminole, FL              130       100           157         --        --             --
Golden Crest       Dunedin, FL               176        97           336         --        --             --
Lakewood           Vero Beach, FL            329        98           292         --        47             --
Windward           Spring Hill, FL           199       100           232         --        55             --
                                         ----------------------------------------------------------------------------
      Subtotal                               907        99           251         --       140             --
                                         ----------------------------------------------------------------------------
                                         ============================================================================
 Total Managed Communities                 1,549        98%         $281         --       186          1,178
                                         ============================================================================
<FN>

1        Excludes  recreational  vehicle  sites,  which are leased on a seasonal
         basis.
2        We are the ground lessee of these communities.
3        We hold notes receivable secured by mortgages on these sites. The notes
         earn interest and participate in profits or revenues from the sites.
</FN>
</TABLE>

                                     - 10 -
<PAGE>




Item 3.  Legal Proceedings.

At  March  5,  1999,  there  were no  material  legal  proceedings,  pending  or
threatened,  to  which  we  were a  party  or to  which  any  of our  respective
properties were subject.

Item 4.  Submission of Matters to a Vote of Security Holders.

No  matters  were  submitted  to a vote of our  stockholders  during  the fourth
quarter of 1998.

                                     PART II

Item 5. Market for Registrant's Common Equity and Related Stockholder Matters.

Our common stock is listed on the NYSE under the symbol  "AIC." The high and low
closing  sales  prices of the  shares of common  stock as  reported  on the NYSE
Composite Tape and certain dividend  information for the periods  indicated were
as follows:

<TABLE>
<CAPTION>

                                                   High                        Low                       Dividends
                                             ---------------               -------------               -------------
1998
<S>                                           <C>                           <C>                          <C>    
    First Quarter                             $    20-7/8                   $       16                   $    --
    Second Quarter                                19-5/16                       15-7/8                      .250
    Third Quarter                                 17-5/16                      13-5/16                      .250
    Fourth Quarter                               14-15/16                       12-1/8                      .250

1997
    First Quarter                             $    21-1/4                   $   16-1/4                   $  .475
    Second Quarter                                 18-1/8                       16-1/4                      .300
    Third Quarter                                  21-7/8                       16-7/8                      .325
    Fourth Quarter                                 22-1/2                           17                      .350

</TABLE>

As of  March  5,  1999,  5,563,943  shares  of  common  stock  were  issued  and
outstanding  and were held by 2,448  stockholders  of record.  We estimate there
were an additional  11,000 beneficial owners on that date whose shares were held
by banks, brokers or other nominees.

We, as a REIT, are required to distribute  annually to stockholders at least 95%
of our  "REIT  taxable  income,"  which,  as  defined  by the Code and  Treasury
regulations,  is generally equivalent to net taxable ordinary income. We measure
economic  profitability  and intend to pay regular dividends to our stockholders
based on FFO, less an annual  reserve for capital  replacements  of at least $50
per  developed  homesite,  during the  relevant  period.  The future  payment of
dividends, however, will be at the discretion of the Board of Directors and will
depend  on  numerous  factors  including,   our  financial  condition,   capital
requirements,  the annual distribution  requirements under the provisions of the
Code applicable to REITs, and such other factors as the Board of Directors deems
relevant.

In 1998, 6,400 shares of common stock were issued to non-executive  directors in
lieu of annual  director  fees as a private  placement  of our  securities.  The
non-executive  directors  were given the option of receiving  either (1) $15,000
and 800 shares of common stock or (2) 1,600 shares of common stock.

                                     - 11 -
<PAGE>

Item 6.  Selected Financial Data.

Our selected financial data set forth below, has been derived from and should be
read in conjunction with our audited consolidated financial statements including
their notes.  Financial  data as of December 31, 1998 and 1997,  and for each of
the three years in the period ended December 31, 1998, is included  elsewhere in
this report on Form 10-K.

Operating and Balance Sheet Data (in thousands, except per share data):

<TABLE>
<CAPTION>

                                                                          Year Ended December 31,
                                                       --------------------------------------------------------------
                                                         1998         1997         1996         1995         1994
                                                      -----------  -----------   ----------   ----------   ----------
RENTAL PROPERTY OPERATIONS
<S>                                                   <C>          <C>           <C>          <C>          <C>     
Rental and other property revenues                    $ 10,479     $  3,104      $     --     $     --     $     --
Interest on participating mortgages                      3,174           --            --           --           --
Equity in earnings of rental property joint ventures        --          466            --           --           --
Property operating expenses                             (4,039)      (1,398)           --           --           --
                                                      -----------  -----------   ----------   ----------   ----------
                                                         9,614        2,172            --           --           --
Depreciation                                            (2,685)        (693)           --           --           --
                                                      -----------  -----------   ----------   ----------   ----------
                                                         6,929        1,479            --           --           --
                                                      -----------  -----------   ----------   ----------   ----------
SERVICE OPERATIONS
Property management income, net                            156           69            --           --           --
Commercial Assets  management fees                         155           --            --           --           --
Amortization of management contracts                    (2,894)        (744)           --           --           --
                                                      -----------  -----------   ----------   ----------   ----------
                                                        (2,583)        (675)           --           --           --
                                                      -----------  -----------   ----------   ----------   ----------
OTHER ACTIVITIES
Non-agency MBS bonds revenues                               50        2,966        11,513        8,499        1,531
Equity in earnings of Commercial Assets                    975        3,663         1,875        1,742        1,354
General and administrative expenses                     (1,393)      (1,042)       (1,145)      (1,895)      (1,586)
Interest and other income                                  871        1,808           136          630          563
Interest expense                                        (2,485)        (368)          (88)         (63)        (148)
Costs incurred to acquire management contract           (2,092)      (6,553)           --           --           --
Management fees to former manager                           --         (570)       (1,793)        (980)        (253)
Earnings from liquidating operations                        --           --            --        6,507       11,897
Elimination of DERs                                         --           --          (825)          --           --
                                                      -----------  -----------   ----------   ----------   ----------

INCOME BEFORE GAIN ON RESTRUCTURING OF BONDS AND
   MINORITY INTEREST
                                                           272          708         9,673       14,440       13,358
Gain on restructuring of bonds                              --        6,484            --           --           --
                                                      -----------  -----------   ----------   ----------   ----------

INCOME BEFORE MINORITY INTEREST                            272        7,192         9,673       14,440       13,358
Minority interest in Operating Partnership                 (60)          62            --           --           --
                                                      -----------  -----------   ----------   ----------   ----------

NET INCOME                                            $    212     $  7,254      $  9,673     $ 14,440     $ 13,358
                                                      ===========  ===========   ==========   ==========   ==========
Per Share Amounts:
   Basic earnings                                     $   0.04     $   1.44      $   1.97     $   2.97     $   4.59
   Diluted earnings                                   $   0.04     $   1.43      $   1.95     $   2.96     $   4.58
   Dividends                                          $   0.75     $   1.45      $   1.85     $   1.70     $   1.65

Weighted-Average Common Shares Outstanding               5,094        5,022         4,919        4,856        2,910
Weighted-Average Common Shares And Common Share
   Equivalents Outstanding                               5,113        5,061         4,966        4,883        2,914



                                     - 12 -
<PAGE>

                                                                             December 31,
                                                  -------------------------------------------------------------------
                                                     1998          1997           1996          1995          1994
                                                  -----------    ----------     ---------     ---------     ---------

Real estate, before accumulated depreciation       $101,941      $ 41,419       $     --      $     --      $     --
Investments in participating mortgages and
   joint ventures                                    27,604        25,415             --            --            --
Investment in Commercial Assets                      20,706        20,866         19,361        19,225        21,068
Total assets                                        158,226       119,161         90,344        79,653       109,539
Secured notes payable                                51,006        10,677             --            --        30,592
Minority interest in Operating Partnership           25,649        22,362             --            --            --
Stockholders' equity                                 78,636        83,515         86,365        78,759        72,965


</TABLE>

Item 7. Management's  Discussion and Analysis of Financial Condition and Results
of Operations.

                          RESULTS OF OPERATIONS FOR THE
                  YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996

The following  discussion and analysis of consolidated results of operations and
financial  condition  should  be  read  in  conjunction  with  our  consolidated
financial  statements  included elsewhere in this report. In 1997, we decided to
change our business from the ownership of high-risk,  residential collateralized
mortgage-backed  securities  to  the  ownership,  acquisition,  development  and
management of manufactured  home  communities.  This decision helped us to avoid
the  volatility  incurred  by other  owners of these  securities  following  the
capital  market crisis in the third quarter of 1998.  During the last year and a
half we have been focused on the investment of our capital in the acquisition of
manufactured  home  communities.  Since our  capital  has not yet been  entirely
invested into this new business, our financial performance, and consequently our
stock price, has been adversely affected during this period.

Comparison of 1998 to 1997

Rental Property

Income from rental  properties  totaled  $6,929,000  during 1998 and  $1,479,000
during 1997.  The increase  between 1997 and 1998 was due to our  acquisition of
communities   during  those  years.  Our  first   acquisition  of  interests  in
manufactured home communities occurred in May 1997, and as of December 31, 1997,
we had invested $69 million in 19  communities.  During 1998, we had invested an
additional $60 million in seven communities.

Inflation

We do not believe that changes in inflation rates would have a material  adverse
effect on our business. In fact, we believe that inflation may positively impact
our business,  in light of the fact that manufactured home communities represent
a more  affordable  housing  choice  for many  people  than  other  alternatives
available,  increased  inflation  rates may allow us to demand  increased  rents
without losing tenants.

Service Operations

During 1998, we earned  $156,000 in property  management  income versus  $69,000
during 1997.  Property  management  income  increased during 1998 as compared to
1997 because  property  management  contracts  were not acquired until May 1997.
Amortization  of management  contracts  increased from $744,000 to $2,894,000 in


                                     - 13 -
<PAGE>

1997 and 1998,  respectively,  due to our  acquisition  of  property  management
contracts in May 1997 and our  acquisition of the Commercial  Assets  management
agreement in November  1997.  Similarly,  fee revenue from  managing  Commercial
Assets was $155,000 in 1998 and $0 in 1997.

Equity in Earnings of Commercial Assets

Income from our 27% interest in Commercial Assets for 1998 was $975,000 compared
to $3,663,000  for 1997.  Prior to November  1997,  Commercial  Assets  received
income  from a  portfolio  of  collateralized  mortgage  backed  securities.  It
restructured  its  portfolio  in  November  1997 and  temporarily  invested  the
proceeds in short-term  investments while considering  alternative  investments.
Commercial  Assets  announced  that it intended to invest in  manufactured  home
communities  in the third  quarter of 1998,  and as of December 31, 1998, it has
invested $23 million in such communities.  Commercial Assets reported to us that
the  decrease  in income  during  1998 as compared to 1997 was due to: (1) lower
yields during 1998 on short-term  investments and interests in manufactured home
communities  compared to yields on  collateralized  mortgage  backed  securities
during 1997, (2) the gain on the  restructuring of the bonds recognized in 1997,
and  (3) a  non-recurring  $500,000  expense  in  1998  related  to the  cost of
investigating marina investments.

Non-agency MBS Bonds

In March 1997, we sold our portfolio of unrated credit support debt interests in
non-conforming  residential mortgage loan  securitizations  known as "non-agency
MBS bonds" in order to reduce risk  associated  with this type of investment and
to maximize  long-term,  risk-adjusted  returns to  stockholders.  Consequently,
income from  non-agency MBS bonds decreased to $50,000 during 1998 compared with
$2,966,000 for 1997. Revenues from non-agency MBS bonds subsequent to March 1997
represent income from a small equity interest  retained from the sale. No income
has been recognized from the retained equity interest after the first quarter of
1998, and we anticipate  receiving  minimal,  if any,  additional  income in the
future from such retained interest.

Management Fees

We incurred  $570,000 of management fees to our manager during 1997.  There were
no management fees in 1998 due to our acquisition of our management agreement in
November 1997.

General and Administrative Expenses

Our general and  administrative  expenses were  $1,393,000  for 1998 compared to
$1,042,000 for 1997.  Expenses  increased in 1998 primarily because of personnel
and related expenses incurred as a result of our becoming  self-administered and
self-managed  in  November  1997.  The cost  increase  was  partially  offset by
$100,000 of  nonrecurring  costs  incurred in 1997 related to our reverse  stock
split.

Interest and Other Income

Interest and other income for 1998 was $871,000 compared to $1,808,000 for 1997.
The proceeds from the restructuring of the non-agency MBS bonds were temporarily
invested until they were used to acquire manufactured home communities.  By June
1998,  we had used  substantially  all of the  proceeds to acquire  communities.
Therefore,  we do not expect  significant  interest  income in the  future.  The
average interest rate on our temporary investments was 5.4% during both 1998 and
1997.

                                     - 14 -
<PAGE>

Interest Expense

Interest  expense  increased  in 1998 by  $2,117,000  as compared to 1997 due to
borrowings  used to acquire  manufactured  home  communities.  During  1998,  we
incurred interest expense on (1) approximately $11 million assumed in connection
with  the  1997  acquisitions  of four  manufactured  home  communities  and (2)
approximately   $40  million   borrowed  in  mid-1998  in  connection  with  the
acquisition of four  additional  communities.  The 1998 interest  expense figure
also includes $382,000 of amortized loan costs related to the 1998 borrowings.

Costs Incurred to Acquire Management Contract

During 1998, we achieved  annualized  returns before  depreciation on certain of
our real estate investments in excess of 9% for a period of six months. Pursuant
to the November 1997 acquisition of our management  contract,  we issued 120,000
OP  Units  to the  former  manager  and  recognized  a  $2,073,000  expense  for
additional  consideration paid to the former manager. During 1997, we recognized
$6,553,000 of expense related to the purchase of our management contract.

Gain on Restructuring of Bonds

In connection with the  resecuritization  of the non-agency MBS bonds, a gain of
$7,359,000  was recognized  during 1997 reduced by both  $1,472,000 of Incentive
Fees related to the gain and an additional fee of $600,000  incurred in exchange
for the  manager  agreeing  to  continue  as a loss  mitigation  advisor  on the
non-agency MBS bonds. In addition, during the fourth quarter of 1997, we entered
into a transaction for the sale of interests in other bonds that had no carrying
value on our books.  As a result of this  transaction,  a net gain of $1,197,000
was recognized in 1997.

Comparison of year ended December 31, 1997 to year ended December 31, 1996

Rental Property and Service Operations

From May 1997 through  December  1997,  we invested $69 million in  manufactured
home  communities and related assets.  As of December 31, 1997, we had interests
in 19 manufactured home communities. In 1997, we earned $3,104,000 of rental and
other property  revenues and $466,000 of equity in earnings of real estate joint
ventures and incurred  $1,398,000 of property operating expenses and $693,000 of
depreciation related to the acquired communities. In addition, we earned $69,000
of property  management  income less  $744,000  of  amortization  related to the
management contracts acquired.

Equity in Earnings of Commercial Assets

Income  from  our 27%  interest  in  Commercial  Assets  for  1997  and 1996 was
$3,663,000 and $1,875,000,  respectively.  Commercial Assets reported to us that
the increase in income is primarily because of gains from the 1997 restructuring
of its portfolio of  collateralized  mortgage-backed  securities ("CMBS bonds"),
prepayments  on one of its  CMBS  bonds  in the  third  quarter  of 1997 and the
non-recurring  charge in 1996 for the elimination of dividend  equivalent rights
under Commercial Assets' stock option plan. The increase was partially offset by
higher  management  fees in 1997 and revenues from  redemption of two CMBS bonds
and other prepayments in 1996.

                                     - 15 -
<PAGE>

Non-agency MBS Bonds

Income  from our  non-agency  MBS bonds  decreased  to  $2,966,000  during  1997
compared with $11,513,000 for 1996 primarily due to the  resecuritization of the
bonds in March 1997.  Revenues of $966,000 from the non-agency MBS bonds,  since
the resecuritization, represent income from the retained equity interest.

Management Fees

In  November  1997,  stockholders  approved a proposal to acquire our manager in
order  to  become  a  self-managed  and  self-administered  REIT.  Prior  to the
acquisition,  the  manager  received  various  fees for the  advisory  and other
services performed,  and the manager provided all personnel and related overhead
necessary to conduct our regular business.

Management  fees decreased to $570,000  during 1997 compared with $1,793,000 for
1996 primarily due to the  resecuritization of the non-agency MBS bonds in March
1997.  The  manager  received  administrative  fees  of up to  $3,500  for  each
non-agency MBS bond and base fees on invested assets. Base fees were not paid on
cash  or  short-term  investment  balances.   Therefore,  as  a  result  of  the
resecuritization,  administrative fees were eliminated,  base fees declined, and
lower net income  exclusive of the gain on the  restructuring  resulted in lower
incentive fees. In addition,  all fees were discontinued upon our acquisition of
the manager in November 1997.

We  incurred  $322,000  of  acquisition  fees  during  1997,   relating  to  the
acquisition of manufactured  home  communities and management  contracts.  These
acquisition  fees are  capitalized and will be amortized over the estimated life
of the related assets. No acquisition fees were incurred in 1996.

General and Administrative Expenses

General and administrative  expenses decreased by $103,000 in 1997 compared with
1996 due primarily to the (1) elimination of dividend  equivalent  right expense
in the second quarter of 1996, (2) reductions in accounting and consulting fees,
and (3) lower costs associated with stockholder relations.

Interest and Other Income

Interest and other income increased significantly during 1997 compared with 1996
because  of higher  cash  balances  subsequent  to the  resecuritization  of the
non-agency MBS bonds. The average  interest rate on our cash investments  during
1997 was 5.4%.

Interest Expense

Interest  expense  during 1997  includes  $342,000 on the secured  notes payable
assumed with the acquisition of four  manufactured  home communities and $26,000
of interest on the $3 million of short-term  borrowings  outstanding at December
31,  1996.  The  $88,000  of  interest  expense  during  1996 was on  short-term
borrowings.

                                     - 16 -
<PAGE>

Costs Incurred to Acquire Management Contract

During the fourth  quarter of 1997,  we  recognized  a  $6,553,000  nonrecurring
expense related to our purchase of our management contract, including $6,105,000
of non-cash expense from the issuance of OP Units to the former manager.

Gain on Restructuring of Bonds

The 1997 gains from the  restructuring of non-agency MBS and other bonds totaled
$6,484,000. There were no such gains in 1996.

NOL and Capital Loss Carryovers

At December 31, 1998, our NOL carryover was  approximately  $95,000,000  and our
capital  loss  carryover  was   approximately   $20,000,000.   Subject  to  some
limitations,  the NOL  carryover  may be used to offset  all or a portion of our
REIT  income,  and as a result,  to  reduce  the  amount of income  that we must
distribute to  stockholders  to maintain our status as a REIT. The NOL carryover
is scheduled to expire  between 2007 and 2009 and the capital loss  carryover is
scheduled to expire in 2000 and 2001.

Dividend Distributions

During 1998, we  distributed  $4,916,000  ($0.75 per share) to holders of common
stock and OP Units  compared  to 1997  distributions  of  $7,749,000  ($1.45 per
share) and 1996 distributions of $9,128,000 ($1.85 per share). Eighty percent of
1998 dividends and seventy-five percent of 1997 dividends  constituted return of
capital  distributions,  which are not taxable to the stockholders to the extent
of their basis in their stock. Return of capital  distributions were not made in
1996.

                         LIQUIDITY AND CAPITAL RESOURCES

As of December 31, 1998, we had cash and cash  equivalents  of  $1,426,000.  Our
principal   activities  that  demand  liquidity  include  our  normal  operating
activities, payments of principal and interest on outstanding debt, acquisitions
of  or  additional   investments  in   properties,   payments  of  dividends  to
stockholders  and  distributions  made  to  limited  partners  in the  Operating
Partnership.

Our net cash  provided  by  operating  activities  was  $6,841,000  during  1998
compared to $3,931,000  during 1997.  The increase was primarily a result of (1)
increased  cash flow from the ownership  and  management  of  manufactured  home
communities  due to  acquisitions in 1997 and 1998 offset by decreased cash flow
from the non-agency MBS bonds and short-term investments we held in 1997 and (2)
costs in 1997 in the amount of $448,000  associated  with the acquisition of our
management contract.

In 1998,  the net cash used by investing  activities was  $58,897,000,  compared
with 1997 in which $27,479,000 of net cash was provided by investing activities.
Investing  activities  in 1998 were  primarily  related  to the  acquisition  of
manufactured home communities,  whereas,  investing activities in 1997 primarily
consisted of the  restructuring  of bonds net of the acquisition of interests in
real estate. The restructuring of bonds in 1997 provided $69,807,000 of cash, of
which $46,344,000 was used to acquire interests in real estate.

                                     - 17 -
<PAGE>

Net cash provided by financing activities was $31,680,000 in 1998, compared with
net cash used by financing activities of $10,025,000 in 1997. This difference is
primarily  due to  short-term  and  long-term  borrowings  in  1998  versus  our
repayment of short-term borrowings in 1997.

We have a line of credit with a bank which matures in September  2000.  The line
of credit is secured by 1,015,674 shares of our Commercial  Assets common stock.
Advances  under this line of credit bear  interest at the 30-day LIBOR rate plus
1.75%. The line of credit is limited to the lesser of (1) $5,000,000, (2) 65% of
the  product of the  trading  price of  Commercial  Assets  common  stock  times
1,015,674 or (3) 65% of the purchase price of certain  unpledged real estate. As
of December 31, 1998, the limit was $4,000,000 and $2,000,000 was outstanding on
this line of credit.

As of December 31, 1998, 52% of our real estate and 34% of our total assets were
encumbered by debt. We had total outstanding  indebtedness of $51.0 million, all
of which was secured by various  manufactured  home  communities,  participating
mortgages or shares of Commercial  Assets stock.  Our indebtedness was comprised
of $40.5 million of non-recourse secured,  long-term financing and $10.5 million
of secured short-term financing. We expect to refinance the short-term debt with
non-recourse secured, long-term financing in 1999. As of December 31, 1998, none
of the long-term financing and all of the short-term financing bears interest at
variable rates.  The  weighted-average  interest rate on the secured,  long-term
notes  payable  was 6.8%  with a  weighted-average  maturity  of 10  years.  The
weighted-average interest rate on our short-term financing was 7.5%.

We  expect  to meet our  long-term  liquidity  requirements  through  long-term,
secured  borrowings,  the issuance of OP Units and other equity  securities  and
cash generated by operations.

                              FUNDS FROM OPERATIONS

We measure  our  economic  profitability  based on FFO,  less an annual  capital
replacement reserve of at least $50 per developed homesite. We believe that FFO,
less a reserve, provides investors with an understanding of our ability to incur
and service  debt and to make  capital  expenditures.  The Board of Governors of
NAREIT defines FFO as net income (loss),  computed in accordance  with generally
accepted   accounting   principles,   excluding   gains  and  losses  from  debt
restructuring and sales of property,  plus real estate related  depreciation and
amortization  (excluding amortization of financing costs), and after adjustments
for unconsolidated partnerships and joint ventures. We calculate FFO in a manner
consistent with NAREIT's  definition.  In our calculation we include adjustments
for:

o        the minority  interest in the  Operating  Partnership  owned by persons
         other than us,
o        costs we incurred in order to become self-managed, and
o        amortization of management contracts.

FFO should not be considered an alternative to net income or net cash flows from
operating  activities,  as  calculated  in accordance  with  generally  accepted
accounting  principles,  as an indication of our  performance or as a measure of
liquidity.  FFO is not  necessarily  indicative of cash available to fund future
cash needs.





                                     - 18 -
<PAGE>




For 1998 and 1997, our FFO was as follows (in thousands):

<TABLE>
<CAPTION>

                                                                                       1998                  1997
                                                                                    ----------             -------
<S>                                                                                  <C>                  <C>     
  Income before minority interest in Operating Partnership                           $    272             $  7,192
  Gain on liquidation of bonds                                                             --               (6,484)
  Real estate depreciation                                                              2,685                  693
  Real estate depreciation in joint ventures                                               --                  155
  Amortization of management contracts                                                  2,894                  744
  Amortization of non-agency MBS bonds                                                     --                1,016
  Equity in Commercial Assets' adjustments for FFO                                        212               (1,546)
  Costs incurred to acquire management contract                                         2,092                6,553
                                                                                     --------             --------
  Funds From Operations (FFO)                                                        $  8,155             $  8,323
                                                                                     ========             ========

  Weighted average common shares and OP Units outstanding                               6,540                5,254
                                                                                     ========             ========
</TABLE>

                              YEAR 2000 COMPLIANCE

Year 2000  issues  have arisen  because  many  existing  computer  programs  and
chip-based  embedded technology systems use only the last two digits to refer to
a year,  and  therefore do not  properly  recognize a year that begins with "20"
instead of the familiar "19". If not corrected, many computer applications could
fail or create erroneous results.  The following disclosure provides information
regarding the current status of our Year 2000 compliance program.

Our critical  hardware and software  systems are currently Year 2000  compliant.
Upon  failure  of any  system,  data  included  in  critical  software  (such as
rent-rolls  and  certain   record-keeping   systems)  could  be  transferred  to
alternative  commercially  available  software at a reasonable cost and within a
reasonable time period. Consequently,  we would be able to continue our business
operations without any material interruption or material effect on our business,
results of operations or financial  condition.  In addition,  we anticipate that
any  hardware  or  software  that we acquire  (including  upgrades  to  existing
systems) between now and December 31, 1999 will be Year 2000 compliant.

Disruptions in the economy generally  resulting from Year 2000 issues could also
materially adversely affect us. Moreover,  because a large number of our tenants
may be dependent on social  security  payments to pay their rents,  a failure of
the  Social  Security  Administration  to cause  their  systems  to be Year 2000
compliant may result in a material adverse effect on our operations.  The Social
Security  Administration  has  announced  that they will have their systems Year
2000 compliant before January 1, 2000.

We believe that the cost of  modification  or  replacement of our less essential
accounting and reporting  software and hardware that is not currently  compliant
with Year 2000  requirements,  if any,  will not be  material  to our  financial
position or results of operations.

Item 7A.  Quantitative and Qualitative Disclosures About Market Risk

Our  principal  exposure to market risk is through our various debt  instruments
and borrowings.  The following is a list of these debt instruments and borrowing
arrangements.

We have $30.3 million of 6.5% non-recourse, secured long-term notes payable that
mature in 2018. We do not have significant  exposure to changing  interest rates
on these notes as the rate is fixed and the notes are fully amortizing.




                                     - 19 -
<PAGE>




We have $10.2  million of  non-recourse,  secured  long-term  notes payable that
mature in October 2000 with a principal payment at maturity of $9.4 million. The
rates on these  notes  range  from  7.5% to 8.25%  and are  fixed.  We intend to
refinance  these notes  during 1999 or 2000 with  long-term,  fully  amortizing,
fixed rate debt.  While changes in interest rates would affect the cost of funds
borrowed in the future to  refinance  the  existing  debt,  we believe  that the
effect,  if any,  of  near-term  changes  in  interest  rates  on our  financial
position,  results of  operations  or cash flows  would not be  material  as the
existing debt is fixed rate until October 2000.

We have $8.5  million  of  recourse,  secured  short-term  financing  that bears
interest at the London Interbank  Offered Rate ("LIBOR") plus 2.5%. We expect to
refinance this debt with non-recourse,  secured,  fixed rate,  long-term debt in
1999.  We have  loan  commitments  from a lender  for  amounts  in excess of the
existing loan amount for 20 year,  fully amortized debt with fixed rates ranging
from 6.75% to 6.86%.  If such  expected  refinancing  occurs,  we would not have
significant  exposure to changing  interest rates. If the loan is not refinanced
with fixed rate,  fully  amortized  debt, then changes in LIBOR would affect the
cost of funds borrowed in the future.

We have a recourse,  secured  line of credit  that bears  interest at LIBOR plus
1.75%.  As of December  31,  1998,  the  outstanding  balance was $2.0  million.
Accordingly,  changes in LIBOR  would  affect the cost of funds  borrowed in the
future;  however,  its affect would not be material to our  financial  position,
results of operations or cash flows.

Item 8.  Financial Statements and Supplementary Data.

The  independent  auditor's  reports,   consolidated  financial  statements  and
schedules listed in the accompanying  index are filed as part of this report and
incorporated  herein by reference.  See "Index to Financial  Statements" on page
F-1.

Item  9.  Changes  in and  Disagreements  with  Accountants  on  Accounting  and
Financial Disclosure.

We have had no changes in nor any disagreements with our accountants relating to
accounting or financial disclosure.

                                    PART III

Item 10.  Directors and Executive Officers of the Registrant.

The information set forth under the caption "Board of Directors and Officers" in
the proxy  statement in connection  with our 1999 Annual Meeting of Stockholders
which is to be filed  after the date this report on Form 10-K is filed is hereby
incorporated by reference.

Executive Officers of the Registrant

The Executive Officers of the Company as of December 31, 1998 are:

          Name           Age            Position with the Company
- -------------------------------------------------------------------------------
Terry Considine          51    Chairman of the Board of Directors and Chief
                               Executive Officer
Thomas L. Rhodes         59    Vice Chairman of the Board of Directors
Bruce E. Moore           56    President and Chief Operating Officer
David M. Becker          39    Chief Financial Officer, Secretary and Treasurer

                                     - 20 -
<PAGE>

Terry  Considine  has been our  Chairman  of the  Board of  Directors  and Chief
Executive  Officer  since April 1998.  From  September  1996 to April 1998,  Mr.
Considine  served as our  Co-Chairman  of the Board of  Directors  and  Co-Chief
Executive  Officer.  Mr.  Considine  also  serves  as  Chairman  of the Board of
Directors and Chief Executive Officer of Commercial Assets. He is the sole owner
of Considine  Investment  Co., and since July 1994,  he has been the Chairman of
the Board of Directors and Chief Executive  Officer of Apartment  Investment and
Management Company  ("AIMCO"),  one of the largest apartment REITs in the United
States.  Mr. Considine has been and remains involved as a principal in a variety
of real estate activities,  including the acquisition,  renovation,  development
and  disposition  of  properties.  Mr.  Considine has also  controlled  entities
engaged  in  other   businesses  such  as  television   broadcasting,   gasoline
distribution and environmental laboratories.  Mr. Considine received a B.A. from
Harvard  College and a J.D. from Harvard Law School and was admitted as a member
of the Massachusetts Bar.

Mr. Considine has had substantial real estate experience. From 1975 through July
1994,  partnerships  or other  entities in which Mr.  Considine had  controlling
interests  invested in  approximately  35 multifamily  apartment  properties and
commercial  real estate  properties.  Six of these real estate  assets  (four of
which  were  multifamily  apartment  properties  and two of  which  were  office
properties)  did not  generate  sufficient  cash flow to service  their  related
indebtedness  and were foreclosed upon by their lenders,  causing pre-tax losses
of  approximately  $11.9 million to investors and losses of  approximately  $2.7
million to Mr. Considine.

Thomas L.  Rhodes has been our Vice  Chairman  of the Board of  Directors  since
April 1998.  From September 1996 to April 1998, Mr. Rhodes served as Co-Chairman
of the Board of Directors and Co-Chief Executive Officer. From September 1996 to
April 1998,  Mr. Rhodes also served as  Commercial  Assets'  Co-Chairman  of the
Board  of  Directors  and  Co-Chief  Executive  Officer.  Mr.  Rhodes  has  been
Commercial  Assets' Vice Chairman of the Board since April 1998.  Mr. Rhodes has
also been a Director  of AIMCO  since July  1994.  Mr.  Rhodes has served as the
President and a Director of National  Review  magazine since 1992.  From 1976 to
1992,  he held  various  positions  at  Goldman,  Sachs & Co. and was  elected a
General Partner in 1986. He currently  serves as a Director of Delphi  Financial
Group, Inc. and its subsidiaries, Delphi International, Ltd., Oracle Reinsurance
and The  Lynde and Harry  Bradley  Foundation.  Mr.  Rhodes  is  Trustee  of The
Heritage Foundation.

Bruce E. Moore was  appointed as our President  and Chief  Operating  Officer in
February  1998.  He also  serves as  President  and Chief  Operating  Officer of
Commercial  Assets. Mr. Moore is the founder and was the Chief Executive Officer
of Brandywine Financial Services Corporation and its affiliates,  a private real
estate  firm  specializing  in  various  aspects  of the  real  estate  industry
including  asset  management,  consulting,   development,  property  management,
brokerage and capital formation. He is a certified public accountant and holds a
Masters in  Accounting  and a Bachelor of Science in Economics  from the Wharton
School of the  University  of  Pennsylvania.  Mr.  Moore is a Director  and past
President of the Media Youth Center,  and a past  advisory-board  member for the
Department of Recreation  and  Intercollegiate  Athletics for the  University of
Pennsylvania.  In addition, Mr. Moore is a member of the National Association of
Real Estate Investment Trusts and the International Council of Shopping Centers.

David M. Becker has  functioned as our Chief  Financial  Officer,  Secretary and
Treasurer  since  December 1997 and was appointed to such  positions in February
1998.  Since  December  1997,  Mr.  Becker  has also  served as Chief  Financial
Officer,  Secretary and Treasurer of Commercial Assets and was appointed to such
positions in April 1998.  From  September 1995 until joining us, he was both the
Chief  Financial  Officer  of  Westfield  Development  Company,  Inc.  and  Vice
President-Finance  of The  Frederick  Ross Co.,  related  companies  involved in
commercial real estate development, brokerage and management. Prior to September


                                     - 21 -
<PAGE>

1995,  he held  various  executive  positions  with  CONCORD  Services,  Inc., a
privately-held  company  involved  in  multiple  businesses  including  trading,
manufacturing  and  finance.  CONCORD  Services,  Inc.  declared  bankruptcy  in
February 1995. In addition,  Mr. Becker was Chief Financial  Officer and General
Counsel of Ramtron  International  Corporation,  a  publicly-held  semiconductor
manufacturer,  from October 1989 until July 1994.  Mr. Becker is an attorney and
certified public accountant.  He received a B.A. from the University of Northern
Iowa and a J.D. from the University of Denver.

There  are no  family  relationships  between  any of  the  executive  officers,
directors or persons nominated or chosen by us to become a director or executive
officer and there are no arrangements or understandings pursuant to which any of
them were selected as directors or officers.  Except as described above, none of
the persons  nominated  to become  directors  or  executive  officers  have been
involved in any legal  proceedings  during the past five years that are material
to an evaluation of the ability or integrity of such persons.

The  information set forth under the caption  "Compliance  with Section 16(a) of
the Exchange Act" in the proxy statement is hereby incorporated by reference.

Item 11.  Executive Compensation.

The  information  set forth under the  captions  "Summary  Compensation  Table",
"Options/SAR Grants in Last Fiscal Year" and "Aggregate  Option/SAR Exercises in
Last Fiscal Year and Fiscal Year-end  Options/SAR Values" in the proxy statement
is hereby incorporated by reference.

Item 12.  Security Ownership of Certain Beneficial Owners and Management.

The  information  set forth under the  caption  "Security  Ownership  of Certain
Beneficial Owners and Management" in the proxy statement is hereby  incorporated
by reference.

Item 13.  Certain Relationships and Related Transactions.

The information set forth under the caption "Certain  Relationships  and Related
Transactions" in the proxy statement is hereby incorporated by reference.

                                     PART IV

Item 14.  Exhibits, Financial Statement Schedules, and Reports on Form 8-K.

(a)(1)   The financial statements listed in the Index to Financial Statements on
         Page F-1 of this report are filed as part of this report.

(a)(2)   The  financial  statement  schedules  listed in the Index to  Financial
         Statements on Page F-1 of this report are filed as part of this report.
         All other  schedules  are omitted  since they are not  applicable,  not
         required,  or the  information  required  to be set  forth  therein  is
         included in the financial statements, or in notes thereto.

(a)(3)   The Exhibit Index is included on page 23 of this report.

(b)      Reports on Form 8-K for the quarter ended December 31, 1998:

         No current  reports on Form 8-K were  filed by the  Company  during the
fourth quarter of 1998.




                                     - 22 -
<PAGE>







                          INDEX TO FINANCIAL STATEMENTS


ASSET INVESTORS CORPORATION                                                 Page

Financial Statements:

     Report of Independent Auditors......................................    F-2

     Consolidated Balance Sheets as of December 31, 1998 and 1997........    F-3

     Consolidated Statements of Income for the years ended December
       31, 1998, 1997 and 1996...........................................    F-4
     Consolidated Statements of Stockholders' Equity for the years
       ended December 31, 1998, 1997 and 1996............................    F-5
     Consolidated Statements of Cash Flows for the years ended 
       December 31, 1998, 1997 and 1996..................................    F-6
     Notes to Consolidated Financial Statements..........................    F-7

Financial Statement Schedules:

     Schedule III -- Real Estate and Accumulated Depreciation...........    F-21

     Schedule IV -- Mortgage Loans on Real Estate.......................    F-23


COMMERCIAL ASSETS, INC. (a significant unconsolidated subsidiary of the Company)

Financial Statements:

     Report of Independent Auditors.....................................    F-25
     Consolidated Balance Sheets as of December 31, 1998 and 1997.......    F-26
     Consolidated Statements of Income for the years ended
         December 31, 1998, 1997 and 1996...............................    F-27
     Consolidated Statements of Stockholders' Equity for the
         years ended December 31, 1998, 1997 and 1996...................    F-28
     Consolidated Statements of Cash Flows for the
         years ended December 31, 1998, 1997 and 1996...................    F-29
     Notes to Consolidated Financial Statements.........................    F-30

Financial Statement Schedules:

     Schedule III -- Real Estate and Accumulated Depreciation............   F-41

     Schedule IV -- Mortgage Loans on Real Estate........................   F-42






                                      F-1
<PAGE>




                         REPORT OF INDEPENDENT AUDITORS



Board of Directors and Stockholders
Asset Investors Corporation
Denver, Colorado


         We have audited the accompanying  consolidated  balance sheets of Asset
Investors Corporation and subsidiaries as of December 31, 1998 and 1997, and the
related consolidated  statements of income,  stockholders' equity and cash flows
for each of the three years in the period ended  December  31, 1998.  Our audits
also  included the  consolidated  financial  statement  schedules  listed in the
accompanying   index.   These   financial   statements  and  schedules  are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements and schedules based on our audits.

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

         In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the consolidated financial position of
Asset Investors  Corporation and  subsidiaries as of December 31, 1998 and 1997,
and the  consolidated  results of their operations and their cash flows for each
of the three years in the period  ended  December  31, 1998 in  conformity  with
generally  accepted  accounting  principles.  Also, in our opinion,  the related
financial  statement  schedules,  when  considered  in  relation  to  the  basic
consolidated  financial  statements taken as a whole,  presents  fairly,  in all
material respects the information set forth therein.




                                                               Ernst & Young LLP

Denver, Colorado
January 29, 1999






                                      F-2
<PAGE>



<TABLE>
<CAPTION>

                  ASSET INVESTORS CORPORATION AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                      (In thousands, except per share data)

                                                                                                December 31,
                                                                                                ------------
                                                                                        1998                  1997
                                                                                        ----                  ----

ASSETS
<S>                                                                                 <C>                   <C>       
Real estate, net of accumulated depreciation of $3,378 and $693                     $   98,563            $   40,726
Investments in participating mortgages                                                  27,604                    --
Investments in and notes receivable from real estate joint ventures                         --                25,415
Cash and cash equivalents                                                                1,426                21,802
Investment in Commercial Assets                                                         20,706                20,866
Other assets, net                                                                        9,927                10,352
                                                                                    ----------            ----------
       Total Assets                                                                 $  158,226            $  119,161
                                                                                    ==========            ==========

LIABILITIES
Secured long-term notes payable                                                     $   40,506            $   10,677
Secured short-term financing                                                            10,500                    --
Accounts payable and accrued liabilities                                                 2,935                 2,607
                                                                                    ----------            ----------
                                                                                        53,941                13,284
                                                                                    ----------            ----------

MINORITY INTEREST IN OPERATING PARTNERSHIP                                              25,649                22,362

STOCKHOLDERS' EQUITY
Common Stock, par value $.01 per share, 50,000 shares authorized 5,016 and 5,108
   shares issued and outstanding, respectively
                                                                                            50                    51
Additional paid-in capital                                                             229,948               231,221
Dividends in excess of accumulated earnings                                           (151,362)             (147,757)
                                                                                    ----------            ----------
                                                                                        78,636                83,515
                                                                                    ----------            ----------
       Total Liabilities and Stockholders' Equity                                   $  158,226            $  119,161
                                                                                    ==========            ==========

</TABLE>




                 See Notes to Consolidated Financial Statements.


                                      F-3
<PAGE>


<TABLE>
<CAPTION>



                  ASSET INVESTORS CORPORATION AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME
                      (In thousands, except per share data)

                                                                              Year Ended December 31,
                                                                              -----------------------
                                                                        1998             1997            1996
                                                                        ----             ----            ----
   RENTAL PROPERTY OPERATIONS
<S>                                                                  <C>              <C>              <C>      
   Rental and other property revenues                                $  10,479        $   3,104        $      --
   Interest on participating mortgages                                   3,174               --               --
   Equity in earnings of real estate joint ventures                         --              466               --
   Property operating expenses                                          (4,039)          (1,398)              --
                                                                     ----------       ---------        ---------
   Income from property operations before depreciation                   9,614            2,172               --
   Depreciation                                                         (2,685)            (693)              --
                                                                     ---------        ---------        ---------
   Income from rental property operations                                6,929            1,479               --
                                                                     ---------        ---------        ---------

   SERVICE OPERATIONS
   Property management income, net                                         156               69               --
   Commercial Assets management fees                                       155               --               --
   Amortization of management contracts                                 (2,894)            (744)              --
                                                                     ---------        ---------        ---------
   Loss from service operations                                         (2,583)            (675)              --
                                                                     ---------        ---------        ---------

   OTHER ACTIVITIES
   Non-agency MBS bonds revenues                                            50            2,966           11,513
   Equity in earnings of Commercial Assets                                 975            3,663            1,875
   Management fees to former manager                                        --             (570)          (1,793)
                                                                     ---------        ---------        ---------
   Income from other activities                                          1,025            6,059           11,595
                                                                     ---------        ---------        ---------

   General and administrative expenses                                  (1,393)          (1,042)          (1,145)
   Interest and other income                                               871            1,808              136
   Interest expense                                                     (2,485)            (368)             (88)
   Costs incurred to acquire management contract                        (2,092)          (6,553)              --
   Elimination of DERs                                                      --               --             (825)
                                                                     ---------        ---------        ---------

   INCOME BEFORE GAIN ON RESTRUCTURING OF BONDS AND MINORITY
     INTEREST                                                              272              708            9,673
   Gain on restructuring of bonds                                           --            6,484               --
                                                                     ---------        ---------        ---------

   INCOME BEFORE MINORITY INTEREST                                         272            7,192            9,673
   Minority interest in Operating Partnership                              (60)              62               --
                                                                     ---------        ---------        ---------

   NET INCOME                                                        $     212        $   7,254        $   9,673
                                                                     =========        =========        =========

   BASIC EARNINGS PER SHARE                                          $    0.04        $    1.44        $    1.97
                                                                     =========        =========        =========
   DILUTED EARNINGS PER SHARE                                        $    0.04        $    1.43        $    1.95
                                                                     =========        =========        =========

   DIVIDENDS DECLARED PER SHARE                                      $    0.75        $    1.45        $    1.85
                                                                     =========        =========        =========

   Weighted-Average Common Shares Outstanding                            5,094            5,022            4,919
   Weighted-Average Common Shares And Common Share Equivalents
     Outstanding                                                         5,113            5,061            4,966


</TABLE>


                 See Notes to Consolidated Financial Statements.


                                      F-4
<PAGE>




                  ASSET INVESTORS CORPORATION AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
              FOR THE YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
                                 (In thousands)
<TABLE>
<CAPTION>

                                                                                      Dividends In    Accumulated
                                                                        Additional     Excess of         Other             Total
                                                  Common Stock           Paid-In      Accumulated    Comprehensive     Stockholders'
                                               Shares       Amount       Capital        Earnings         Income            Equity
                                               ------       ------       -------        --------         ------            ------

<S>                                            <C>          <C>        <C>            <C>                <C>              <C>     
BALANCES - DECEMBER 31, 1995                   24,356       $ 244      $  227,546     $  (148,274)       $  (757)         $ 78,759

   Comprehensive Income
      Net income                                   --          --              --           9,673             --             9,673
      Unrealized appreciation of CMBS 
        bonds and non-agency MBS bonds             --          --              --              --          5,850             5,850
                                               ------       -----      ----------     -----------        -------          --------
           Comprehensive Income                    --          --              --           9,673          5,850            15,523
                                               ------       -----      ----------     -----------        -------          --------
   Issuance of Common Stock                       484           4           1,207              --             --             1,211
   Dividends                                       --          --              --          (9,128)            --            (9,128)
                                               ------       -----      ----------     -----------        -------          --------
BALANCES - DECEMBER 31, 1996                   24,840         248         228,753        (147,729)         5,093            86,365

   Comprehensive Income
      Net income                                   --          --              --           7,254             --             7,254
      Reversal of unrealized holding 
        gains upon restructuring of bonds          --          --              --              --         (5,093)           (5,093)
                                               ------       -----      ----------     -----------        -------          --------
           Comprehensive Income                    --          --              --           7,254         (5,093)            2,161
                                               ------       -----      ----------     -----------        -------          --------
   Issuance of Common Stock                       459           5           2,266              --             --             2,271
   Dividends                                       --          --              --          (7,282)            --            (7,282)
   One-for-five reverse stock split           (20,191)       (202)            202              --             --                --
                                               -------      -----      ----------     -----------        -------          --------
BALANCES - DECEMBER 31, 1997                    5,108          51         231,221        (147,757)            --            83,515
   Issuance of Common Stock                        29          --             434              --             --               434
   Repurchase of Common Stock                    (121)        (1)         (1,707)              --             --            (1,708)
   Net income                                      --          --              --             212             --               212
   Dividends                                       --          --              --          (3,817)            --            (3,817)
                                               ------       -----      ----------     -----------        -------          --------
BALANCES - DECEMBER 31, 1998                    5,016       $  50      $  229,948     $  (151,362)       $    --          $ 78,636
                                               ======       =====      ==========     ===========        =======          ========


</TABLE>


                 See Notes to Consolidated Financial Statements.


                                      F-5
<PAGE>



<TABLE>
<CAPTION>

                  ASSET INVESTORS CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)
                                                                                  Year Ended December 31,
                                                                                  -----------------------
                                                                            1998            1997           1996
                                                                            ----            ----           ----
CASH FLOWS FROM OPERATING ACTIVITIES
<S>                                                                     <C>             <C>             <C>      
   Net income                                                           $     212       $   7,254       $   9,673
   Adjustments to reconcile net income to net cash flows from
     operating activities:
     Depreciation and amortization                                          5,962           1,437              --
     Minority interest in Operating Partnership                                60             (62)             --
     Equity in earnings of Commercial Assets                                 (917)         (3,663)         (1,875)
     Costs incurred to acquire management contract                          2,073           6,105              --
     Accrued interest on participating mortgages                             (566)             --              --
     Amortization of non-agency MBS bonds                                      --             469           2,998
     Equity in earnings of real estate joint ventures                          --            (466)             --
     Elimination of dividend equivalent rights                                 --              --             825
     Increase in other assets                                                 (83)           (647)           (148)
     Increase (decrease) in accounts payable and accrued liabilities
                                                                              100             (12)            197
     Gain on restructuring of assets                                           --          (6,484)             --
                                                                          -------         -------         -------
       Net cash provided by operating activities                            6,841           3,931          11,670
                                                                          -------         -------         -------
CASH FLOWS FROM INVESTING ACTIVITIES
   Purchase of real estate                                                (57,832)        (31,502)             --
   Investments in participating mortgages, net                             (1,611)             --              --
   Investments in and advances to real estate joint ventures                   --         (14,842)             --
   Capital replacements                                                      (531)            (55)             --
   Dividends from Commercial Assets                                         1,077           3,065           1,988
   Acquisition of non-agency MBS bonds                                         --              --         (15,893)
   Principal collections and indemnifications on non-agency MBS
     bonds                                                                     --             547           3,151
   Distributions from real estate joint ventures                               --             459              --
   Proceeds from the restructuring of assets                                   --          69,807              --
                                                                        ---------       ---------       ---------
     Net cash provided by (used in) investing activities                  (58,897)         27,479         (10,754)
                                                                        ---------       ---------       ---------
CASH FLOWS FROM FINANCING ACTIVITIES
   Payment of Common Stock dividends                                       (3,817)         (7,282)         (9,128)
   Payment of distributions to minority interest in Operating
     Partnership                                                           (1,099)           (467)             --
   Proceeds (paydowns) from secured short-term financing                   10,500          (3,000)          3,000
   Proceeds from secured notes payable borrowings                          30,280              --              --
   Payment of loan costs, including costs from interest rate hedges
                                                                           (2,060)             --              --
   Principal paydown on secured long-term notes payable                      (451)           (196)             --
   Repurchase of Common Stock                                              (1,708)             --              --
   Proceeds from the issuance of Common Stock                                  35             920             301
                                                                        ---------      ----------      ----------
     Net cash provided by (used in) financing activities                   31,680         (10,025)         (5,827)
                                                                        ----------      ----------      ----------
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
                                                                          (20,376)         21,385          (4,911)
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR
                                                                           21,802             417           5,328
                                                                        ---------      ----------      ----------
CASH AND CASH EQUIVALENTS AT END OF YEAR                                $   1,426      $   21,802      $      417
                                                                        =========      ==========      ==========

</TABLE>


                 See Notes to Consolidated Financial Statements.


                                      F-6
<PAGE>






                  ASSET INVESTORS CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


A.       The Company

Asset Investors  Corporation  ("AIC" and,  together with its  subsidiaries,  the
"Company") is a Maryland  corporation that owns and operates  manufactured  home
communities  and has  elected  to be taxed  as a real  estate  investment  trust
("REIT").  AIC's Common Stock,  par value $.01 per share  ("Common  Stock"),  is
listed on the New York Stock  Exchange  under the symbol "AIC." In May 1997, AIC
contributed its net assets to Asset Investors Operating  Partnership,  L.P. (the
"Operating  Partnership")  in exchange for the sole general partner  interest in
the Operating  Partnership and substantially all of the Operating  Partnership's
initial  capital.  AIC owns 76% of the Operating  Partnership as of December 31,
1998. The Company also owns 27% of the Common Stock of Commercial  Assets,  Inc.
("CAX")  and  the  non-voting  stock  of both  AIC  Manufactured  Housing  Corp.
("AICMHC") and Asset Investors Equity,  Inc.  ("AIE").  CAX is a publicly-traded
REIT (American Stock Exchange,  Inc.: CAX) formed by the Company in August 1993.
AICMHC owns interests in manufactured  home community  management  contracts and
AIE manages CAX.

Prior to 1997,  the Company owned debt  interests in  residential  mortgage loan
securitizations   collateralized   by   pools  of   non-conforming   (non-agency
guaranteed)  single-family  mortgage loans ("non-agency MBS bonds"). In February
1997, the Company  decided to restructure  the Company's asset base and redeploy
its assets in an attempt to both  reduce  risks  associated  with the  Company's
non-agency  MBS  bonds  and  maximize   long-term,   risk-adjusted   returns  to
stockholders.  In March  1997,  under the first step of such plan,  the  Company
contributed  its  portfolio  of  non-agency  MBS bonds into an owner  trust in a
structured  transaction in which the Company received  $67,671,000 cash proceeds
and retained a small  equity  interest.  Subsequently,  the Company has acquired
interests in 23 manufactured home communities and two recreational vehicle parks
with 4,640 developed homesites, 890 sites ready for homes, 1,960 sites available
for future development and 180 recreational vehicle sites.

Prior to November  1997,  the Company and CAX were  managed by  Financial  Asset
Management  LLC ("FAM").  An investor  group led by Terry  Considine,  Thomas L.
Rhodes and Bruce D. Benson acquired FAM in September 1996. Mr.  Considine is the
Chairman and Chief Executive  Officer of both the Company and CAX. Mr. Rhodes is
Vice  Chairman  and Mr.  Benson is a director  of both the  Company  and CAX. In
November 1997, the Company's stockholders approved the acquisition of the assets
and  operations of FAM in order to become a self-managed  and  self-administered
REIT.  The  $11,692,000  purchase  price  was paid by  issuing  676,700  limited
partnership  units of the Operating  Partnership ("OP Units") plus up to 240,000
additional OP Units if certain performance goals, including investment and share
price  targets,  are  achieved by the Company  within a specified  time  period.
During  the  third  quarter  of 1998,  the  Company  achieved  the  first set of
performance goals by realizing  annualized returns before depreciation in excess
of 9% on its real estate  investments for a period of six months. As a result of
achieving  these  goals,  the Company  issued  120,000 OP Units and  recorded an
additional cost of acquiring the management contract of $2,092,000.  This amount
was  expensed  in  1998.  The  issuance  of the  remaining  120,000  OP Units is
contingent upon the Company having a 90-day average per share price in excess of
$20.00 by June 1999.

                                      F-7
<PAGE>

B.       Summary of Significant Accounting Policies

Principles of Consolidation

The consolidated  financial  statements include the accounts of the Company, the
Operating Partnership and all majority owned subsidiaries. The minority interest
in the Operating Partnership represents the OP Units which are redeemable at the
option of the  holder.  When a holder  elects to  redeem OP Units,  the  Company
determines  whether  such OP Units will be redeemed for cash or shares of Common
Stock.  The  holders  of OP  Units  receive  the  same  amount  per OP  Unit  in
distributions  as the  holders  of Common  Stock  receive  in  dividends.  As of
December  31,  1998,  1,545,000  OP  Units  were  outstanding.  All  significant
intercompany  balances and transactions  have been eliminated in  consolidation.
The Company's investment in CAX is recorded under the equity method.

Rental Properties and Depreciation

Rental   properties  are  recorded  at  cost  less   accumulated   depreciation.
Depreciation is computed using the straight line method over an estimated useful
life of 25  years  for land  improvements  and  buildings  and  five  years  for
furniture and other equipment.  Significant renovations and improvements,  which
improve or extend the useful life of the asset,  are capitalized and depreciated
over the remaining  estimated life. In addition,  the Company capitalizes direct
and indirect  costs  (including  interest,  taxes and other costs) in connection
with the  development  of  additional  homesites  within its  manufactured  home
communities.  Maintenance,  repairs  and  minor  improvements  are  expensed  as
incurred.

When conditions  exist which indicate that the carrying amount of a property may
be impaired,  the Company will evaluate the recoverability of its net investment
in the property by assessing current and future levels of income and cash flows.
As of  December  31,  1998,  there  has  been  no  impairment  of the  Company's
investment in rental properties.

Amortization

Included in other assets is the cost related to the  acquisition  of  management
contracts, which is being amortized over a period of three years.

Revenue Recognition

The Company derives its income from the rental of homesites.  The leases entered
into by residents  for the rental of the site are generally for terms not longer
than one year and the rental revenues  associated with the leases are recognized
when earned and due from residents.  Property  management  revenues for services
provided to communities not owned by the Company are recognized when earned.

Interest on participating  mortgages is recorded based upon outstanding balances
and interest  rates per the terms of the  mortgages.  In  addition,  the Company
evaluates the  collectibility  of any unpaid  interest and provides  reserves as
necessary.  As of December 31, 1998, there is a $149,000 reserve for uncollected
interest on the participating mortgages.

                                      F-8
<PAGE>

Deferred Financing Costs

Fees and costs incurred in obtaining  financing are capitalized.  Such costs are
amortized  over the terms of the  related  loan  agreements  and are  charged to
interest expense.

Interest Rate Lock Agreements

Interest  rate lock  agreements  related to planned  refinancings  of identified
variable rate  indebtedness are accounted for as anticipatory  hedges.  Upon the
refinancing  of  such  indebtedness,  any  gain  or  loss  associated  with  the
termination of the interest rate lock agreement is deferred and recognized  over
the life of the refinanced indebtedness.

Income Taxes

AIC has elected to be taxed as a REIT as defined under the Internal Revenue Code
of 1986,  as amended  (the  "Code").  In order for AIC to qualify as a REIT,  at
least  95% of its  gross  income in any year  must be  derived  from  qualifying
sources. The activities of AICMHC and AIE are not qualifying sources.

As a REIT,  AIC  generally  will not be subject to federal  income  taxes at the
corporate level if it distributes at least 95% of its REIT taxable income to its
stockholders.  REITs are also  subject to a number of other  organizational  and
operational requirements. If AIC fails to qualify as a REIT in any taxable year,
its taxable  income will be subject to federal  income tax at regular  corporate
rates (including any applicable  alternative minimum tax). Even if AIC qualifies
as a REIT,  it may be  subject to certain  state and local  income  taxes and to
federal income and excise taxes on its undistributed income.

At  December  31,  1998,   AIC's  net  operating  loss  ("NOL")   carryover  was
approximately  $95,000,000  and its capital  loss  carryover  was  approximately
$20,000,000.  The NOL  carryover may be used to offset all or a portion of AIC's
REIT income,  and as a result,  to reduce the amount that AIC must distribute to
stockholders to maintain its status as a REIT. The NOL carryover is scheduled to
expire  between 2007 and 2009,  and the capital  loss  carryover is scheduled to
expire in 2000 and 2001.

Earnings Per Share

Basic  earnings  per  share  for  1998,   1997  and  1996  are  based  upon  the
weighted-average  number of shares of Common Stock outstanding  during each such
year. Diluted earnings per share reflect the effect of any dilutive, unexercised
stock options in each such year. In November  1997,  the Company's  stockholders
approved a  one-for-five  reverse  split of the Common Stock.  Accordingly,  all
historical  weighted-average  share and per share  amounts have been restated to
reflect the reverse stock split.

Statements of Cash Flows

For purposes of reporting cash flows,  cash  maintained in bank accounts,  money
market funds and  highly-liquid  investments  with an initial  maturity of three
months or less are considered to be cash and cash equivalents.  The Company made
interest  payments  of  $1,975,000,  $349,000  and  $72,000  for the years ended
December 31, 1998, 1997 and 1996, respectively.



                                      F-9
<PAGE>




Non-cash  investing and  financing  activities  for 1998,  1997 and 1996 were as
follows (in thousands):

<TABLE>
<CAPTION>

                                                                         1998               1997             1996
                                                                       ---------         ---------        -------
Issuance of OP Units for:
<S>                                                                    <C>               <C>              <C>     
     Real estate acquisitions                                          $  2,145          $  10,922        $     --
     Acquisition of former manager                                        2,073             11,692              --
     Participating mortgages                                                 17                 --              --
Issuance of Common Stock for:
     Real estate acquisitions                                                --              1,250              --
     Services                                                               120                101              --
     Notes receivable                                                       279                 --              --
     Elimination of dividend equivalent rights                               --                 --             825
     Dividend equivalent rights                                              --                 --              87
Assumption of secured notes payable as consideration for real
  estate acquisitions                                                        --             10,873              --
Real estate acquired under earn-out agreements                               52                 --              --
Unrealized holding gains and losses on debt securities                       --              5,093           5,850
Receivables from minority interest in subsidiaries                          337                 --              --
Restructure of investments in and notes receivable from real
  estate joint ventures into participating mortgages                     25,415                 --              --

</TABLE>

Use of Estimates

The  preparation  of the  financial  statements  in  conformity  with  generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that affect the amounts  reported in the financial  statements  and
accompanying notes. Actual results could differ from those estimates.

Reclassifications

Certain  reclassifications  have  been  made in the 1997  and 1996  consolidated
financial statements to conform to the classifications used in the current year.
Such  reclassifications  have no material effect on the operations as originally
presented.

Non-agency MBS Bonds

The Company's  non-agency  MBS bonds were acquired at a significant  discount to
par  value.  The  amortized  cost of the  non-agency  MBS bonds was equal to the
outstanding  principal  amount net of  unamortized  discount and  allowances for
credit losses. Earnings from non-agency MBS bonds were recognized based upon the
relationship  of cash flows  received  during the period and estimates of future
cash flows to be received over the life of the bonds. The Company classified its
non-agency  MBS  bonds  as  available-for-sale,  carried  at fair  value  in the
financial statements.  Unrealized holding gains on available-for-sale securities
were excluded from earnings and reported as a net amount in stockholders' equity
until realized.

                                      F-10
<PAGE>

C.       Investments in Manufactured Home Communities

During  1998,  the  Company  acquired   interests  in  seven  manufactured  home
communities with  approximately  1,730 developed sites, 60 sites ready for homes
and 170 sites  available  for  development.  Total  investment  was  $59,977,000
consisting of $57,832,000 of cash and $2,145,000 of OP Units.

During 1997, the Company acquired  interests in 17 manufactured home communities
and two recreational vehicle parks with approximately 2,800 developed sites, 400
recreational vehicle sites, 800 sites ready for homes, and 1,800 sites available
for  future   development.   Total  consideration  paid  for  the  interests  in
communities and related  manufactured  home community  management  contracts was
$69,389,000,  consisting  of  $46,344,000  of  cash,  $10,922,000  of OP  Units,
$10,873,000 of assumed debt, and $1,250,000 of Common Stock.

The following  unaudited  pro-forma  information has been prepared  assuming the
resecuritization  of the non-agency MBS bonds,  the acquisition of the interests
in manufactured  home communities and management  contracts,  the acquisition of
the  former  manager  and CAX's  restructuring  of its bond  portfolio  had been
completed at the beginning of the periods  presented.  The  unaudited  pro-forma
information is presented for informational  purposes only and is not necessarily
indicative  of  what  would  have  occurred  if  the   restructurings   and  the
acquisitions  had been completed as of those dates.  In addition,  the pro-forma
information is not intended to be a projection of future results. The unaudited,
pro-forma  results of operations  for the years ended December 31, 1998 and 1997
are as follows (in thousands, except per share data):

<TABLE>
<CAPTION>
                                                                                     1998                   1997
                                                                                   ----------            -------
<S>                                                                                <C>                   <C>       
Revenues                                                                           $   18,455            $   18,555
                                                                                   ==========            ==========

Loss before gain on restructuring of bonds and minority interest                   $     (223)           $   (5,312)
Gain on restructuring of bonds                                                             --                 8,855
Minority interest in Operating Partnership                                                 49                  (779)
                                                                                   ----------            ----------
Net income (loss)                                                                  $     (174)           $    2,764
                                                                                   ==========            ==========

Basic earnings per share                                                           $     (.03)           $      .56
                                                                                   ==========            ==========

Diluted earnings per share                                                         $     (.03)           $      .55
                                                                                   ==========            ==========
</TABLE>

The Company is actively seeking to acquire additional  communities and currently
is engaged in negotiations  relating to the possible  acquisition of a number of
communities.   At  any  time,  these  negotiations  are  at  various  stages  of
completion,   which  may  include  outstanding   contracts  to  acquire  certain
manufactured  home  communities,  subject  to  satisfactory  completion  of  the
Company's due diligence review.





                                      F-11
<PAGE>




D.       Real Estate

Real estate at December 31, 1998 and 1997 is as follows (in thousands):
                                                       1998             1997
                                                     ---------        ------
Land                                                 $ 11,226         $  5,286
Land improvements and buildings                        90,268           35,689
Furniture and other equipment                             447              444
                                                     --------         --------
                                                      101,941           41,419
Less accumulated depreciation                          (3,378)            (693)
                                                     --------         --------
Investment in real estate, net                       $ 98,563         $ 40,726
                                                     ========         ========

Land  improvements and buildings  consist  primarily of  infrastructure,  roads,
landscaping, clubhouses, maintenance buildings and common amenities.

E.       Investments in Participating Mortgages

As of December 31, 1997, the Company had notes  receivable of  $15,872,000  from
joint  ventures  in  which  the  Company  owned a 50%  joint  venture  interest.
Effective  January 1, 1998,  the Company sold its interest in the various  joint
ventures to the other venturer and  consolidated the various notes into a single
note secured by a number of manufactured  home  communities.  The note bears 10%
interest,  matures in 20 years and  provides  for  additional  advances  up to a
maximum of $20,000,000. In addition, the Company receives additional interest up
to 50% of the borrower's profit from such communities.

In  addition,   the  Company  has  mortgage  loans  secured  by  two  contiguous
manufactured home communities and one recreational  vehicle park in Arizona. The
first  mortgage  loan bears 10% interest.  The second  mortgage loan accrues 15%
interest and paid 9% interest through July 1998, with the pay rate increasing 1%
annually for three years to a maximum of 12% per annum.  The third mortgage loan
accrues 15%  interest  and is payable from any cash flows in excess of the above
amounts.  These loans  mature in April 2001.  The  Company  receives  additional
interest of 3% of gross  revenues,  increasing  to 11% of gross  revenues in the
event of a refinancing of the debt on the  communities,  and 50% of net proceeds
from a sale or refinancing of the communities.  In 1997, the mortgage loans were
accounted for as an equity investment in real estate. Effective January 1, 1998,
the Company reclassified the investment to participating mortgages.

As of December 31, 1998, the Company had investments in participating  mortgages
of  $27,604,000.  During 1998, the Company had earnings of $3,174,000 from these
mortgages.

F.       Investment in Commercial Assets

On December 31, 1998 and 1997, the Company owned 2,761,126 shares (approximately
27%) of the common stock of CAX. In November 1997, CAX sold or resecuritized its
entire  portfolio of commercial  mortgage loan  securitizations  of multi-family
real estate  ("CMBS  bonds") and  temporarily  invested  the  proceeds  until it
determined  which  type of real  estate  assets to invest  in.  During the third
quarter  of 1998,  CAX  announced  that it plans to  acquire  manufactured  home
communities,  and during 1998, it had invested  $23,000,000 for interests in six
communities.


                                      F-12
<PAGE>


Summarized financial information of CAX as reported by CAX is (in thousands):



Balance Sheets                                         December 31,
                                           -----------------------------------
                                                 1998                1997
                                           ----------------    ---------------
Cash and cash equivalents                    $     3,292          $    74,153
Short-term investments                            45,066                   --
Real estate                                       13,908                   --
Investment in participating mortgages              9,328                   --
Other assets                                       6,640                3,995
                                             -----------          -----------
Total assets                                      78,234               78,148
Total liabilities                                    980                  443
                                             -----------          -----------
Stockholders' equity                         $    77,254          $    77,705
                                             ===========          ===========



<TABLE>
<CAPTION>

Statements of Income                                                                 Year Ended December 31,
                                                                           -----------------------------------------
                                                                             1998              1997             1996
                                                                           -------           -------          ------
<S>                                                                       <C>               <C>               <C>    
Income from participating mortgages and leases                            $     537         $      --         $    --
CMBS bonds                                                                      161             9,172           9,838
Interest and other income                                                     3,874               945             319
General and administrative                                                     (420)             (519)           (805)
Management fees                                                                 (87)           (1,678)         (1,425)
Elimination of dividend equivalent rights                                        --                --            (966)
Interest expense                                                                 --                --              (2)
                                                                          ---------         ---------         -------
Operating income                                                              4,065             7,920           6,959
Acquisition fees                                                               (124)               --              --
Reserve for costs related to previously considered investments                 (500)               --              --
Gain on restructuring of bonds                                                   --             5,786              --
                                                                          ---------         ---------         -------
Net income                                                                $   3,441         $  13,706         $ 6,959
                                                                          =========         =========         =======
</TABLE>

G.       Secured Long-Term Notes Payable

The following table  summarizes the Company's  secured  long-term notes payable,
all of which are non-recourse to the Company (in thousands):

<TABLE>
<CAPTION>

                                                                                            December 31,
                                                                                ------------------------------------
                                                                                    1998                   1997
                                                                                --------------         -------------
<S>                                        <C>                                    <C>                    <C>      
8.25% fixed rate notes maturing in October 2000                                   $   4,519              $   4,805
7.50% fixed rate notes maturing in October 2000                                       5,707                  5,872
6.50% fixed rate notes maturing in December 2018                                     30,280                     --
                                                                                  ---------              ---------
                                                                                  $  40,506              $  10,677
                                                                                  =========              =========
</TABLE>


In 1998,  the Company  entered into an interest  rate lock  agreement  which was
settled in September 1998. The Company  realized a loss on the hedge of $802,000
which was deferred and is being  amortized  over the terms of the related  notes
payable as a charge to interest expense.

Real estate  assets which secure the secured  notes payable had a net book value
of  $76,993,000 at December 31, 1998. The Company has $37,000 in escrow for real
estate taxes on the secured notes payable at December 31, 1998.

                                      F-13
<PAGE>

Scheduled  principal  payments  after  December  31, 1998 for the secured  notes
payable are (in thousands):

     1999                                                         $   1,237
     2000                                                            10,567
     2001                                                               869
     2002                                                               927
     2003                                                               989
     Thereafter                                                      25,917
                                                                  ---------
                                                                  $  40,506
H.       Secured Short-Term Financing

In September  1998, the Company  executed a $5,000,000  revolving line of credit
with a bank that bears interest at the London  Interbank  Offered Rate ("LIBOR")
plus 1.75% per annum (6.87% at December 31, 1998). The line of credit is secured
by  1,016,000  shares of the common stock of CAX held by the Company and matures
in August 2000. At December 31, 1998, $2,000,000 was outstanding.

In December 1998, the Company borrowed $8,500,000 in short-term financing from a
bank.  The  loan  is  secured  by the  Company's  $10,000,000  of  participating
mortgages  involving  two  communities  and  one  recreational  vehicle  park in
Arizona. The loan bears interest at LIBOR plus 2.5% (7.67% at December 31, 1998)
and matures in June 1999.  The Company may elect to extend the maturity to April
2001 at the same interest rate upon the payment of a 0.25% extension fee.

In  July  1998,  the  Company  borrowed  $39,000,000  of  non-recourse,  secured
short-term  financing,  which  bore  interest  at LIBOR  plus 1% per  annum.  In
connection with the financing and  extensions,  the Company paid loan fees equal
to 0.625% of the amount borrowed and incurred  $120,000 in other costs. The fees
and other costs have been included in interest  expense.  The proceeds from this
financing were used to acquire three  manufactured home communities and to repay
$7,000,000 of secured  short-term  financing  that the Company  borrowed in June
1998 in connection with the acquisition of another  manufactured home community.
The Company repaid the loan with proceeds from  long-term  secured notes payable
on its various properties and the $8,500,000 bank loan described above.

In 1996, the Company had a $10,000,000  secured  revolving  credit and term loan
agreement with a bank.  Borrowings of $3,000,000 under this credit facility were
repaid and the agreement was canceled during the first quarter of 1997.

I.       Commitments and Contingencies

In connection  with a participating  mortgage on a manufactured  home community,
the  Company  entered  into an earn-out  agreement  with  respect to  unoccupied
homesites.   The  Company  advances  an  additional   $17,000  pursuant  to  the
participating  mortgage for each newly occupied  homesite  either in the form of
cash or 946 OP Units,  as determined by the borrower.  During 1998,  the Company
advanced  $116,000 in cash and $17,000 in OP Units, and during 1997, the Company
advanced $17,000 in OP Units for newly occupied homesites.

In connection  with the  acquisition  of the assets and operations of its former
manager  in  November  1997,  the  Company  entered  in an  agreement  to  issue
additional OP Units upon the  achievement  of certain  performance  goals by the
Company.  Per the terms of the agreement,  the Company will be required to issue


                                      F-14
<PAGE>

an  additional  120,000 OP Units if the  Company's  average  stock price exceeds
$20.00 per share for any 90-day period prior to June 17, 1999.

At  December  31,  1998,  there were 890 sites  ready for homes and 1,960  sites
available for future development in properties which the Company has an interest
in. In connection with efforts to lease such sites, a sales corporation  markets
an inventory of homes located in the various  properties  to potential  tenants.
The Company's President owns 50% of the sales corporation. A portion of the cost
of this home  inventory  was  financed by the sales  corporation  with a line of
credit  guaranteed  by the  Company.  As of December 31,  1998,  $3,677,000  was
outstanding  under the line of credit.  The terms of the line of credit  require
monthly  payments  of  interest  and  payment  of  principal  upon  sale  of the
inventory.  If the  inventory is not sold within one year,  monthly  payments of
principal are also required.

J.       Operating Segments

Investments in adult communities  constitute  substantially all of the Company's
portfolio of  manufactured  home  communities,  and as such,  management  of the
Company assesses the performance of the Company as one operating segment.

K.       Fair Value of Financial Instruments

The following  methods and  assumptions  were used to estimate the fair value of
each  type of  financial  instrument.  The  estimates  of fair  value  have been
determined  by the Company  using  available  market  information  and valuation
methodologies.

o     Cash and cash equivalents,  accounts payable and accrued liabilities,  and
      secured short-term financing - the carrying amounts approximate fair value
      because of the short maturity of these instruments.

o     Investment in Commercial Assets - the fair value was determined based upon
      the closing price of CAX common stock on the American Stock Exchange, Inc.
      as of the end of each year.

o     Secured  long-term  notes payable - based upon borrowing  rates  currently
      available to the Company,  the carrying  value of mortgage  notes  payable
      approximates their fair value.

The  carrying  values  and fair  values of the  Company's  investment  in CAX at
December 31, 1998 and 1997, are as follows (in thousands):

<TABLE>
<CAPTION>

                                                            1998                                  1997
                                            ---------------------------------     -------------------------------
                                              Carrying Value       Fair Value      Carrying Value      Fair Value

<S>                                             <C>                 <C>               <C>                <C>     
Investment in CAX                               $ 20,706            $ 16,739          $ 20,866           $ 18,465
                                                ========            ========          ========           ========
</TABLE>


L.       Common Stock and Dividends

During the third quarter of 1998, the Board of Directors  authorized the Company
to  repurchase  up to 800,000  shares of its Common Stock in the open market and
through privately negotiated transactions. The shares may be purchased from time
to time as market conditions warrant.  Through December 31, 1998, 121,250 shares
were repurchased at a cost of $1,708,000 ($14.09 per share).

                                      F-15
<PAGE>

In November 1997,  the Company's  stockholders  approved a one-for-five  reverse
split of the  Company's  Common  Stock.  The par value  per share and  number of
authorized  shares were not changed as a result of the reverse  stock split.  In
connection  with the  split,  $202,000  was  transferred  from  Common  Stock to
additional  paid-in  capital.  All  outstanding  OP Units and options  were also
adjusted to reflect the one-for-five reverse stock split.

During 1998, 1997 and 1996, the Company declared dividends totaling  $3,817,000,
$7,282,000  and  $9,128,000,  respectively.  In  addition,  holders  of OP Units
received  distributions  totaling  $1,099,000  and $467,000  from the  Operating
Partnership during 1998 and 1997,  respectively.  The Operating  Partnership did
not exist in 1996.  During  1998 and  1997,  80% and 75%,  respectively,  of the
dividends distributed constituted return of capital distributions. There were no
return of capital distributions in 1996.

The Company's  Certificate  of  Incorporation  permits the Board of Directors to
issue additional classes of stock without further  stockholder  approval.  As of
December  31,  1998,  the Company has not issued any classes of stock other than
Common Stock.

M.       Non-agency MBS Bonds

In March 1997, the Company  resecuritized  its portfolio of non-agency MBS bonds
by  contributing  them to a trust in which it retained  the equity  interest and
having the trust sell nonrecourse debt securities  representing senior interests
in the trust's  assets.  The Company  realized net proceeds of  $67,671,000  and
recorded a net gain of $5,287,000  from the sale. The Company's  retained equity
interest in the trust  represents  the  first-loss  class of the portfolio  and,
accordingly,  no carrying  value was assigned to it.  During  1997,  the Company
recognized  $2,966,000 of interest income from the non-agency MBS bonds of which
$966,000 was from the retained equity interest. The Company recorded revenues of
$50,000 from the retained equity interest during 1998.

N.       Stock Option Plan

The Company has a Stock Incentive Plan (the "Stock Plan") for the issuance of up
to 3,000,000  qualified  and  non-qualified  stock  options and shares of Common
Stock to its directors,  officers,  employees and consultants.  As of January 1,
1999 and 1998, 833,000 and 152,000,  respectively,  related to outstanding stock
options.  The exercise  price for stock options may not be less than 100% of the
fair  market  value of the  shares of Common  Stock at the date of grant.  Stock
options  granted  through  December 31, 1997 have 5-year terms and stock options
granted  during 1998 have  10-year  terms.  All  outstanding  stock  options are
non-qualified stock options.

Prior to May 1996,  stock  options  granted  under the Stock Plan  automatically
accrued dividend equivalent rights ("DERs").  DERs were paid in shares of Common
Stock (or in other property that  constituted  the dividend) at the time of each
dividend distribution.  During 1996, the Company incurred $87,000 of general and
administrative  expenses from DERs  covering  5,000 shares of Common Stock which
were subject to issuance  pursuant to options  granted  under the Stock Plan. In
May 1996,  the  Company's  stockholders  approved an amendment to the Stock Plan
that  allowed  issuance of Common  Stock to the option  holders who  voluntarily
relinquished their right to receive DERs in the future. As a result, the Company
recorded a one-time  charge  against 1996 earnings of $825,000 and issued 49,000
shares of Common Stock.

                                      F-16
<PAGE>

Presented below is a summary of the changes in stock options for the three years
ended December 31, 1998. As of December 31, 1998, the  outstanding  options have
exercise   prices   ranging   from  $5.85  to  $19.375   and  have  a  remaining
weighted-average life of 8.1 years.


                                            Weighted Average
                                             Exercise Price         Shares
                                             --------------         ------
Outstanding-December 31, 1995                    $  19.00          194,000

     Granted                                        16.32          126,000
     Exercised                                       7.05          (43,000)
     Expired                                        39.74          (70,000)
                                                 --------         --------
Outstanding-December 31, 1996                       12.86          207,000

     Granted                                        18.12           21,000
     Exercised                                      14.93          (62,000)
     Expired                                        16.67          (14,000)
                                                 --------         --------
Outstanding-December 31, 1997                       14.44          152,000

     Granted                                        19.31          704,000
     Exercised                                      13.85          (23,000)
                                                 --------         --------
Outstanding-December 31, 1998                    $  18.57          833,000
                                                 ========         ========

Options  granted  to date vest over  various  periods  up to four  years.  As of
December 31, 1998, 1997 and 1996, 151,000, 138,000 and 145,000, respectively, of
the outstanding options were exercisable.

The Company has elected to follow  Accounting  Principles  Board Opinion No. 25,
"Accounting for Stock Issued to Employees" (APB 25) and related  Interpretations
in accounting for its employee stock options  rather than the  alternative  fair
value  accounting  provided for under SFAS No. 123,  "Accounting for Stock-Based
Compensation."  Under  APB 25,  because  the  exercise  price  of the  Company's
employee stock options  equals the market price of the  underlying  stock on the
date of grant, no compensation expense is recognized.

Pro forma information regarding net income and earnings per share is required by
SFAS 123,  and has been  determined  as if the  Company  had  accounted  for its
employee stock options under the fair value method of that  Statement.  The fair
value  for  these   options  was  estimated  at  the  date  of  grant  using  an
option-pricing model.

Option  valuation  models  require  the input of highly  subjective  assumptions
including  the expected  stock price  volatility.  Because the  Company's  stock
options  have  characteristics  significantly  different  from  those of  traded
options,  and because changes in the subjective input assumptions can materially
affect the fair value estimate,  in management's opinion, the existing models do
not  necessarily  provide a  reliable  single  measure  of the fair value of its
employee stock options.

During 1998, 1997 and 1996, the estimated weighted-average grant-date fair value
of options  granted was $2.91 per option,  $1.72 per option and $.65 per option,
respectively.  The  Company  assumed  lives of five to ten years  and  risk-free
interest  rates equal to the Five- or Ten-Year U.S.  Treasury  rates on the date
the options were granted  depending  on option term.  In addition,  the expected


                                      F-17
<PAGE>

stock price  volatility and dividends rates were estimated based upon historical
experience over the two years ended December 31, 1998.

For purposes of pro forma  disclosures,  the estimated fair value of the options
is amortized to expense over the options'  vesting  period.  The  Company's  pro
forma information follows (in thousands except for per share data):

                                      1998            1997           1996
                                   -----------    ------------    -----------
Pro forma net income                $  138          $7,219         $  9,589
Pro forma earnings per share:
    Basic                           $ 0.03          $ 1.44          $ 1.95
    Diluted                         $ 0.03          $ 1.43          $ 1.93

O.       Savings Plan

In connection with the acquisition of its former manager,  the Company assumed a
401(k) defined-contribution  employee savings plan, which provides substantially
all employees the opportunity to accumulate  funds for  retirement.  The Company
may, at its discretion,  match a portion of the contributions from participating
employees.  During 1998, the Company matched $17,000 of employee  contributions.
The Company did not match any portion of employee contributions during 1997.

P.       Other Matters

Prior to November  1997,  FAM (the former  manager)  provided all  personnel and
related overhead  necessary to conduct the Company's  activities in exchange for
various  fees  provided  for in a  management  agreement  (the  "AIC  Management
Agreement").  In November 1997, the Company's stockholders approved the purchase
of FAM's assets and  operations for  $11,692,000 in connection  with the Company
becoming a self-managed and  self-administered  REIT. The initial purchase price
and related costs were allocated  $6,553,000 to the AIC Management Agreement and
$5,936,000 to a management  agreement  pursuant to which the Company manages CAX
(the "CAX Management  Agreement").  The Company expensed the amount allocated to
the AIC  Management  Agreement  in 1997  and is  amortizing  the cost of the CAX
Management  Agreement  over three  years.  In addition  to the initial  purchase
price,  FAM  received  120,000  additional  OP Units in August 1998  because the
Company had annualized returns before depreciation in excess of 9% on certain of
its real estate  investments.  These OP Units were valued at $2,073,000  and are
expensed in 1998.

The CAX Management Agreement has been extended through December 31, 1999. During
1998,  the Company earned  management  fees of $155,000 under the CAX Management
Agreement  (net of  elimination  for the  Company's 27% ownership of CAX). As of
December 31, 1998 and 1997, the net book value of the CAX  Management  Agreement
was $3,743,000 and $5,722,000, respectively, and is included in other assets.

Through March 31, 1997,  the manager  received a "Base Fee," an "Incentive  Fee"
and an  "Administrative  Fee." The Base Fee was an annual fee equal to 3/8 of 1%
of the "average invested assets" of the Company for such year. The Incentive Fee
was equal to 20% of the amount of the  Company's  net income which was in excess
of the return on the Company's  "average net worth" equal to the "Ten-Year  U.S.
Treasury  rate" plus 1%. The  manager  received an  Administrative  Fee of up to
$3,500 per annum per  non-agency  MBS bond for certain bond  administration  and
other related  services.  In connection with the change in the Company's assets,


                                      F-18
<PAGE>

the AIC  Management  Agreement  was amended in April 1997,  to: (i) increase the
Base  Fee to 1% per  annum of  average  invested  assets;  (ii)  provide  for an
acquisition fee (the "Acquisition Fee") equal to 0.5% of the cost of real estate
investments  acquired;  and (iii) change the Incentive Fee to be calculated from
Funds From Operations ("FFO"), less an annual capital replacements reserve of at
least $50 per developed  homesite,  rather than net income.  In general,  FFO is
equal to the Company's net income plus (a)  depreciation  of rental  properties,
(b)  amortization  of  management  contracts,  and (c) minority  interest in the
Operating  Partnership.  The Administrative Fee was effectively  eliminated as a
result of the resecuritization of the Company's non-agency MBS bonds.

During 1997 and 1996,  the Company  incurred  the  following  fees under the AIC
Management Agreement (in thousands):

                                                       1997            1996
                                                   ------------    -----------
Base Fees                                            $  272           $  230
Incentive Fees                                           37              831
Administrative Fees                                     261              732
Acquisition Fees                                        322               --
                                                     ------           ------
   Total                                             $  892           $1,793
                                                     ======           ======

The Company  incurred  $1,771,000 of additional  Incentive Fees during 1997 from
its gain on the restructuring of its bonds plus an additional fee of $600,000 in
exchange for the Manager  agreeing to continue as a loss  mitigation  advisor on
the non-agency MBS bonds. Such fees were charged against the Company's gain from
such restructuring.





                                      F-19
<PAGE>




Q.       Selected Quarterly Financial Data (Unaudited)

Presented below is selected quarterly financial data for 1998 and 1997. All data
has been  adjusted  for the  Company's  one-for-five  reverse  stock  split  (in
thousands, except per share data).

<TABLE>
<CAPTION>

                                                                    Three Months Ended
                                         ----------------------------------------------------------------------------
1998                                        December 31,      September 30,           June 30,           March 31,
- ---------------------------------------  ------------------ ------------------ ------------------ -------------------
<S>                                          <C>                 <C>                <C>                <C>      
Revenues                                     $    4,840          $   4,436          $   3,419          $   3,255
Income from rental property operations
                                                  2,023              1,995              1,570              1,341
Net income (loss)                                   408             (1,368)               627                545
Basic earnings (loss) per share                    0.08              (0.27)              0.12               0.11
Diluted earnings (loss) per share                  0.08              (0.27)              0.12               0.11
Dividends per share                                0.25               0.25               0.25                 --
Closing stock prices 1
   High                                        14-15/16            17-5/16            19-5/16             20-7/8
   Low                                           12-1/8            13-5/16             15-7/8                 16
Weighted-average common shares
   outstanding                                    5,030              5,123              5,115              5,109
Weighted-average common shares and
   common shares equivalents
   outstanding                                    5,041              5,123              5,142              5,143

                                                                    Three Months Ended
                                        ----------------------------------------------------------------------------
1997                                      December 31,       September 30,           June 30,          March 31,
- --------------------------------------- ------------------ ------------------ ------------------ -------------------

Revenues                                     $    4,431          $   2,868          $   2,320          $   2,516
Income from rental property operations
                                                    793                489                197                 --
Gain on restructuring of bonds                    1,197                 --                 --              5,287
Net income (loss)                                (3,249)             1,665              1,674              7,164
Basic earnings per share                           (.65)               .33                .32               1.44
Diluted earnings per share                         (.65)               .33                .32               1.43
Dividends per share                                .350               .325               .300               .475
Closing stock prices 1
   High                                          22-1/2             21-7/8             18-1/8             21-1/4
   Low                                               17             16-7/8             16-1/4             16-1/4
Weighted-average common shares
   outstanding                                    5,057              5,048              5,012              4,968
Weighted-average common shares and
   common shares equivalents
   outstanding                                    5,057              5,093              5,035              5,003
- ------------------------
<FN>
1 As reported on the NYSE Composite Tape.
</FN>
</TABLE>




                                      F-20
<PAGE>



<TABLE>
<CAPTION>

                           ASSET INVESTORS CORPORATION
                                  SCHEDULE III
                    Real Estate and Accumulated Depreciation
                                December 31, 1998
                         (In Thousands Except Site Data)

                                                                                                     December 31, 1998
                                                                                    ------------------------------------------------
                                                                             Cost                                     Total
                                                                           Capital-                                    Cost
                                                             Initial Cost    ized        Total Cost                   Net of
                                                          ---------------- Subsequ- ----------------------  Accumu-  Accumu-
                                                   Number       Buildings    uent         Buildings          lated    lated
                 Date                       Year     of           and         to             and            Depreci- Depreci- Encum-
 Property Name Acquired      Location    Developed Sites Land Improvements Acquis. Land Improvements Total   ation    ation  brances
 -----------------------------------------------------------------------------------------------------------------------------------
<S>              <C>   <C>              <C>       <C>  <C>      <C>        <C>   <C>     <C>       <C>      <C>     <C>      <C> 
Brentwood West   1998  Mesa, AZ         1972/1987 350  $ 1,050  $12,768    $  3  $ 1,050 $12,771   $ 13,821 $  301  $13,520  $ 6,930
                                                                                         
Caribbean Cove   1998  Orlando, FL         1984   286      858    7,952      38      858   7,990      8,848    149    8,699       --
Cardinal Court   1997  Largo, FL        1959/1965 138      414    1,829      --      414   1,829      2,243    132    2,111       --
Forest View      1997  Homosassa, FL    1987/1997 180      927    1,950      78      927   2,028      2,955    142    2,813       --
Gulfstream       1998  Orlando, FL      1980/1988 861    2,664   20,976     158    2,664  21,134     23,798    382   23,416   18,450
Marina Dunes     1997  Marina, CA          1979    65      195    3,572      11      195   3,583      3,778    165    3,613       --
Mullica Woods    1998  Egg Harbor  City,   1985    90      270    3,399      18      270   3,417      3,687    115    3,572       --
                       NJ
Park Royale      1997  Pinellas Park, FL   1971   258      927    5,221      --      927   5,221      6,148    354    5,794    2,210
Pinewood         1997  St.   Petersburg,   1976   220      660    4,534      --      660   4,534      5,194    213    4,981    2,695
                       FL
Pleasant Living  1997  Riverview, FL       1979   245      726    5,079     133      726   5,212      5,938    241    5,697    3,013
Salem Farm       1998  Bensalem, PA        1988    28       84    1,307      --       84   1,307      1,391     44    1,347       --
Serendipity      1998  Ft. Myers, FL    1971/1974 338    1,014    7,635      80    1,014   7,715      8,729    179    8,550    4,900
Stonebrook       1997  Homosassa, FL    1987/1997 118      654    1,483      15      654   1,498      2,152    111    2,041       --
Sun Valley       1997  Tarpon   Springs,   1972   261      783    5,974       9      783   5,983      6,766    402    6,364    2,308
                       FL
Westwind I       1997  Dunedin, FL         1970   195       --     3,226      26       --   3,252      3,252    225   3,027       --
Westwind II      1997  Dunedin, FL         1972   189       --     3,210      31       --   3,241      3,241    223   3,018       --
                                                ====================================================================================
           Total                                3,822  $11,226   $90,115    $600  $11,226 $90,715   $101,941 $3,378 $98,563  $40,506
                                                ====================================================================================

</TABLE>



                                      F-21
<PAGE>



<TABLE>
<CAPTION>

                           ASSET INVESTORS CORPORATION
                    REAL ESTATE AND ACCUMULATED DEPRECIATION
                For the Years Ended December 31, 1998, 1997, 1996
                                 (in thousands)


                                                                                     Year Ended December 31,
                                                                                     -----------------------
                                                                             1998              1997             1996
                                                                             ----              ----             ----
Real Estate
<S>                                                                       <C>               <C>               <C>    
    Balance at beginning of year                                          $   41,419        $      --         $    --
    Additions during the year:
       Real estate acquisitions                                               59,977           41,364              --
       Additions                                                                 583               55              --
       Dispositions                                                              (38)              --              --
                                                                          ----------        ---------         -------
    Balance at end of year                                                $  101,941        $  41,419         $    --
                                                                          ==========        =========         =======


Accumulated Depreciation
    Balance at beginning of year                                          $     (693)       $      --         $    --
    Additions during the year:
       Depreciation                                                           (2,685)            (693)             --
       Dispositions                                                               --               --              --
                                                                          ----------        ---------         -------
    Balance at end of year                                                $   (3,378)       $    (693)        $    --
                                                                          ==========        =========         =======

</TABLE>

See  Report of  Independent  Auditors  and  accompanying  notes to  consolidated
financial statements.




                                      F-22
<PAGE>



<TABLE>
<CAPTION>

                           ASSET INVESTORS CORPORATION
                                   SCHEDULE IV
                          MORTGAGE LOANS ON REAL ESTATE
                                December 31, 1998
                                 (in thousands)



                                                                                                           
                                                                                                           Principal
                                                                                                           Amount of
                                                                                                         Loans Subject
                                     Final       Periodic                                  Carrying      to Delinquent
                        Interest     Maturity    Payment     Prior       Face Amount      Amount of       Principal or
    Description           Rate         Date        Terms      Liens      of Mortgages     Mortgages         Interest
- ---------------------  ------------  ----------  ----------  ---------  --------------  ---------------  ---------------
<S>                        <C>          <C>           <C>    <C>        <C>             <C>              <C>          
Lost Dutchman              (1)          4/2001        (1)    $     --   $    10,261     $     10,769     $          --
CADC (2)                   10%          2/2018        (2)       5,654        16,716           16,835                --
                                                             =========  ==============  ===============  ===============
                                                             $  5,654   $    26,977     $     27,604     $          --
                                                             =========  ==============  ===============  ===============
<FN>

(1)  Mortgage  is  made up of  three  loans  secured  by two  manufactured  home
     communities  and one  recreational  vehicle park.  The first  mortgage loan
     bears 10% interest payable currently,  the second loan accrues 15% interest
     and paid 9% interest through July 1998 with pay rate increasing 1% annually
     for three years to a maximum of 12% per annum,  and the third loan  accrues
     15% interest payable from any remaining cash flows from the properties.
(2)  The loan is secured by  Brentwood,  Blue Heron Pines,  Royal Palm,  Savanna
     Club and Sun Lake  communities  and the  undeveloped  sites in Forest View,
     Park  Royale and  Stonebrook  communities.  Interest  is paid from any cash
     flows from the properties.

</FN>
</TABLE>




                                      F-23
<PAGE>



<TABLE>
<CAPTION>

                           ASSET INVESTORS CORPORATION
                                   SCHEDULE IV
                          MORTGAGE LOANS ON REAL ESTATE
                                December 31, 1998
                                 (in thousands)




                                                                                     Year Ended December 31,
                                                                                     -----------------------
                                                                             1998              1997             1996
                                                                             ----              ----             ----

<S>                                                                       <C>               <C>               <C>    
    Balance at beginning of period                                        $       --        $      --         $    --

    Additions during period:
       Investments in participating mortgages                                  5,072               --              --
       Accrued interest                                                        3,204               --              --
       Restructure of investment in and notes receivable from real
          estate joint ventures                                               25,415               --              --
    Deductions during period:
       Collections of principal                                               (3,450)              --              --
       Collections of interest                                                (2,458)              --              --
       Amortization of loan costs                                                (30)              --              --
       Reserve for uncollected interest                                         (149)              --              --
                                                                          ----------        ---------         -------

    Balance at close of period                                            $   27,604        $      --         $    --
                                                                          ==========        =========         =======

</TABLE>





                                      F-24
<PAGE>





                         REPORT OF INDEPENDENT AUDITORS



Board of Directors and Stockholders
Commercial Assets, Inc.
Denver, Colorado


We have  audited the  accompanying  consolidated  balance  sheets of  Commercial
Assets,  Inc. and subsidiaries as of December 31, 1998 and 1997, and the related
consolidated statements of income,  stockholders' equity and cash flows for each
of the three  years in the period  ended  December  31,  1998.  Our audits  also
included  the  consolidated   financial   statement   schedules  listed  in  the
accompanying   index.   These   financial   statements  and  schedules  are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements and schedules based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all  material  respects,  the  consolidated  financial  position  of
Commercial  Assets,  Inc. and subsidiaries as of December 31, 1998 and 1997, and
the  consolidated  results of their  operations and their cash flows for each of
the three  years in the  period  ended  December  31,  1998 in  conformity  with
generally  accepted  accounting  principles.  Also, in our opinion,  the related
financial  statement  schedules,  when  considered  in  relation  to  the  basic
consolidated  financial  statements  taken as a whole,  presents  fairly  in all
material respects the information set forth therein.



                                                               ERNST & YOUNG LLP
Denver, Colorado
January 29, 1999





                                      F-25
<PAGE>




<TABLE>
<CAPTION>

                    COMMERCIAL ASSETS, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

                      (In thousands, except per share data)

                                                                                                 December 31,
                                                                                                 ------------
                                                                                           1998               1997
                                                                                           ----               ----
ASSETS
<S>                                                                                      <C>                <C>       
Cash and cash equivalents                                                                $    3,292         $   74,153
Short-term investments                                                                       45,066                 --
Real estate, net of accumulated depreciation of $50                                          12,628                 --
Investments in participating mortgages                                                        9,328                 --
Investment in real estate joint venture                                                       1,280                 --
Investments in and notes receivable from Westrec                                              4,011              1,710
CMBS bonds                                                                                    1,739              1,981
Other assets, net                                                                               890                304
                                                                                         ----------         ----------
      Total Assets                                                                       $   78,234         $   78,148
                                                                                         ==========         ==========

LIABILITIES
Accounts payable and accrued liabilities                                                 $      872         $      368
Management fees payable to related parties                                                      108                 75
                                                                                         ----------         ----------
                                                                                                980                443
                                                                                         ----------         ----------

STOCKHOLDERS' EQUITY:
Preferred stock, par value $.01 per share, 25,000 shares authorized; no shares
   issued or outstanding                                                                         --                 --
Common stock, par value $.01 per share, 75,000 shares authorized; 10,364  and
   10,342 shares issued and outstanding, respectively                                           104                104
Additional paid-in capital                                                                   76,874             76,724
Retained earnings                                                                               276                877
                                                                                         ----------         ----------
                                                                                             77,254             77,705
                                                                                         ----------         ----------
      Total Liabilities and Stockholders' Equity                                         $   78,234         $   78,148
                                                                                         ==========         ==========

</TABLE>

                See Notes to Consolidated Financial Statements.

                                      F-26
<PAGE>



<TABLE>
<CAPTION>

                    COMMERCIAL ASSETS, INC. AND SUBSIDIARIES

                        CONSOLIDATED STATEMENTS OF INCOME

                      (In thousands, except per share data)


                                                                                         Year Ended December 31,
                                                                                         -----------------------
                                                                                  1998            1997           1996
                                                                                  ----            ----           ----
RENTAL PROPERTY OPERATIONS
<S>                                                                             <C>             <C>           <C>     
Income from participating mortgages and leases                                  $     587      $     --       $     --
Depreciation                                                                          (50)           --             --
                                                                                ---------      --------       --------
Income from property operations                                                       537            --             --
                                                                                ---------      --------       --------

Interest and other income                                                           3,874           945            319
CMBS bonds revenue                                                                    161         9,172          9,838
General and administrative expenses                                                  (420)         (519)          (805)
Management fees paid to manager                                                       (87)       (1,678)        (1,425)
Interest expense                                                                       --            --             (2)
Elimination of dividend equivalent rights                                              --            --           (966)
                                                                                ---------      --------      ---------

OPERATING INCOME                                                                    4,065         7,920          6,959

Acquisition fees paid to manager                                                     (124)           --             --
Costs related to potential marina investments                                        (500)           --             --
Gain on restructuring of bonds                                                         --         5,786             --
                                                                                ---------      --------       --------

NET INCOME                                                                      $   3,441      $ 13,706       $  6,959
                                                                                =========      ========       ========

BASIC AND DILUTED EARNINGS PER SHARE                                            $     .33      $   1.32       $    .68
                                                                                =========      ========       ========

DIVIDENDS DECLARED PER SHARE:
   Regular dividends                                                            $     .39      $    .68       $    .68
   Special dividends                                                                   --           .26            .04
   Capital gain dividends                                                              --           .17             --
                                                                                ---------      --------       --------
                                                                                $     .39      $   1.11       $    .72
                                                                                =========      ========       ========

Weighted-Average Common Shares Outstanding                                         10,357        10,332         10,247

Weighted-Average Common Shares and Common Share Equivalents Outstanding
                                                                                   10,372        10,371         10,254

</TABLE>


                See Notes to Consolidated Financial Statements.

                                      F-27
<PAGE>




                    COMMERCIAL ASSETS, INC. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

              For the Years Ended December 31, 1998, 1997 and 1996

                                 (In thousands)
<TABLE>
<CAPTION>

                                                                                       Retained
                                                                                       Earnings
                                                                                     (Dividends In  Accumulated  
                                                                         Additional    Excess of       Other         Total
                                                Common Stock              Paid-In     Accumulated  Comprehensive Stockholders'
                                             Shares      Amount           Capital      Earnings)      Income         Equity
                                             ------      ------           -------      ---------      ------         ------
<S>                                          <C>         <C>            <C>           <C>           <C>           <C>      
BALANCES - DECEMBER 31, 1995                 10,142      $  102         $  75,523     $   (915)     $(4,245)      $  70,465

Comprehensive Income
    Net income                                   --          --                --        6,959           --           6,959
    Unrealized appreciation of CMBS bonds        --          --                --           --          856             856
                                            -------      ------         ---------     --------      -------       ---------
       Comprehensive Income                      --          --                --        6,959          856           7,815
                                            -------      ------         ---------     --------      -------       ---------
Issuance of common stock                        174           1             1,036           --           --           1,037
Dividends                                        --          --                --       (7,398)          --          (7,398)
                                            -------      ------         ---------     --------      -------       ---------
BALANCES - DECEMBER 31, 1996                 10,316         103            76,559       (1,354)      (3,389)         71,919

Comprehensive Income
    Net income                                   --          --                --       13,706           --          13,706
    Reversal of unrealized holding losses
      upon restructuring of bonds                --          --                --           --        3,389           3,389
                                            -------      ------         ---------     --------      -------       ---------
       Comprehensive Income                      --          --                --       13,706        3,389          17,095
                                            -------      ------         ---------     --------      -------       ---------
Issuance of common stock                         26           1               165           --           --             166
Dividends                                        --          --                --      (11,475)          --         (11,475)
                                            -------      ------         ---------      -------      -------       ---------
BALANCES - DECEMBER 31, 1997                 10,342         104            76,724          877           --          77,705
Issuance of common stock                         22          --               150           --           --             150
Net income                                       --          --                --        3,441           --           3,441
Dividends                                        --          --                --       (4,042)          --          (4,042)
                                            -------      ------         ---------     --------      -------       ---------
BALANCES - DECEMBER 31, 1998                 10,364      $  104         $  76,874     $    276      $    --       $  77,254
                                            =======      ======         =========     ========      =======       =========
</TABLE>

                See Notes to Consolidated Financial Statements.

                                      F-28
<PAGE>


<TABLE>
<CAPTION>

                    COMMERCIAL ASSETS, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                 (In thousands)
                                                                              Year Ended December 31,
                                                                              -----------------------
                                                                        1998           1997              1996
                                                                        ----           ----              ----
CASH FLOWS FROM OPERATING ACTIVITIES
<S>                                                                <C>              <C>               <C>     
Net income                                                         $  3,441         $ 13,706          $  6,959
Adjustments to reconcile net income to net cash flows from
   operating activities:
   Amortization of premium/discount on CMBS bonds and
     short-term investments                                             274           (2,381)           (2,155)
   Accrued income on participating mortgages and leases
                                                                       (443)              --                --
   Depreciation                                                          50                         
   Gain on restructuring of bonds                                        --           (5,786)               --
   Issuance of common stock for dividend equivalent rights
                                                                         --               --               941
   Increase in accounts payable and accrued liabilities                 537              216               157
   Decrease (increase) in other assets                                 (154)          (1,327)               18
                                                                   --------         --------          --------
     Net cash provided by operating activities                        3,705            4,428             5,920
                                                                   --------         --------          --------

CASH FLOWS FROM INVESTING ACTIVITIES
Acquisitions of short-term investments                              (91,946)              --                --
Collections on short-term investments                                30,313               --                --
Proceeds from sale of short-term investments                         16,085               --                --
Investments in participating mortgages, net                          (8,959)              --                --
Purchases of real estate                                            (12,671)              --                --
Capital replacements                                                     (7)              --                --
Investments in Westrec                                               (2,301)              --                --
Investment in real estate joint venture                              (1,280)              --                --
Proceeds from restructuring of bonds                                     --           77,693                --
Collections on CMBS bonds                                               242               --             9,857
Acquisitions of CMBS bonds                                               --           (4,801)               --
                                                                   --------         --------          --------
     Net cash provided by (used in) investing activities            (70,524)          72,892             9,857
                                                                   --------         --------          --------

CASH FLOWS FROM FINANCING ACTIVITIES
Dividends paid                                                       (4,042)         (11,475)           (7,398)
Proceeds from the issuance of Common Stock                               --               31                --
Paydowns on short-term financing                                         --               --              (700)
                                                                   --------         --------          --------
     Net cash used in financing activities                           (4,042)         (11,444)           (8,098)
                                                                   --------         --------          --------

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
                                                                    (70,861)          65,876             7,679

CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR
                                                                     74,153            8,277               598
                                                                   --------         --------          --------

CASH AND CASH EQUIVALENTS AT END OF YEAR                           $  3,292         $ 74,153          $  8,277
                                                                   ========         ========          ========

</TABLE>

                See Notes to Consolidated Financial Statements.

                                      F-29
<PAGE>



                    COMMERCIAL ASSETS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



A.       Organization

Commercial  Assets,  Inc.  ("CAX"  and,  together  with  its  subsidiaries,  the
"Company") is a Maryland  corporation  that has interests in  manufactured  home
communities  and has  elected  to be taxed  as a real  estate  investment  trust
("REIT").  The Company's  common stock,  par value $.01, (the "Common Stock") is
listed on the American Stock Exchange under the symbol "CAX."

Prior to 1998,  the Company owned  subordinate  classes of  Commercial  Mortgage
Backed  Securities  ("CMBS  bonds").  The CMBS bonds were  issued in  commercial
mortgage loan securitizations involving multi-class issuances of debt securities
which were secured and funded as to the payment of  principal  and interest by a
specific  group of  mortgage  loans on  multi-family  or other  commercial  real
estate.  In 1997, the Company decided to restructure its asset base and cease to
invest in subordinate CMBS bonds. In November 1997, the Company restructured its
subordinate  CMBS bond  portfolio by selling,  redeeming or  resecuritizing  its
various  CMBS  bonds.  The  restructuring  resulted  in  the  Company  receiving
$77,693,000 cash and retaining an equity interest in an owner trust arising from
a resecuritization  transaction (see Note H). The Company  temporarily  invested
the proceeds from such  restructuring  in government  securities  and short-term
investments  until the Company  decided  what class of assets to  reinvest  such
funds in.

In the third quarter of 1998, the Company decided to invest in manufactured home
communities and as of December 31, 1998 has invested $23 million in interests in
manufactured  home communities and adjoining land with 640 developed  homesites,
50 sites ready for homes and 1,180 sites available for future development.

The  Company's  daily  operations  are  performed  by a manager  pursuant  to an
agreement   currently  in  effect   through   December  1999  ("the   Management
Agreement").  Prior to October 1996, the Company was managed by  subsidiaries of
MDC  Holdings,  Inc.  ("MDC").  In  September  1996,  MDC sold  Financial  Asset
Management  LLC ("FAM"),  the manager at such time, to an investor  group led by
Terry  Considine,  Thomas L. Rhodes and Bruce D. Benson.  In November  1997, the
assets of FAM,  including  the  Management  Agreement,  were  acquired  by Asset
Investors  Corporation  ("AIC"  and  together  with  its  subsidiaries,   "Asset
Investors"),  the current  manager.  Mr.  Considine  is Chairman of the Board of
Directors and Chief Executive  Officer of both the Company and Asset  Investors.
Mr.  Rhodes is Vice  Chairman  and Mr.  Benson is a director of both  companies.
Asset  Investors owns 27% of the Company's  Common Stock.  No change was made to
the Management  Agreement during 1998 other than an extension.  During 1999, the
Incentive  Fee has been  amended to provide  that such fee is based on  Adjusted
Funds From Operations ("AFFO") instead of REIT income.  Generally,  AFFO is book
net income plus  depreciation,  amortization and acquisition fees less an annual
capital replacement reserve equal to $50 per developed homesite.

The  Management  Agreement  is subject  to the  approval  of a  majority  of the
Company's  independent  directors and can be terminated by either party, without
cause,  with 60 days'  notice.  Since  the  Company  has no  employees,  certain
officers of Asset Investors are also officers of the Company.

                                      F-30
<PAGE>

B.       Summary of Significant Accounting Policies

Principles of Consolidation

The consolidated  financial  statements  include the accounts of the Company and
its  majority-owned  subsidiaries.  All  significant  intercompany  balances and
transactions have been eliminated in consolidation.

Real Estate and Depreciation

Real estate is recorded at cost less accumulated  depreciation.  Depreciation is
computed  using the  straight  line method over an  estimated  useful life of 25
years  for  land  improvements  and  buildings.   Significant   renovations  and
improvements,  which  improve  or  extend  the  useful  life of the  asset,  are
capitalized and  depreciated  over the remaining  estimated  life.  Maintenance,
repairs and minor improvements are expensed as incurred.

When conditions  exist which indicate that the carrying amount of a property may
be impaired,  the Company will evaluate the recoverability of its net investment
in the property by assessing current and future levels of income and cash flows.
As of  December  31,  1998,  there  has  been  no  impairment  of the  Company's
investment in real estate.

Revenue Recognition

Interest on participating  mortgages is recorded based upon outstanding balances
and interest  rates per the terms of the  mortgages.  In  addition,  the Company
evaluates the  collectibility  of any unpaid  interest and provides  reserves as
necessary. As of December 31, 1998, there is no reserve for uncollected interest
on the participating mortgages.  Rent on ground leases is recognized when earned
and due from lessee.

CMBS Bonds

Earnings from CMBS bonds was comprised of coupon  interest and the  amortization
of the purchase  discount.  Amortization of the purchase discount was recognized
by the interest method using a constant effective yield and assumed an estimated
rate of future  prepayments,  defaults and credit  losses which was adjusted for
actual experience. The allowance for credit losses was equal to the undiscounted
total of future estimated  credit losses.  In the event the Company adjusted the
estimate of future credit losses,  such adjustments would be included in current
period earnings.

The Company classifies its CMBS bonds as  available-for-sale.  Accordingly,  the
CMBS bonds are  carried at fair value in the  financial  statements.  Unrealized
holding  gains and losses on  available-for-sale  securities  are excluded  from
earnings and reported as a net amount in stockholders' equity until realized. If
the fair value of a CMBS bond declines  below its  amortized  cost basis and the
decline is considered to be "other than temporary," the amount of the write-down
would  be  included  in the  Company's  income.  The  decline  in fair  value is
considered  to be other than  temporary  if the cost basis  exceeds  the related
projected cash flow from the CMBS bond discounted at a risk-free rate of return.

Fair Value of Financial Instruments

The fair value of the  Company's  financial  instruments  generally  approximate
their carrying basis or amortized cost.

                                      F-31
<PAGE>

Income Taxes

CAX intends to operate in a manner that will permit it to qualify for the income
tax treatment  accorded to a REIT. If it so qualifies,  CAX's REIT income,  with
certain limited  exceptions,  will not be subject to federal or state income tax
at the corporate level. Accordingly, no provision for taxes has been made in the
financial statements.

In order to maintain its status as a REIT, CAX is required,  among other things,
to distribute  annually to its  stockholders at least 95% of its REIT income and
to meet certain asset,  income and stock  ownership  tests.  Regular and special
dividends declared in 1998, 1997 and 1996 represented ordinary taxable income to
the stockholders.  In addition, the Company declared a capital gains dividend of
$.17 per share in 1997.

Earnings Per Share

Basic  earnings  per  share  for  1998,   1997  and  1996  are  based  upon  the
weighted-average  number of shares of Common Stock outstanding  during each such
year. Diluted earnings per share reflect the effect of any dilutive, unexercised
stock options in 1998, 1997 and 1996.

Statements of Cash Flows

For purposes of reporting cash flows,  cash  maintained in bank accounts,  money
market funds and  highly-liquid  investments  are considered to be cash and cash
equivalents.  The Company paid interest  expense in cash of $8,000 in 1996.  The
Company paid no interest expense in 1998 or 1997.

Non-cash  investing and  financing  activities  for 1998,  1997 and 1996 were as
follows (in thousands):

<TABLE>
<CAPTION>

                                                                      1998              1997             1996
                                                                    --------          -------          -------
Principal collections on CMBS bonds transferred to restricted
<S>                                                                 <C>               <C>              <C>    
    cash                                                            $                 $ 6,227          $ 1,214
Unrealized holding gains and losses on CMBS bonds                        --             3,389              856
Issuance of Common Stock for services                                   150               135               --
Distributions of Common Stock pursuant to dividend equivalent
    rights                                                               --                --               96
Issuance of Common Stock as consideration for the elimination
    of dividend equivalent rights                                        --                --              941

</TABLE>

Use of Estimates

The  preparation  of the  financial  statements  in  conformity  with  generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that affect the amounts  reported in the financial  statements  and
accompanying notes. Actual results could differ from those estimates.

Reclassifications

Certain  reclassifications  have  been  made in the 1997  and 1996  consolidated
financial  statements  to conform to the  classifications  currently  used.  The
effect of such reclassifications on amounts previously reported is immaterial.


                                      F-32
<PAGE>

C.       Short-term Investments

During  1998,  the  Company  acquired  short-term   investments   consisting  of
mortgage-backed  bonds guaranteed by Federal Home Loan Mortgage  Corporation and
Federal  National  Mortgage  Association.  These  investments  are classified as
available-for-sale,  and the fair market value at December 31, 1998 approximates
the carrying value of $45,066,000.

D.       Investments in Manufactured Home Communities

During 1998, the Company acquired interests in six manufactured home communities
with 640 developed  sites,  50 sites ready for homes,  and 1,180 sites available
for future development. Total investment was $22,910,000 paid in cash.

The following  unaudited  pro-forma  information has been prepared  assuming the
acquisition  of  the  interests  in  manufactured   home   communities  and  the
restructuring of the Company's CMBS bonds had been completed at the beginning of
the periods  presented.  The unaudited  pro-forma  information  is presented for
informational purposes only and is not necessarily indicative of what would have
occurred if the  restructurings  and the  acquisitions  had been completed as of
those dates.  In addition,  the  pro-forma  information  is not intended to be a
projection of future results. The unaudited, pro-forma results of operations for
1998 and 1997 are as follows (in thousands, except per share data):

<TABLE>
<CAPTION>

                                                                                     1998                   1997
                                                                                     ----                   ----
Revenues  (income  from  participating  mortgages  and  leases,  interest
<S>                                                                                <C>                    <C>       
    income and CMBS bonds revenues)                                                $    5,375             $    6,693
                                                                                   ==========             ==========

Income before gain on restructuring of bonds                                       $    3,724             $    5,529
Gain on restructuring of CMBS bonds                                                        --                  6,069
                                                                                   ----------             ----------
Net income                                                                         $    3,724             $   11,598
                                                                                   ==========             ==========

Basic and diluted earnings per share                                               $      .36             $     1.12
                                                                                   ==========             ==========
</TABLE>

The Company is actively seeking to acquire additional  communities and currently
is engaged in negotiations  relating to the possible  acquisition of a number of
communities.   At  any  time,  these  negotiations  are  at  various  stages  of
completion,   which  may  include  outstanding   contracts  to  acquire  certain
manufactured  home  communities,  subject  to  satisfactory  completion  of  the
Company's due diligence review.

E.       Investments in Participating Mortgages

As of December 31, 1998, the Company has investments in participating  mortgages
secured by three  manufactured  home  communities  and adjoining land. The notes
accrue interest at 15% per annum and pay interest at 9% per annum through August
1999,  with the pay rate  increasing 1% each year thereafter to a maximum of 12%
per annum.  The loans  mature in  September  2007.  The  Company  also  receives
additional  interest  of 50%  of  the  net  profits  and  cash  flows  from  the
properties. In addition, as of December 31, 1998, the Company has investments in
participating  mortgages  secured by individual  homes and home sites within two
manufactured  home  communities.  These mortgages accrue interest at 10% and pay
interest  from the cash flows from the  homesites.  The  Company  also  receives
additional interest of 50% of the net profits and cash flows from the homesites.
As of December 31, 1998, the Company had investments in participating  mortgages
of $9,328,000 and income of $451,000 from these mortgages during 1998.

                                      F-33
<PAGE>

F.       Real Estate

Real estate at December 31, 1998, is as follows (in thousands):

Land                                                               $    3,798
Land improvements and buildings                                         8,880
                                                                   ----------
                                                                       12,678
Less accumulated depreciation                                             (50)

Investment in real estate, net                                     $   12,628
                                                                   ==========

Land  improvements and buildings  consist  primarily of  infrastructure,  roads,
landscaping,  clubhouses,  maintenance  buildings and common amenities.  The two
manufactured  home communities  involving the above real estate have been leased
to a third party.  The first lease involves a community  acquired by the Company
at a cost of $1.4  million and is for a term of 50 years.  The Company  receives
initial annual lease payments equal to 9% of its cost. The annual lease payments
increase by 4% per annum over the prior year's lease  payments  until the annual
lease  payment  equals 13% of the  Company's  cost.  In  addition,  the  Company
receives  additional  rent equal to 50% of the  lessee's  net cash flow from the
property.  In the event of a sale of the  property,  the  Company  receives  all
proceeds  until it has realized its total  purchase price of the property plus a
13% per  annum  rate of  return.  The  Company  then  receives  50% of any sales
proceeds in excess of such amount.

The other  community  acquired by the Company  involves  two phases and has been
leased  to the same  third  party  for 50  years.  Phase  One has 220  developed
homesites and 24 sites ready for homes.  Phase Two involves 940 sites  available
for future development.  Initial annual lease payments on Phase One is $890,000,
increasing by 4% per annum.  There are no lease  payments on Phase Two until the
sites are ready for homes, at which time, the annual lease payments on Phase Two
will be equal to 10%  times the costs  incurred  in  developing  Phase  Two.  In
addition,  the lessee  pays to the Company  additional  rent equal to 50% of the
lessee's net cash flow from the  property.  In the event of a sale,  the Company
receives 50% of any sales proceeds in excess of the Company's cost.

G.     Investment in Real Estate Joint Venture

In November 1997, the Company invested  $1,280,000 in a joint venture  involving
the  development  of 30 homesites near Newport  Beach,  California.  The Company
receives a priority  return from the venture  until the Company has  received an
amount equal to 9% times  $1,250,000 for 1999. The Company's  subsequent  annual
priority return increases by 5% over the prior year's amount. The other venturer
then  receives a similar  percentage  return on its $300,000  investment  in the
venture.  In the event the property is sold,  the Company  receives all proceeds
until it has received its investment plus 20% per annum. The other venturer then
receives all proceeds until it has received its  investment  plus 20% per annum.
Any excess sales  proceeds are then shared  equally.  The Company did not record
any income from this real estate joint venture in 1998.

H.     CMBS Bonds

In November 1997,  the Company  restructured  its portfolio of CMBS bonds.  Nine
bonds were sold,  one bond was  redeemed and the  remaining  two CMBS bonds were
resecuritized by contributing the bonds and related  restricted cash to an owner
trust in which the Company retained an equity interest.  In a private placement,
the trust then sold debt securities representing senior interests in the trust's
assets.  The principal balance of the equity interest retained by the Company is


                                      F-34
<PAGE>

$5,000,000.  However,  since the equity interest represents the first-loss class
of the portfolio and provides credit support for the senior debt securities, the
Company  valued the equity  interest at its then  estimated fair market value of
$2,000,000.  During 1998,  the Company  received  $403,000 of which $242,000 was
recorded as a reduction in the net book value of the retained  equity  interest,
resulting  in a  net  book  value  of  $1,739,000  which  the  Company  believes
approximates fair market value at December 31, 1998.

In 1997,  three  mortgages  underlying  one of the  Company's  CMBS  bonds  were
prepaid.  As a result of the  prepayment,  the  Company  recognized  $482,000 of
income  from a  prepayment  penalty  received  and  $2,305,000  of  income  from
accelerated discount amortization.

I.       Investments in and Notes Receivable from Westrec

Prior  to  deciding  to  acquire  manufactured  home  communities,  the  Company
evaluated  acquiring interests in marinas and, in connection with this, acquired
a 12% interest in Westrec Marina  Management Inc.  ("Westrec") for approximately
$2,500,000 in March 1998. In the third quarter of 1998,  the Company  decided to
invest in manufactured  housing  communities  and not to invest in marinas.  The
Company has valued its  investment in Westrec common stock at the price at which
the Company can re-sell such stock to Westrec. The Company has expensed $500,000
for the portion of its  investment  in Westrec in excess of the sales price plus
additional due  diligence,  legal,  and other costs incurred in connection  with
investigating  investments  in marinas.  The Company also has a note  receivable
from an affiliate of Westrec.  The  outstanding  balance of the note  receivable
(including  interest  receivable)  is $1,883,000  and $1,710,000 at December 31,
1998 and 1997, respectively.  In May 1998, the Company issued to an affiliate of
Westrec  warrants to purchase 322,000 shares of Common Stock at $6.60 per share.
These warrants were cancelled in 1998.

J.       Stock Option Plan

The Company has a Stock Incentive Plan for the issuance of  non-qualified  stock
options to its  directors and officers,  employees and  consultants  which as of
December  31,  1998,  permitted  the issuance of up to an aggregate of 3,000,000
shares of Common  Stock,  of which  454,000 and 717,000  related to  outstanding
stock options as of December 31, 1998 and 1997, respectively. The exercise price
for stock  options  may not be less than  100% of the fair  market  value of the
shares of Common Stock at the date of the grant.  The stock options have various
terms ranging up to 10 years.

Prior to May 30,  1996,  stock  options  granted  under  the Stock  Option  Plan
automatically  accrued  dividend  equivalent  rights  ("DERs") based on: (i) the
number  of  shares  underlying  the  unexercised  portion  of the  option;  (ii)
dividends  declared on the outstanding  shares of the Company between the option
grant  date and the option  exercise  date;  and (iii) the  market  price of the
shares on the dividend record date. DERs were paid in shares of Common Stock (or
in other  property that  constituted  the dividend) at the time of each dividend
distribution.  During 1996, the Company  incurred  $96,000 of expenses from DERs
covering  16,000 shares of Common Stock which were subject to issuance  pursuant
to options  granted under the plan. On May 30, 1996, the Company's  stockholders
approved the issuance of Common  Stock in exchange for the  elimination  of DERs
for such options and, as a result, the Company recorded a $966,000 charge during
1996.


                                      F-35
<PAGE>

Presented below is a summary of the changes in stock options for the three years
ended December 31, 1998. As of December 31, 1998, the  outstanding  options have
exercise   prices   ranging   from   $5.625  to  $6.875  and  have  a  remaining
weighted-average life of 2.3 years.

                                                 Weighted
                                                 Average
                                               Exercise Price         Shares
                                               --------------         ------
Outstanding - December 31, 1995                   $ 6.94             574,000
     Granted                                        5.86              83,000
     Forfeited                                      6.68              (9,000)
                                                  ------          ----------
Outstanding - December 31, 1996                     6.80             648,000
     Granted                                        6.30              87,000
     Forfeited                                      7.30             (13,000)
     Exercised                                      6.12              (5,000)
                                                  ------          ----------
Outstanding - December 31, 1997                     6.74             717,000
     Granted                                        6.62              38,000
     Forfeited                                      7.50            (290,000)
     Expired                                        7.25             (11,000)
                                                  ------          -----------
Outstanding - December 31, 1998                   $ 6.23             454,000
                                                  ======          ==========

Options  granted  to date vest  over  various  periods  up to two  years.  As of
December 31, 1998, 1997 and 1996, 445,000, 660,000 and 454,000, respectively, of
the outstanding options were exercisable.

The Company has elected to follow  Accounting  Principles  Board Opinion No. 25,
"Accounting for Stock Issued to Employees" (APB 25) and related  Interpretations
in accounting for its employee stock options  rather than the  alternative  fair
value  accounting  provided for under SFAS No. 123,  "Accounting for Stock-Based
Compensation."  Under  APB 25,  because  the  exercise  price  of the  Company's
employee stock options  equals the market price of the  underlying  stock on the
date of grant, no compensation expense is recognized.

Pro forma information regarding net income and earnings per share is required by
SFAS No. 123, and has been  determined  as if the Company had  accounted for its
employee stock options under the fair value method of that  Statement.  The fair
value  for  these   options  was  estimated  at  the  date  of  grant  using  an
option-pricing model.

Option  valuation  models  require  the input of highly  subjective  assumptions
including  the expected  stock price  volatility.  Because the  Company's  stock
options  have  characteristics  significantly  different  from  those of  traded
options,  and because changes in the subjective input assumptions can materially
affect the fair value estimate,  in management's opinion, the existing models do
not  necessarily  provide a  reliable  single  measure  of the fair value of its
employee stock options.

During 1998,  1997 and 1996,  the estimated  weighted-average,  grant-date  fair
value of options  granted  was $.76,  $.42 and $.45,  respectively.  The Company
assumed  lives of five to ten years and  risk-free  interest  rates equal to the
Five- or  Ten-Year  U.S.  Treasury  rate on the date the  options  were  granted
depending on option term. In addition,  the expected stock price  volatility and
dividend growth rates were estimated based upon historical averages over the two
years ended  December 31, 1998,  adjusted for changes  based upon the  Company's
investment in manufactured home community assets.


                                      F-36
<PAGE>




For purposes of pro forma  disclosures,  the estimated fair value of the options
is amortized to expense over the options'  vesting  period.  The  Company's  pro
forma information follows (in thousands except for per share data):

<TABLE>
<CAPTION>

                                                           1998         1997        1996
                                                           ----         ----        ----
<S>                                                       <C>          <C>         <C> 
Pro forma net income                                      $3,402      $ 13,670     $ 6,932
Pro forma basic and diluted earnings per share            $ 0.33      $   1.32     $  0.68

</TABLE>

K.       Management Fees

The Company operates under a management agreement, pursuant to which the manager
advises the Company on its business and oversees its daily  operations,  subject
to the supervision of the Company's Board of Directors. Asset Investors has been
the manager since  November  1997.  Prior to November 1997, FAM was the manager.
The  Management  Agreement  provides that the manager  receives a "Base Fee," an
"Acquisition  Fee" and an "Incentive Fee." The Base Fee is payable  quarterly in
an amount equal to 1% per annum of the Company's  average net book value of real
estate-related  assets. The Acquisition Fee equals 0.5% of the cost of each real
estate asset  acquired.  The Incentive Fee equals 20% of the amount by which the
Company's REIT taxable income exceeds the amount  calculated by multiplying  the
Company's "average net worth" by the "Ten-Year United States Treasury rate" plus
1%. In 1997 and 1996,  the manager also received  "Administrative  Fees" on each
CMBS bond  outstanding.  Administrative  Fees were terminated in connection with
the November 1997 restructuring of the CMBS bond portfolio.

Fees paid to the manager during 1998, 1997 and 1996 were (in thousands):

                           1998               1997               1996
                           ----               ----               ----
Base Fees                 $   87            $    598           $    654
Acquisition Fees             124                  23                 --
Incentive Fees                --               1,024                713
Administrative Fees           --                  56                 58
                          ------            --------           --------
                          $  211            $  1,701           $  1,425
                          ======            ========           ========

Acquisition  Fees  incurred  in 1997  were  capitalized  as part of the  cost of
acquiring CMBS bonds. In addition,  the Company  incurred  $426,000 of Incentive
Fees in 1997  relating  to the  gain on the  restructuring  of the  CMBS  bonds.
Acquisition  Fees incurred in 1998 were expensed  because such fees were paid to
Asset Investors, owner of 27% of the Company's Common Stock.

The Management  Agreement has been extended  through  December 31, 1999.  During
1999,  the  Incentive  Fee has been amended to provide that such fee is based on
CAX's Funds From Operations,  less an annual capital  replacement  reserve of at
least $50 per developed homesite, instead of REIT income. In general, Funds From
Operations  is equal to book net  income  plus  depreciation,  amortization  and
acquisition fees.

L.       Commitments

In connection with the acquisition of a manufactured home community, the Company
entered into an earn-out agreement with respect to 154 unoccupied homesites. The
Company will pay $17,000 to the former owner for each newly occupied homesite.

The Company has agreed to acquire  from time to time  ground  leases  related to
individual  homesites.  The  purchase  price for each lease will be equal to the
base  annual rent  provided  for in each such  ground  lease  divided by 9%. The


                                      F-37
<PAGE>

Company is not required to acquire such leases in groups of less than 10 leases.

The maximum number of leases the Company might purchase is approximately 500 for
total consideration of approximately $20 million.

M.       Operating Segments

The Company has recently begun  investing in manufactured  home  communities and
management assesses the performance of the Company as one operating segment.

N.       Other Matters

The  Company's  Charter  authorizes  the Board of Directors to issue  25,000,000
shares,  par value $.01 per share, of Preferred Stock. The Board of Directors is
authorized  to fix the  terms of the  Preferred  Stock,  including  preferences,
powers and rights (including voting rights) senior to the Common Stock. To date,
the Company has not issued any shares of Preferred Stock.

                                      F-38
<PAGE>

O.       Selected Quarterly Financial Data (unaudited)

Presented  below  is  selected  quarterly  financial  data for the  years  ended
December 31, 1998 and 1997 (in thousands, except per share data).

<TABLE>
<CAPTION>

                                                                             Three Months Ended,
                                                                             -------------------
                                                     December 31,     September 30,      June 30,         March 31,
                                                     ------------     -------------      --------         ---------
1998
- -------------------------------------------------- --------------- ----------------- --------------- ----------------
<S>                                                  <C>               <C>              <C>              <C>     
Income from rental property operations               $     390         $    147         $     --         $     --
CMBS bonds                                                  37               40               44               40
Interest and other income                                  767            1,012            1,042            1,053
Net income                                                 967              486              986            1,002
Per share amounts:
   Basic and diluted earnings                              .09              .05              .09              .10
   Regular dividends                                       .13              .13              .13               --
   Stock prices (1)
     High                                                6-1/4            6-7/8                7                7
     Low                                                 5-1/8           5-9/16            6-1/4           6-7/16
Weighted-average common shares outstanding              10,364           10,364           10,359           10,342
Weighted-average common shares and common share
   equivalents outstanding                              10,366           10,373           10,387           10,378

1997
- -------------------------------------------------- --------------- ----------------- --------------- ----------------
CMBS bonds revenue                                   $   1,512         $  3,423        $   2,193         $  2,044
Interest and other income                                  734               51               49              111
Gain on restructuring of bonds                           5,786               --               --               --
Net income                                               7,677            2,484            1,810            1,735
Per share amounts:
   Basic and diluted earnings                              .74              .24              .17              .17
   Regular dividends                                       .17              .17              .17              .17
   Special dividends                                       .26               --               --               --
   Capital gains dividends                                 .17               --               --               --
   Stock prices (1)
     High                                              7-11/16           7-3/16          6-11/16                7
     Low                                                6-9/16            6-5/8           6-3/16            6-3/8
Weighted-average common shares outstanding              10,342           10,342           10,326           10,316
Weighted-average common shares and common share
   equivalents outstanding                              10,408           10,381           10,348           10,351
- --------------------------------------------------
<FN>

(1)   Daily closing prices as reported on the AMEX Composite Tape.
</FN>
</TABLE>


                                      F-39
<PAGE>



<TABLE>
<CAPTION>







                                               Commercial Assets, Inc.
                                                     SCHEDULE III
                                       Real Estate and Accumulated Depreciation
                                                  December 31, 1998
                                           (In Thousands Except Site Data)

                                                                                                     December 31, 1998
                                                                                    ------------------------------------------------
                                                                             Cost                                     Total
                                                                           Capital-                                    Cost
                                                             Initial Cost    ized        Total Cost                   Net of
                                                          ---------------- Subsequ- ----------------------  Accumu-  Accumu-
                                                   Number       Buildings    uent         Buildings          lated    lated
                 Date                       Year     of           and         to             and            Depreci- Depreci- Encum-
 Property Name Acquired      Location    Developed Sites Land Improvements Acquis. Land Improvements Total   ation    ation  brances
 -----------------------------------------------------------------------------------------------------------------------------------
<S>             <C>                        <C>    <C>   <C>      <C>          <C>   <C>     <C>      <C>       <C>   <C>       <C> 
Cypress Greens  1998     Lakeland, FL      1986     107 $  240   $1,129       $7    $240    $1,136   $1,376    $16   $ 1,360   $ --

Riverside       1998     Ruskin, FL        1984   1,186  3,558    7,744       --   3,558     7,744   11,302     34    11,268     --
                                                  ==================================================================================
           Total                                  1,293 $3,798   $8,873       $7  $3,798    $8,880  $12,678    $50   $12,628   $ --
                                                  ==================================================================================
</TABLE>




                                      F-40
<PAGE>



<TABLE>
<CAPTION>

                             COMMERCIAL ASSETS, INC.
                    REAL ESTATE AND ACCUMULATED DEPRECIATION
                For the Years Ended December 31, 1998, 1997, 1996
                                 (in thousands)


                                                                                     Year Ended December 31,
                                                                                     -----------------------
                                                                             1998              1997             1996
                                                                             ----              ----             ----
Real Estate
<S>                                                                       <C>               <C>               <C>    
    Balance at beginning of year                                          $       --        $      --         $    --
    Additions during the year:
       Real estate acquisitions                                               12,671               --              --
       Additions                                                                   7               --              --
    Dispositions                                                                  --               --              --
                                                                          ----------        ---------         -------
    Balance at end of year                                                $   12,678        $      --         $    --
                                                                          ==========        =========         =======


Accumulated Depreciation
    Balance at beginning of year                                          $       --        $      --         $    --
    Additions during the year:
       Depreciation                                                              (50)              --              --
    Dispositions                                                                  --               --              --
                                                                          ----------        ---------         -------
    Balance at end of year                                                $      (50)       $      --         $    --
                                                                          ==========        =========         =======

</TABLE>

See  Report of  Independent  Auditors  and  accompanying  notes to  consolidated
financial statements.



                                      F-41
<PAGE>




                             COMMERCIAL ASSETS, INC.
                                   SCHEDULE IV
                          MORTGAGE LOANS ON REAL ESTATE
                                December 31, 1998
                                 (in thousands)


<TABLE>
<CAPTION>

                                                                                                           
                                                                                                           Principal
                                                                                                           Amount of
                                                                                                          Loans Subject
                                     Final       Periodic                                 Carrying        to Delinquent
                        Interest     Maturity    Payment     Prior       Face Amount      Amount of        Principal or
    Description           Rate         Date        Terms      Liens     of Mortgages      Mortgages         Interest
- ---------------------  ------------  ----------  ----------  ---------  --------------  ---------------  ---------------
<S>                        <C>          <C>           <C>     <C>         <C>             <C>                <C>      
Fiesta Village             (1)          9/2007        (1)     $   --      $   8,033       $    8,462         $      --
Savanna Club               10%          9/2018        (2)         --            822              828                --
Sun Lake                   10%          9/2018        (2)         --             38               38                --
                                                             =========  ==============  ===============  ===============
                                                              $   --      $   8,893       $    9,328         $      --
                                                             =========  ==============  ===============  ===============

<FN>

(1)    The Fiesta  Village loan is comprised of five  mortgage  loans secured by
       three  manufactured home communities and adjoining land. The notes accrue
       interest at 15% per annum and pay interest at 9% per annum through August
       1999,  with the pay rate  increasing 1% each year thereafter to a maximum
       of 12% per annum.
(2)    Interest is paid from any cash flows from the property.

</FN>
</TABLE>



                                      F-42
<PAGE>


<TABLE>
<CAPTION>

                             COMMERCIAL ASSETS, INC.
                                   SCHEDULE IV
                          MORTGAGE LOANS ON REAL ESTATE
                                December 31, 1998
                                 (in thousands)




                                                                                     Year Ended December 31,
                                                                                     -----------------------
                                                                             1998              1997             1996
                                                                             ----              ----             ----

<S>                                                                       <C>               <C>               <C>    
    Balance at beginning of period                                        $       --        $      --         $    --

    Additions during period:
       Investments in participating mortgages                                  8,913               --              --
       Accrued interest                                                          371               --              --
       Loan costs                                                                 70               --              --
    Deductions during period:
       Collections of principal                                                  (20)              --              --
       Collections of interest                                                    (2)              --              --
       Amortization of loan costs                                                 (4)              --              --
                                                                          ----------        ---------        --------

    Balance at close of period                                            $    9,328        $      --         $    --
                                                                          ==========        =========         =======

</TABLE>



                                      F-43
<PAGE>


                                  EXHIBIT INDEX


                     Exhibit No.      Description

                         2.1          Form of Mobile Home Park Purchase and Sale
                                      Agreement   dated  as  of  May  13,  1997,
                                      entered  into  in   connection   with  the
                                      acquisition  of six  manufactured  housing
                                      communities    (incorporated   herein   by
                                      reference  to Exhibit  2.1 to the  Current
                                      Report  on Form 8-K  dated  May 14,  1997,
                                      Commission  File No. 1-9360,  filed on May
                                      28, 1997).

                       2.1(a)         Royal Palm Joint Venture  Agreement  dated
                                      as of May 13, 1997,  by and between  Royal
                                      Palm  Village,  LLC  and  Asset  Investors
                                      Operating  Partnership,  LP  (incorporated
                                      herein by reference  to Exhibit  2.1(a) to
                                      the  Current  Report on Form 8-K dated May
                                      14,  1997,  Commission  File  No.  1-9360,
                                      filed on May 28, 1997).

                       2.1(b)         Form   of   Assignment    and   Assumption
                                      Agreement   dated  as  of  May  13,  1997,
                                      entered  into  in   connection   with  the
                                      acquisition   of   Prime-Forest   Partners
                                      (incorporated   herein  by   reference  to
                                      Exhibit  2.1(b) to the  Current  Report on
                                      Form 8-K  dated May 14,  1997,  Commission
                                      File No. 1-9360, filed on May 28, 1997).

                         2.2          Promissory Note dated as of July 30, 1997,
                                      by and  between  the  Registrant  and Lost
                                      Dutchman Parks, LLC  (incorporated  herein
                                      by reference to Exhibit 2.2 to the Current
                                      Report  on Form 8-K dated  July 30,  1997,
                                      Commission  File  No.  1-9360,   filed  on
                                      August 12, 1997).

                       2.2(a)         Combination  Deed of Trust,  Assignment of
                                      Rents,   Security  Agreement  and  Fixture
                                      Financing  Statement  dated as of July 30,
                                      1997,  by and between the  Registrant  and
                                      Lost  Dutchman  Parks,  LLC  (incorporated
                                      herein by reference  to Exhibit  2.2(a) to
                                      the Current  Report on Form 8-K dated July
                                      30,  1997,  Commission  File  No.  1-9360,
                                      filed on August 12, 1997).

                       2.2(b)         Assumption Agreement and Note Modification
                                      dated as of July 30, 1997,  by and between
                                      the  Registrant  and Lost Dutchman  Parks,
                                      LLC  (incorporated  herein by reference to
                                      Exhibit  2.2(b) to the  Current  Report on
                                      Form 8-K dated July 30,  1997,  Commission
                                      File  No.  1-9360,  filed  on  August  12,
                                      1997).

                       2.2(c)         Commitment  Letter  dated  as of July  10,
                                      1997,  by and between the  Registrant  and
                                      Lost  Dutchman  Parks,  LLC  (incorporated
                                      herein by reference  to Exhibit  2.2(c) to
                                      the Current  Report on Form 8-K dated July
                                      30,  1997,  Commission  File  No.  1-9360,
                                      filed on August 12, 1997).


                                     - 23 -
<PAGE>





                         2.3          Form of Joint  Venture  Agreement dated as
                                      of  September  30,  1997,   between  Asset
                                      Investors Operating Partnership,  L.P. and
                                      Community   Acquisition   and  Development
                                      Corporation    (incorporated   herein   by
                                      reference  to Exhibit  2.3 to the  Current
                                      Report on Form 8-K dated October 30, 1997,
                                      Commission  File  No.  1-9360,   filed  on
                                      November 13, 1997).

                       2.3(a)         Earn-Out Agreement dated October 30, 1997,
                                      between   Community  Casa  del  Mar  Joint
                                      Venture,  Wilder  Corporation  of Delaware
                                      and AIC Community  Management  Partnership
                                      (incorporated   herein  by   reference  to
                                      Exhibit  2.3(a) to the  Current  Report on
                                      Form   8-K   dated   October   30,   1997,
                                      Commission   File  No.  1-9360,  filed  on
                                      November 13, 1997).

                       2.3(b)         Form  of  Agreement  of Sale  dated  as of
                                      August   22,   1997,   between   Community
                                      Acquisition  and  Development  Partnership
                                      and   Wilder   Corporation   of   Delaware
                                      (incorporated   herein  by   reference  to
                                      Exhibit  2.3(b) to the  Current  Report on
                                      Form   8-K   dated   October   30,   1997,
                                      Commission  File  No.  1-9360,   filed  on
                                      November 13, 1997).

                         2.4          Contribution    Agreement   dated  as   of
                                      February 27, 1998, between Asset Investors
                                      Operating   Partnership,   L.P.  and  Roth
                                      Associates  of  New  Jersey  (incorporated
                                      herein by  reference to Exhibit 2.4 to the
                                      Current  Report on Form 8-K dated February
                                      27,  1998,  Commission  File  No.  1-9360,
                                      filed on March 13, 1998).

                       2.4(a)         Contribution   Agreement   dated   as   of
                                      February 27, 1998, between Asset Investors
                                      Operating Partnership, L.P. and Salem Farm
                                      Mobile  Home  Park,   Inc.   (incorporated
                                      herein by reference  to Exhibit  2.4(a) to
                                      the  Current  Report  on  Form  8-K  dated
                                      February  27,  1998,  Commission  File No.
                                      1-9360, filed on March 13, 1998).

                       2.5            Agreement  of Sale  dated  as of April 13,
                                      1998, between Community  Acquisition Joint
                                      Venture and Serendipity Properties,  Inc.,
                                      (incorporated   herein  by   reference  to
                                      Exhibit  2.5 to the  Registrant's  Current
                                      Report  on Form 8-K  dated  May 29,  1998,
                                      Commission File No. 1-9360,  filed on June
                                      12, 1998).

                       2.5(a)         Assignment  of  Agreement of Sale dated as
                                      of  May  20,   1998,   between   Community
                                      Acquisition   Joint   Venture   and  Asset
                                      Investors  Operating   Partnership,   L.P.
                                      (incorporated   herein  by   reference  to
                                      Exhibit 2.5(a) to the Registrant's Current
                                      Report  on Form 8-K  dated  May 29,  1998,
                                      Commission File No. 1-9360,  filed on June
                                      12, 1998).

                         2.6          Purchase     Agreement     with     Escrow
                                      Instructions,  as  amended,  dated  as  of
                                      April  14,  1998  between  Brentwood  West
                                      Partners,   LLP  and  Parkbridge   Capital
                                      Group,   Inc.   (incorporated   herein  by
                                      reference    to   Exhibit   2.6   to   the
                                      Registrant's  Current  Report  on Form 8-K
                                      dated May 29,  1998,  Commission  File No.
                                      1-9360, filed on June 12, 1998).

                                     - 24 -
<PAGE>

                       2.6(a)         Conditional  Assignment of Contract  dated
                                      as of April 17, 1998,  between  Parkbridge
                                      Capital   Group,    Inc.   and   Community
                                      Acquisition    Development    Corporation.
                                      (incorporated   herein  by   reference  to
                                      Exhibit 2.6(a) to the Registrant's Current
                                      Report  on Form 8-K  dated  May 29,  1998,
                                      Commission File
                                      No. 1-9360, filed on June 12, 1998).

                       2.6(b)         Assignment  of  Agreement of Sale dated as
                                      of  June  1,   1998,   between   Community
                                      Acquisition   Joint   Venture   and  Asset
                                      Investors  Operating   Partnership,   L.P.
                                      (incorporated   herein  by   reference  to
                                      Exhibit 2.6(b) to the Registrant's Current
                                      Report  on Form 8-K  dated  May 29,  1998,
                                      Commission File No. 1-9360,  filed on June
                                      12, 1998).

                         2.7          Agreement  of  Sale  dated  as  of May 13,
                                      1998,  between HFIC,  INC. and  Gulfstream
                                      Harbor, Inc. and Gulfstream Harbor II Inc.
                                      (incorporated   herein  by   reference  to
                                      Exhibit  2.7 to the  Registrant's  Current
                                      Report  on Form 8-K dated  July 16,  1998,
                                      Commission File No. 1-9360,  filed on July
                                      30, 1998).

                       2.7(a)         Assignment  of  Agreement of Sale dated as
                                      of July 15, 1998,  between HFIC,  INC. and
                                      AIOP   Gulfstream   Harbor,   LLC.,   AIOP
                                      Gulfstream   Outlot   I,   L.L.C.,    AIOP
                                      Gulfstream  Outlot  II,  L.L.C.  and  AIOP
                                      Gulfstream      Outlot     III,     L.L.C.
                                      (incorporated   herein  by   reference  to
                                      Exhibit 2.7(a) to the Registrant's Current
                                      Report  on Form 8-K dated  July 16,  1998,
                                      Commission File No. 1-9360,  filed on July
                                      30, 1998).

                         3.1          Certificate  of  Incorporation  of   Asse
                                      Investors  Corporation (the "Registrant"),
                                      as   amended   (incorporated   herein   by
                                      reference   to   Exhibit   3.1(b)  to  the
                                      Quarterly  Report  on  Form  10-Q  of  the
                                      Registrant  for the quarter ended June 30,
                                      1989, Commission File No. 1-9360, filed on
                                      August 14, 1989).

                         3.2          By-laws of the  Registrant, as amended and
                                      restated (incorporated herein by reference
                                      to  Exhibit  3.3 to the  Annual  Report on
                                      Form 10-K of the Registrant for the fiscal
                                      year ended  December 31, 1993,  Commission
                                      File No. 1-9360 filed March 31, 1994).

                       3.2(a)         June 21, 1994  Amendment to the By-laws of
                                      the  Registrant  (incorporated  herein  by
                                      reference to Exhibit  3.3(b) to the Annual
                                      Report on Form 10-K of the  Registrant for
                                      the fiscal year ended  December  31, 1994,
                                      Commission File No.
                                      1-9360 filed March 30, 1995).

                       3.2(b)         March 15, 1995 Amendment to the By-laws of
                                      the  Registrant  (incorporated  herein  by
                                      reference to Exhibit  3.3(c) to the Annual
                                      Report on Form 10-K of the  Registrant for
                                      the fiscal year ended  December  31, 1994,
                                      Commission File No. 1-9360 filed March 30,
                                      1995).
                       3.2(c)         January 14, 1997, Amendment to the By-laws
                                      of the Registrant  (incorporated herein by
                                      reference to Exhibit  3.2(c) to the Annual
                                      Report on Form 10-K of the  Registrant for
                                      the fiscal year ended  December  31, 1996,
                                      Commission File No. 1-9360, filed on March
                                      24, 1997).

                                     - 25 -
<PAGE>

                          4           Form of  certificate   representing Common
                                      Stock  of  the  Registrant   (incorporated
                                      herein by  reference  to Exhibit  10.15 to
                                      the  Annual  Report  on  Form  10-K of the
                                      Registrant   for  the  fiscal  year  ended
                                      December  31,  1988,  Commission  File No.
                                      1-9360, filed on April 5, 1989).

                         4.1          Automatic   Dividend   Reinvestment   Plan
                                      relating  to  the  Common   Stock  of  the
                                      Registrant,   as   amended   (incorporated
                                      herein by  reference  to Exhibit 28 to the
                                      Annual   Report   on  Form   10-K  of  the
                                      Registrant   for  the  fiscal  year  ended
                                      December  31,  1991,  Commission  File No.
                                      1-9360, filed on March 30, 1992).

                         4.2          Revolving Credit and Term Loan  Agreement,
                                      dated as of July 24, 1996,  by and between
                                      the  Registrant  and First  Bank  National
                                      Association    (incorporated   herein   by
                                      reference to Exhibit 4.1 to the  Quarterly
                                      Report on Form 10-Q of the  Registrant for
                                      the   quarter   ended   June   30,   1996,
                                      Commission  File  No.  1-9360,   filed  on
                                      August 14, 1996).

                       4.2(a)         Pledge  Agreement,  dated  as of July  24,
                                      1996,  by and between the  Registrant  and
                                      First    Bank     National     Association
                                      (incorporated   herein  by   reference  to
                                      Exhibit 4.1(a) to the Quarterly  Report on
                                      Form  10-Q  of  the   Registrant  for  the
                                      quarter  ended June 30,  1996,  Commission
                                      File  No.  1-9360,  filed  on  August  14,
                                      1996).

                        10.1*         Form of Indemnification  Agreement between
                                      the  Registrant  and each  Director of the
                                      Registrant    (incorporated    herein   by
                                      reference  to  Appendix  A  to  the  Proxy
                                      Statement  of the  Registrant,  Commission
                                      File No. 1-9360, dated May 18, 1987).

                        10.2*         1998   Stock   Incentive   Plan   of   the
                                      Registrant    (incorporated    herein   by
                                      reference to Exhibit 10.3 to the Quarterly
                                      Report on Form 10-Q of the  Registrant for
                                      the   quarter   ended   June   30,   1998,
                                      Commission  File  No.  1-9360,   filed  on
                                      August 14, 1998).

                        10.3          Contribution Agreement, dated as of August
                                      20,  1993,  by and between the  Registrant
                                      and Commercial Assets, Inc.  (incorporated
                                      herein by  reference  to Exhibit  10.19 to
                                      the  Quarterly  Report on Form 10-Q of the
                                      Registrant for the quarter ended September
                                      30,  1993,  Commission  File  No.  1-9360,
                                      filed on November 15, 1993).

                       10.4(a)        Trust  Agreement  dated  as of  March  26,
                                      1997, among the Registrant,  as depositor,
                                      Asset    Investors    Secured    Financing
                                      Corporation and Wilmington  Trust Company,
                                      as Owner Trustee  (incorporated  herein by
                                      reference   to  Exhibit   10.5(a)  to  the
                                      Quarterly  Report  on  Form  10-Q  of  the
                                      Registrant for the quarter ended March 31,
                                      1997, Commission File No. 1-9360, filed on
                                      May 14, 1997).

                                     - 26 -
<PAGE>




                       10.4(b)        Pooled   Certificate   Transfer  Agreement
                                      between the Registrant and Asset Investors
                                      Secured Financing  Corporation dated as of
                                      March  26,  1997  (incorporated  herein by
                                      reference   to  Exhibit   10.5(b)  to  the
                                      Quarterly  Report  on  Form  10-Q  of  the
                                      Registrant for the quarter ended March 31,
                                      1997, Commission File No. 1-9360, filed on
                                      May 14, 1997).

                       10.4(c)        Indenture,  dated  as of March  27,  1997,
                                      between  Structured  Mortgage Trust 1997-1
                                      and State  Street  Bank and Trust  Company
                                      (incorporated   herein  by   reference  to
                                      Exhibit 10.5(c) to the Quarterly Report on
                                      Form  10-Q  of  the   Registrant  for  the
                                      quarter  ended March 31, 1997,  Commission
                                      File No. 1-9360, filed on May 14, 1997).

                       10.4(d)        Note Purchase Agreement, dated as of March
                                      26, 1997, among Structured  Mortgage Trust
                                      1997-1,  Asset Investors Secured Financing
                                      Corporation  and Bear,  Stearns & Co. Inc.
                                      (incorporated   herein  by   reference  to
                                      Exhibit 10.5(d) to the Quarterly Report on
                                      Form  10-Q  of  the   Registrant  for  the
                                      quarter  ended March 31, 1997,  Commission
                                      File No. 1-9360, filed on May 14, 1997).

                       10.4(e)        Trust   Certificate    issued   to   Asset
                                      Investors  Secured  Financing  Corporation
                                      evidencing its ownership of the Structured
                                      Mortgage Trust 1997-1 (incorporated herein
                                      by  reference  to  Exhibit  10.5(e) to the
                                      Quarterly  Report  on  Form  10-Q  of  the
                                      Registrant for the quarter ended March 31,
                                      1997, Commission File No. 1-9360, filed on
                                      May 14, 1997).

                        10.5          Asset  Contribution  Agreement dated as of
                                      September 8, 1997 between the  Registrant,
                                      Asset  Investors  Operating   Partnership,
                                      L.P., and Financial Asset Management,  LLC
                                      (incorporated   herein  by   reference  to
                                      Exhibit  10.6 to the  Quarterly  Report on
                                      Form  10-Q  of  the   Registrant  for  the
                                      quarter   ended    September   30,   1997,
                                      Commission  File  No.  1-9360,   filed  on
                                      November 12, 1997).

                        10.6          Loan Agreement  dated as of July 16, 1998,
                                      by and among AIOP Brentwood West,  L.L.C.;
                                      AIOP Lost  Dutchman  Notes,  L.L.C.;  AIOP
                                      Mullica,  L.L.C.;  AIOP Gulfstream Harbor,
                                      L.L.C.;  AIOP Gulfstream Outlot I, L.L.C.;
                                      AIOP  Gulfstream  Outlot II, L.L.C.;  AIOP
                                      Gulfstream  Outlot III,  L.L.C.;  and AIOP
                                      Serendipity,  L.L.C., and Salomon Brothers
                                      Realty  Corp.  and LaSalle  National  Bank
                                      (incorporated   herein  by   reference  to
                                      Exhibit 10.7 to the  Registrant's  Current
                                      Report  on Form 8-K dated  July 16,  1998,
                                      Commission File No. 1-9360,  filed on July
                                      30, 1998).

                       10.6(a)        Promissory Note dated as of July 16, 1998,
                                      between AIOP Lost Dutchman Notes,  L.L.C.;
                                      AIOP Brentwood West, L.L.C.; AIOP Mullica,
                                      L.L.C.;  AIOP Gulfstream  Harbor,  L.L.C.;
                                      AIOP  Gulfstream  Outlot I,  L.L.C.;  AIOP
                                      Gulfstream   Outlot   II,   L.L.C.;   AIOP
                                      Gulfstream  Outlot III,  L.L.C.;  and AIOP
                                      Serendipity,  L.L.C., and Salomon Brothers
                                      Realty  Corp.   (incorporated   herein  by
                                      reference   to  Exhibit   10.7(a)  to  the


                                     - 27 -
<PAGE>

                                      Registrant's  Current  Report  on Form 8-K
                                      dated July 16, 1998,  Commission  File No.
                                      1-9360, filed on July 30, 1998).

                       10.6(b)        Pledge   Agreement  and  Limited  Recourse
                                      Guaranty  dated as of July 16, 1998 by and
                                      among  the  Registrant,   Asset  Investors
                                      Operating  Partnership,  L.P.  and Salomon
                                      Brothers Realty Corp. (incorporated herein
                                      by  reference  to  Exhibit  10.7(b) to the
                                      Registrant's  Current  Report  on Form 8-K
                                      dated July 16, 1998,  Commission  File No.
                                      1-9360, filed on July 30, 1998).

                        10.7          Credit  Agreement dated as of September 1,
                                      1998,    between   U.S.    Bank   National
                                      Association and Asset Investors  Operating
                                      Partnership, L.P. and the Registrant

                       10.7(a)        Promissory  Note  dated as of September 1,
                                      1998,    between   U.S.    Bank   National
                                      Association and Asset Investors  Operating
                                      Partnership, L.P. and the Registrant

                        10.8          Loan  Agreement  dated  December  1, 1998,
                                      between AIOP Lost Dutchman Notes,  L.L.C.,
                                      Asset  Investors  Operating   Partnership,
                                      L.P., the Registrant and U.S.
                                      Bank National Association.

                       10.8(a)        Promissory  Note dated  December 30, 1998,
                                      between AIOP Lost Dutchman Notes,  L.L.C.,
                                      Asset  Investors  Operating   Partnership,
                                      L.P., the Registrant and U.S.
                                      Bank National Association.

                        10.9          Form  of   Promissory   Note  to   General
                                      Electric Capital Assurance Company entered
                                      into in  connection  with the financing of
                                      five manufactured home communities.

                        10.10         Amended and Restated Loan Agreement  dated
                                      as of  January  1,  1998,  by and  between
                                      Community   Acquisition   and  Development
                                      Corporation,  Community Casa del Mar Joint
                                      Venture,  Community Sunlake Joint Venture,
                                      Community    Brentwood    Joint   Venture,
                                      Community   Savanna  Club  Joint  Venture,
                                      Community  Blue Heron  Pines  Corporation,
                                      Community Sunlake  Corporation,  Community
                                      Brentwood  Corporation,  Community Savanna
                                      Club Corporation,  Royal Palm Village, LLC
                                      and Asset Investors Operating Partnership,
                                      L.P.

                      10.10(a)        Revolving  Credit  Promissory  Note  dated
                                      as of  January 1, 1998  between  Community
                                      Acquisition and  Development  Corporation,
                                      Community  Casa  del  Mar  Joint  Venture,
                                      Community Sunlake Joint Venture, Community
                                      Brentwood Joint Venture, Community Savanna
                                      Club Joint  Venture,  Community Blue Heron
                                      Pines   Corporation,   Community   Sunlake
                                      Corporation,      Community      Brentwood
                                      Corporation,    Community   Savanna   Club
                                      Corporation,  Royal Palm Village,  LLC and
                                      Asset  Investors  Operating   Partnership,
                                      L.P.

                        21.1          List of Subsidiaries

                                     - 28 -
<PAGE>

                        23.1          Independent Auditors' Consent- Ernst &
                                      Young LLP.

                        27.1          Financial Data Schedule.

*    Management contract or compensatory plan or arrangement.




                                     - 29 -
<PAGE>




                                   SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the  Registrant  has duly  caused  this report to be signed on its
behalf by the undersigned, thereunto duly authorized.

                                       ASSET INVESTORS CORPORATION
                                       (Registrant)

Date:  March 24, 1999                  By  /s/Terry Considine
                                           -------------------------------------
                                           Terry Considine
                                           Chairman and Chief Executive Officer

Date: March 24, 1999                   By  /s/Thomas L. Rhodes 
                                           -------------------------------------
                                           Thomas L. Rhodes
                                           Vice Chairman

Date: March 24, 1999                   By  /s/Bruce E. Moore
                                           -------------------------------------
                                           Bruce E. Moore
                                           President and Chief Operating Officer

Date: March 24, 1999                   By  /s/David M. Becker
                                           -------------------------------------
                                           David M. Becker
                                           Chief Financial Officer

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of the  Registrant and
in the capacities and on the dates indicated.

              Name                          Capacity                Date
              ----                          --------                ----

 /s/Terry Considine                         Director            March 24, 1999
 ----------------------------
Terry Considine

 /s/Thomas L. Rhodes                        Director            March 24, 1999
- ----------------------------
Thomas L. Rhodes

 /s/Bruce D. Benson                         Director            March 24, 1999
- ----------------------------
Bruce D. Benson

 /s/Bruce E. Moore                          Director            March 24, 1999
- ----------------------------
Bruce E. Moore

 /s/Elliot H. Kline                         Director            March 24, 1999
- ----------------------------
Elliot H. Kline

 /s/Richard L. Robinson                     Director            March 24, 1999
- ----------------------------
Richard L. Robinson

                                            Director           
- ----------------------------
Tim Schultz

 /s/William J. White                        Director            March 24, 1999
- ----------------------------
William J. White




                                     - 30 -






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









                                CREDIT AGREEMENT

                                     BETWEEN

                         U.S. BANK NATIONAL ASSOCIATION

                                       AND

                   ASSET INVESTORS OPERATING PARTNERSHIP, L.P.

                                       AND

                           ASSET INVESTORS CORPORATION

                          DATED AS OF SEPTEMBER 1, 1998











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


<PAGE>



                                TABLE OF CONTENTS


                                                                            Page

Article I         CERTAIN DEFINITIONS..........................................1

         1.1      Advance......................................................1

         1.2      Advance Request..............................................1

         1.3      AIOP.........................................................1

         1.4      AIC..........................................................1

         1.5      Annual Debt Service..........................................2

         1.6      Borrowers....................................................2

         1.7      Borrowing Base...............................................2

         1.8      Business Day.................................................2

         1.9      Closing......................................................2

         1.10     Current Assets...............................................2

         1.11     Current Liabilities..........................................2

         1.12     Current Ratio................................................2

         1.13     Debt Service Coverage Ratio..................................2

         1.14     Documentation................................................2

         1.15     EBITDA.......................................................2

         1.16     Eligible Property............................................2

         1.17     Equity Investment............................................2

         1.18     Event of Default.............................................3

         1.19     Lender.......................................................3

         1.20     LIBO Rate....................................................3

         1.21     LIBO-Based Rate..............................................3

         1.22     Loan.........................................................3

         1.23     Loan Documents...............................................3

         1.24     Maturity Date................................................3

         1.25     Net Earnings.................................................3

         1.26     Note.........................................................3

         1.27     Obligations..................................................3

         1.28     Person.......................................................4

                                       i
<PAGE>

                                TABLE OF CONTENTS
                                   (continued)

         1.29     Pledge Agreement.............................................4

         1.30     Pledged Stock................................................4

         1.31     Portfolio Properties.........................................4

         1.32     Property.....................................................4

         1.33     Reference Rate...............................................4

         1.34     Tangible Net Worth...........................................4

         1.35     Title Company................................................4

         1.36     Title Policy.................................................4


Article II        THE LOAN.....................................................5

         2.1      Loan Amount..................................................5

         2.2      Loan Term....................................................5

         2.3      Interest Rate................................................5

         2.4      Repayment....................................................5

         2.5      Prepayment...................................................6

         2.6      Payments on Non-Business Days................................6

         2.7      Loan Costs and Expenses......................................6


Article III       LOAN DOCUMENTS; USE OF LOAN PROCEEDS.........................6

         3.1      Loan Documents...............................................6

         3.2      Use of Loan Proceeds.........................................6

         3.3      Equity Investment............................................7


Article IV        MANNER AND CONDITIONS OF DISBURSEMENT OF LOAN PROCEEDS.......7

         4.1      Conditions Precedent to Closing..............................7

         4.2      Advances only for Eligible Properties........................8

         4.3      Conditions Precedent to Each Advance........................10

         4.4      Request for Advance.........................................10

         4.5      Notice, Frequency and Place of Advances.....................10

         4.6      Advances to Title Company...................................11

                                       ii
<PAGE>

                                TABLE OF CONTENTS
                                   (continued)

         4.7      Advances Do Not Constitute a Waiver.........................11


Article V         REPRESENTATIONS AND WARRANTIES OF BORROWERS.................11

         5.1      Representations and Warranties..............................11

         5.2      Continuing Effect...........................................13


Article VI        COVENANTS OF BORROWER.......................................14

         6.1      Permanent Financing.........................................14

         6.2      Maintenance of Insurance....................................14

         6.3      Collection of Insurance Proceeds............................14

         6.4      Application of Loan Proceeds................................14

         6.5      Right of Lender to Inspect Portfolio Properties.............14

         6.6      Licenses....................................................14

         6.7      Compliance with Laws, Etc...................................14

         6.8      Books and Records...........................................14

         6.9      Existence...................................................15

         6.10     Change of Executive Offices.................................15

         6.11     Nature of Business..........................................15

         6.12     Mergers; Acquisitions.......................................15

         6.13     Tangible Net Worth..........................................15

         6.14     Current Ratio...............................................15

         6.15     Debt Service Coverage Ratio.................................15

         6.16     Indebtedness................................................15

         6.17     Encumbrances................................................15

         6.18     Transfer of Properties......................................15

         6.19     Environmental Compliance....................................15

         6.20     Reporting Requirements......................................16

         6.21     Further Assurances..........................................16

         6.22     Audits......................................................17

                                      iii
<PAGE>

                                TABLE OF CONTENTS
                                   (continued)

Article VII       DEFAULTS....................................................17

         7.1      Failure to Make Payment.....................................17

         7.2      Default Under Loan Documents................................17

         7.3      Breach of Covenant..........................................17

         7.4      Breach of Warranty..........................................17

         7.5      Litigation..................................................17

         7.6      Levy........................................................17

         7.7      Bankruptcy..................................................17

         7.8      Deterioration of Financial Status...........................18

         7.9      Transfer or Encumbrance.....................................18


Article VIII  REMEDIES OF LENDER..............................................18

         8.1      Remedies Under Other Loan Documents, At Law or In Equity....18

         8.2      Encumbrance of Portfolio Property...........................18
         8.3      No Waiver...................................................18


Article IX        MISCELLANEOUS...............................................18

         9.1      No Third Party Rights.......................................18

         9.2      Participations..............................................19

         9.3      Assignment..................................................19

         9.4      Amendments..................................................19

         9.5      Headings....................................................19

         9.6      Governing Law...............................................19

         9.7      Notices.....................................................19

         9.8      Severability................................................19

         9.9      Prior Understandings........................................19

         9.10     Binding Effect..............................................19

         9.11     Counterparts................................................20

         9.12     Waiver of Jury Trial........................................20

                                       iv
<PAGE>


                                CREDIT AGREEMENT


                  This CREDIT AGREEMENT (this "Agreement") is entered into as of
the 1st day of  September,  1998,  between U.S.  BANK  NATIONAL  ASSOCIATION,  a
national  banking   association   ("Lender"),   and  ASSET  INVESTORS  OPERATING
PARTNERSHIP,  L.P., a Delaware limited partnership ("AIOP"), and ASSET INVESTORS
CORPORATION,   a  Maryland   corporation   ("AIC",   and  together   with  AIOP,
"Borrowers").


                                    Recitals

                  A.  AIOP is a real  estate  investment  trust  which is in the
business of acquiring and operating manufactured home communities.

                  B. AIC is the sole general partner of AIOP.

                  C.  Borrowers have requested that Lender extend to Borrowers a
loan (the "Loan") in the maximum principal amount of  $5,000,000.00,  to be used
for the purposes set forth herein.

                  D. Lender is willing to make the Loan to  Borrowers,  upon the
terms and conditions set forth herein.

                  E.  Borrowers and Lender are entering into this  Agreement for
the purpose of  establishing  the terms,  conditions and agreements  pursuant to
which Lender will make the Loan to Borrowers.

                  NOW,  THEREFORE,  for good  and  valuable  consideration,  the
receipt and sufficiency of which are hereby  acknowledged,  Borrowers and Lender
hereby agree as follows:


                                   Article I
                               CERTAIN DEFINITIONS

                  The following terms shall have the meanings set forth below:

                  1.1 Advance.  Each advance of Loan funds by Lender pursuant to
the terms of this Agreement or the Note.
 
                  1.2 Advance  Request.  A request by  Borrowers  for an advance
hereunder in  accordance  with the  procedures  set forth in Section 4.4 of this
Agreement.

                  1.3 AIOP.  Asset  Investors  Operating  Partnership,  L.P.,  a
Delaware limited partnership, whose address is 3410 S. Galena Street, Suite 210,
Denver,  Colorado 80231,  Attention David Becker,  and whose facsimile number is
(303) 614-9401

                  1.4 AIC. Asset Investors Corporation,  a Maryland corporation,
whose  address is 3410 S. Galena  Street,  Suite 210,  Denver,  Colorado  80231,
Attention David Becker, and whose facsimile number is (303) 694-9401.


<PAGE>

                  1.5 Annual Debt Service.  At any time for AIOP, the sum of all
scheduled interest payments owing under any indebtedness for the year commencing
on the date of  determination,  plus all  scheduled  principal  payments  on any
recourse indebtedness during such year period.

                  1.6 Borrowers. AIOP and AIC.

                  1.7 Borrowing  Base. At any time,  the amount  computed on the
Borrowing Base Certificate  most recently  delivered to, and accepted by, Lender
in accordance with this Agreement and equal to the lesser of: (i) $5,000,000.00,
(ii) 65% of the  closing  price  for the  Pledged  Stock on the  American  Stock
Exchange on the Business Day  immediately  preceding  the date of the  Borrowing
Base Certificate, or (iii) 65% of the aggregate purchase price for each Eligible
Property.

                  1.8  Business  Day. A day when  Lender's  offices are open for
business in Denver, Colorado.

                  1.9 Closing. The date of this Agreement.

                  1.10  Current  Assets.  All  assets  of AIOP  that  should  be
classified  as  current  assets on a balance  sheet of AIOP in  accordance  with
generally accepted accounting principles, consistently applied.

                  1.11 Current Liabilities.  All liabilities of AIOP that should
be  classified as current  liabilities  on a balance sheet of AIOP in accordance
with generally accepted accounting principles,  consistently applied.  excluding
however, any outstanding principal under the Loan.

                  1.12  Current  Ratio.  The ratio of current  assets to current
liabilities.

                  1.13 Debt Service  Coverage Ratio. The ratio, as determined by
Lender, of EBITDA to Annual Debt Service.

                  1.14  Documentation.  The definition  assigned to such term in
Section 4.2 of this Agreement.

                  1.15 EBITDA.  With  reference to any period,  Net Earnings for
one-year period preceding the date of determination plus all amounts deducted in
arriving at such Net  Earnings  amount in respect of: (i)  interest  expense for
such period, (ii) federal,  state and local income taxes for such period,  (iii)
all amounts  properly  charged for depreciation of fixed assets and amortization
of intangible assets during such period but excluding any extraordinary  profits
or losses and also excluding any taxes on such profits.

                  1.16   Eligible   Property.   A  Property   which   meets  the
requirements of Section 4.2 of this Agreement.

                  1.17 Equity Investment.  The definition  assigned to such term
in Section 3.3 of this Agreement.

                                       2
<PAGE>

                  1.18 Event of Default.  Any of the events specified in Article
VII hereof.

                  1.19  Lender.  U.S.  Bank  National  Association,  a  national
banking  association,  whose address is 8401 East Belleview,  CNTC0231,  Denver,
Colorado 80237, Attention:  George E. Adams, and whose facsimile number is (303)
290-8671.

                  1.20  LIBO  Rate.  An  interest  rate per  annum  equal to the
average  (rounded up to the nearest  one-sixteenth of one percent) of the London
Interbank  Offered Rates for U.S. Dollar deposits,  for an amount  approximately
equal to the  outstanding  balance of the Loan and for a  one-month  period,  in
effect from time to time and reset on a daily basis, as such rate appears on the
Reuters Screen (LIBO page) (or, if Reuters is not available,  any other publicly
available source of similar market data reasonably selected by Lender).

                  1.21   LIBO-Based   Rate.   The   LIBO   Rate   plus  one  and
three-quarters percent (1.75%).

                  1.22  Loan.  A  loan  in a  principal  amount  not  to  exceed
$5,000,000.00,  on a  revolving  basis,  to be  advanced by Lender to or for the
account of Borrower in a series of Advances,  pursuant to the terms,  conditions
and  requirements  set forth in this Agreement,  together with any and all other
indebtedness,  obligations  and  liabilities  arising  under or pursuant to this
Agreement or any of the Loan Documents.

                  1.23 Loan Documents.  The definition  assigned to such term in
Section 3.1 of this Agreement.

                  1.24 Maturity Date.  The  definition  assigned to such term in
Section 2.2 of this Agreement.

                  1.25 Net Earnings.  For any period, the gross revenues of AIOP
for such period less all expenses and other proper charges  (including  taxes on
income) determined in accordance with generally accepted accounting  principles,
consistently  applied,  but excluding in any event any gains  resulting from the
sale or other  disposition  of  investments  or other assets not in the ordinary
course of  business,  gains  resulting  from any  reappraisal,  reevaluation  or
write-up of assets and other extraordinary items.

                  1.26 Note. A promissory note of even date herewith executed by
Borrowers  in  favor  of  Lender  in  the  principal  amount  of  $5,000,000.00,
evidencing Borrowers' obligation to repay all sums advanced under the Loan.

                  1.27 Obligations. All obligations of Borrowers:

                       (a) To pay the  principal  of and interest on the Note to
         Lender  in  accordance  with the  terms of the  Note,  to pay all other
         amounts  that  Borrowers  are  required  to pay to  Lender  under  this
         Agreement,  the Note or the other Loan Documents, and to satisfy all of
         their other  liabilities  to Lender,  whether  hereunder or  otherwise,
         whether  now  existing or  hereafter  incurred,  matured or  unmatured,
         direct or  contingent,  joint or  several,  including  any  extensions,
         modifications or renewals thereof and substitutions therefor;

                                       3
<PAGE>

                       (b) To repay to Lender all amounts advanced  hereunder or
         under any of the other Loan Documents on behalf of Borrowers; and

                       (c) To reimburse Lender,  on demand,  for all of Lender's
         expenses and costs,  including the fees and expenses of its counsel, in
         connection   with   the   preparation,    administration,    amendment,
         modification  or  enforcement  of this  Agreement  and the  other  Loan
         Documents,  including,  without limitation,  any proceeding brought, or
         threatened, to enforce payment of any of the obligations referred to in
         the foregoing paragraphs (a) and (b).

                  1.28 Person. Any individual, corporation, partnership, limited
liability  company,  limited  liability  partnership,  association,  joint-stock
company, trust, unincorporated organization,  joint venture, court or government
or political subdivision or agency thereof.

                  1.29 Pledge  Agreement.  A Stock Pledge Agreement of even date
herewith  pursuant  to which AIOP has  pledged to Lender  the  Pledged  Stock to
secure payment and performance of the Obligations.

                  1.30  Pledged  Stock.  1,015,674  shares  of  common  stock of
Commercial  Assets,  Inc.  owned by AIOP and  pledged to Lender  pursuant to the
Pledge Agreement.

                  1.31 Portfolio Properties. At any one time, each Property with
respect  to which an  Advance  has been  made  pursuant  to  Article  IV of this
Agreement and is still outstanding.

                  1.32 Property.  A manufactured home community owned by AIOP or
which AIOP has entered  into a contract to purchase or, if approved by Lender in
its sole and absolute discretion, another kind of income producing real property
owned by AIOP or which AIOP has entered into a contract to purchase.

                  1.33  Reference  Rate.  The rate of  interest  which  has been
publicly  announced by Lender as its "reference  rate" from time to time,  which
may be a rate at,  above or below the rate or rates at which  Lender lends money
to other parties, changing as such announced reference rate changes.

                  1.34  Tangible  Net Worth.  At any time,  AIOP's  tangible net
worth,  determined in accordance with generally accepted accounting  principles,
consistently applied;

                  1.35 Title Company.  With respect to each Portfolio  Property,
the title insurance company which issues the Title Policy.

                  1.36 Title  Policy.  The  definition  assigned to such term in
subsection 4.2(e) of this Agreement.

                                       4
<PAGE>

                                   Article II
                                    THE LOAN

                  2.1 Loan Amount. Subject to the terms hereof, Lender will lend
Borrowers,  from time to time until the Maturity Date, such amounts as Borrowers
may request,  but which shall not exceed in the aggregate amount at any one time
outstanding,  the lesser of  $5,000,000.00 or the Borrowing Base. The Loan shall
be funded in  accordance  with,  and  subject  to,  the  terms,  conditions  and
requirements set forth in this Agreement.

                  2.2  Loan  Term.  The term of the Loan  shall  commence  as of
Closing.  If not sooner paid,  the entire  unpaid  principal  indebtedness,  all
accrued and unpaid  interest,  and all other sums payable in connection with the
Loan shall be due and  payable in full on August 31,  2000,  as such date may be
accelerated upon the occurrence of an Event of Default (the "Maturity Date").

                  2.3 Interest Rate. The  outstanding  principal  balance of the
Loan shall bear interest on and from the date funds are advanced  until the Loan
is paid in full at a non-default  rate equal to either the Reference Rate or the
LIBO-Based  Rate, as elected by Borrowers  from time to time in accordance  with
the provisions of this Section 2.3. At any one time,  Borrowers may elect only a
single  rate  applicable  to the entire  outstanding  balance of  principal.  If
Borrowers fail to make an election,  the LIBO-Based Rate shall apply.  Borrowers
may elect to change the  applicable  rate by  delivering  written  notice of its
election to Lender,  in which case the applicable rate shall change on the first
Business Day following Lender's receipt of such notice. Following maturity or an
Event of Default,  whether  maturity is brought  about by  acceleration  upon an
Event of Default or  otherwise,  the Loan shall bear interest at a rate equal to
the Reference  Rate plus five percent (5%) per annum.  The  applicable  interest
rate shall be  adjusted on the same day as any change in the  Reference  Rate or
LIBO Rate, as applicable.

                  2.4 Repayment. The Loan shall be repayable as follows:

                       (a)  On  the  first  Business  Day  of  the  first  month
         following Closing,  Borrowers shall pay to Lender all interest that has
         accrued  on the  Loan  from  Closing  through  such  date.  Thereafter,
         Borrowers shall make monthly payments of interest only, in arrears,  on
         the unpaid  principal  balance of the Loan on the first Business Day of
         each month until the Maturity Date.

                       (b) With  respect to each  Advance,  a principal  payment
         equal to the  amount of such  Advance  shall be due and  payable on the
         earlier to occur of: (i) 180 days from the date of such  Advance,  (ii)
         at such time as AIOP sells or refinances  the  Portfolio  Property with
         respect to which such  Advance  was made,  or (iii) at such time as the
         Portfolio  Property  with respect to which such Advance was made ceases
         to be an Eligible Property.

                       (c) If not  sooner  paid,  the  entire  unpaid  principal
         balance of the Loan,  together with all unpaid  interest and other sums
         due under the Loan,  shall be due and  payable in full on the  Maturity
         Date.

                                       5
<PAGE>

                  2.5  Prepayment.  Borrower shall have the right to prepay,  in
whole or in part, the principal balance of the Loan at any time.

                  2.6 Payments on Non-Business Days.  Whenever any payment to be
made  hereunder is due on a day other than a Business  Day,  such payment may be
made on the next  succeeding  Business Day, and such  extension of time shall be
included in the computation of payment of interest.

                  2.7 Loan Costs and Expenses.  Borrowers shall pay all expenses
incurred by Lender and any participants with Lender in connection with the Loan,
including,  without  limitation,  all  costs  to  prepare  and  review  the Loan
Documents, the cost of any third-party consultants retained by Lender, recording
fees and attorneys' fees, provided,  however, the total of expenses which may be
charged to Borrowers in connection  with the closing of the Loan is  $25,000.00.
Borrowers  shall also pay all costs and expenses of any kind and nature incurred
by Lender in the  administration  or enforcement of this Agreement or any of the
other Loan  Documents,  including,  without  limitation,  all  attorneys'  fees,
consultants' fees, appraisal fees and costs,  receivers' fees, and all costs and
expenses incurred by Lender in protecting its interest in any collateral for the
Loan.  Lender shall have the right, at its sole option,  to advance  proceeds of
the Loan for the payment of costs and  expenses  described  in this Section 2.7,
and all sums so  advanced  shall be deemed a part of the Loan and secured by the
Loan Documents.

                                  Article III
                      LOAN DOCUMENTS; USE OF LOAN PROCEEDS

                  3.1 Loan Documents.  Borrowers have duly authorized,  executed
or caused to be executed,  and  delivered to Lender the  following  documents to
evidence and secure the Obligations  (all of which  documents,  collectively and
together with this Agreement, are referred to as the "Loan Documents"):

                       (a) Note. The Note.

                       (b) Pledge Agreement. The Pledge Agreement.

                       (c) Stock Powers.  Irrevocable  stock powers with respect
         to the  certificate  or  certificates  representing  the Pledged Stock,
         endorsed in blank by AIOP.

                       (d)  Financing   Statements.   Uniform   Commercial  Code
         financing  statements  in  favor of  Lender,  perfecting  the  security
         interest  in the  Pledged  Stock to be filed  in the  Central  Indexing
         System of the State of Colorado.

                       (e) Other Documents. Other documents as may be reasonably
         required by Lender to evidence  the  Obligations,  to perfect  Lender's
         security  interest as described in the Pledged  Stock,  or otherwise to
         protect Lender's interests.

                  3.2 Use of Loan  Proceeds.  Subject  to all of the  terms  and
conditions of this Agreement,  the proceeds of the Loan shall be used by AIOP to
pay a portion of the  purchase  price of  Eligible  Properties  or as  otherwise
permitted pursuant to Section 4.2 of this Agreement.

                                       6
<PAGE>

                  3.3  Equity   Investment.   It  is  a  condition  to  Lender's
obligation  to make the Loan that AIOP  shall at all  times  maintain  an equity
investment (the "Equity  Investment") in each Portfolio Property of at least 35%
of the purchase  price of the Portfolio  Property.  Prior to each Advance,  AIOP
shall  furnish to Lender  satisfactory  written  evidence  of its then  existing
Equity Investment.

                                   Article IV
             MANNER AND CONDITIONS OF DISBURSEMENT OF LOAN PROCEEDS

                  Lender  hereby  agrees  to  make  disbursements  to  Borrowers
against the Note in accordance with and subject to the following procedures:

                  4.1 Conditions  Precedent to Closing.  Lender's  obligation to
close and to make any Advance of funds hereunder is expressly  conditioned  upon
Lender having  received the  following,  in form and substance  satisfactory  to
Lender and its counsel:

                       (a) The Loan Documents;

                       (b) The Pledged Stock;

                       (c) Copies of AIOP's  certificate of limited  partnership
         and  limited  partnership   agreement,   and  all  amendments  thereto,
         certified as being accurate and complete by AIC, as general  partner of
         AIOP;

                       (d) A  current  certificate  of  good  standingfor  AIOP,
         issued by the Delaware Secretary of State;

                       (e) Certified  resolutions  consenting to and authorizing
         the Loan  from  such  partners  of AIOP as may be  required  under  its
         partnership agreement;

                       (f) Copies of AIC's articles of incorporation and bylaws,
         and all amendments thereto, certified as being accurate and complete by
         the secretary of AIC;

                       (g) A current certificate of good standingfor AIC, issued
         by the Maryland Secretary of State;

                       (h)  Certified  resolutions  of the board of directors of
         AIC, consenting to and authorizing the Loan;

                       (i) A written opinion of counsel to Borrowers dated as of
         Closing,  regarding  such matters as Lender or its counsel may require,
         including,  without  limitation,  that  the  execution,   delivery  and
         performance   by  Borrowers  of  the  Loan  Documents  have  been  duly
         authorized by all required  action,  and that the Loan  Documents  have
         been duly executed and delivered by Borrowers;

                                       7
<PAGE>

                       (j) Such  financial  statements  and other  materials  of
         Borrowers as Lender may request, all in form and substance satisfactory
         to  Lender  and  certified  as true and  accurate  by  chief  financial
         officers of Borrowers; and

                       (k)  Such  other   documents  as  Lender  may  reasonably
         require.

                  4.2 Advances only for Eligible  Properties.  Advances shall be
made only to AIOP. AIOP shall be entitled to request  Advances of principal only
for the purpose of paying not more than 65% of the purchase price of an Eligible
Property or, if AIOP has already acquired the Eligible Property,  it may request
an  Advance  of not more  than 65% of the  purchase  price it paid to be used as
operating  capital.  An Eligible  Property is a Property which satisfies each of
the following criteria:

                       (a)  AIOP  must  have   prepared   and  have  on  file  a
         preliminary park profile containing background information on the park;

                       (b) AIOP must have  prepared  and have on file a property
         condition assessment addressing the condition of the Property;

                       (c) AIOP  must  have  received  and  have on file,  or be
         receiving  in  connection  with the closing of its  acquisition  of the
         Property,  either a general  warranty deed or special  warranty deed to
         the Property conveying fee simple title to the Property to AIOP;

                       (d)  AIOP  must  have   received  and  have  on  file  an
         improvement  survey plat of the Property,  prepared in accordance  with
         minimum standard detail  requirements for ALTA/ASCM,  certified to AIOP
         and its assigns and to the Title Company, with a appropriate surveyor's
         certification,  sufficient  to cause the Title  Company  to delete  the
         standard survey  exceptions  from the Title Policy,  which indicates no
         condition which could  interfere with AIOP's  operation of the Property
         in any material manner or require a material expenditure to remedy;

                       (e)  AIOP  must  have  received  and have on file an ALTA
         owner's title insurance policy (the "Title Policy") issued by the Title
         Company in amount equal to the purchase price of the Property, insuring
         AIOP's fee simple estate in the Property,  subject to no monetary liens
         (other than taxes and  assessments for the current year not yet due and
         owing) and subject to no other exceptions except easements,  covenants,
         reservations  or  restrictions  which will not  interfere  with  AIOP's
         ownership and operation of the Property, or an unconditional commitment
         from the Title Company to issue the Title Policy;

                       (f) AIOP  must have  received  and have on file a Phase 1
         Environmental Report, and such additional reports as may be recommended
         within  such  Phase  1  report,  prepared  by  a  registered  engineer,
         certifying that there are no indications that any part of the Property,
         or any site in the immediate  vicinity of the Land, is or has been used
         to store or  dispose  of any  hazardous  wastes,  toxic  substances  or
         pollutants  or   contaminants  of  any  kind  which  are  or  could  be
         detrimental to the Property, human health or the environment,  or which
         would be in violation of any governmental laws or regulations,  or that


                                       8
<PAGE>

         the Property is or has been affected by any of the same, or contains or
         has contained any underground storage tanks of any kind;

                       (g) AIOP must  have on file a  current  rent roll for the
         Property.

                       (h)  AIOP  must  have on file a copy  of a  sample  lease
         affecting or relating to the Property;

                       (i) AIOP must have on file historical  income  statements
         for the Property for not less than two years;

                       (j) With respect to a Property  which AIOP already  owns,
         AIOP must have satisfied the Equity Investment requirement set forth in
         Section  3.3 of this  Agreement  and must  have on file  copies  of the
         signed   settlement   statements   executed  in  connection   with  its
         acquisition of the Property;

                       (k) With respect to a Property for which the Advance will
         be used to pay a portion of the purchase price at the closing of AIOP's
         acquisition  of the Property,  AIOP must satisfy the Equity  Investment
         requirement  set forth in Section 3.3 of this Agreement at such closing
         and must  obtain at closing  and  maintain on file copies of the signed
         settlement  statements  executed in connection  with its acquisition of
         the Property;

                       (l) AIOP  must have on file  each of the  following  with
         respect to the Property:  (i) copies of plans and  specifications  with
         respect  to  any  improvements  on the  Property,  (ii)  evidence  that
         adequate  utility  services  exist for the operation of the Property as
         currently  operated,  (iii) evidence that the Property  conforms to all
         zoning ordinances and similar laws or regulations applicable to it as a
         matter of right and not as a nonconforming  use, and (iv) copies of all
         permits or licenses necessary for the operation of the Property for its
         current use;

                       (m) The  Property  must not be the subject of any pending
         or  threatened   litigation,   action,   proceeding  or  investigation,
         including, without limitation, any condemnation proceeding,  before any
         court,   governmental  or   quasi-governmental,   arbitrator  or  other
         authority,  which if determined  adversely could impair AIOP's title to
         the  Property or have a materially  adverse  impact on the value or the
         operation of the Property or AIOP's financial condition;

                       (n) The  following  insurance  must be in effect  for the
         Property from insurers rated by A.M. Best Company as "A-" or better and
         having a size  classification of at least "IX": (i) insurance  covering
         all risk of loss, damage, destruction,  theft or other casualty for the
         full replacement cost of any improvements on the Property, (ii) use and
         occupancy   insurance   covering   either  rental  income  or  business
         interruption  with  coverage in an amount not less than twelve  months'
         anticipated gross rental income, (iii) comprehensive  general liability
         covering the Property and AIOP in an amount not less than  $500,000 for
         bodily injury and/or  property  damage  liability per  occurrence,  and
         $1,000,000 in the aggregate,  and (iv) worker's compensation  insurance
         in accordance with the requirements of applicable law; and

                                       9
<PAGE>

                       (o) The  Property  must not be subject  to any  mortgage,
         deed of trust, deed to secure debt or similar encumbrance.

All  documents  described or listed in this Section 4.2 relating to the Property
shall be referred to herein as the  "Documentation." The Property shall cease to
be an Eligible  Property on the earlier to occur of the following:  (i) 180 days
from the date an Advance is made with respect to the Property, (ii) at such time
as AIOP obtains permanent  financing secured by a lien upon the Property,  (iii)
the date the  Property no longer meets any of the  requirements  listed above in
this Section 4.2, or (iv) AIOP sells, conveys, assigns or transfers its title to
the Property.

                  4.3 Conditions Precedent to Each Advance. At no time and in no
event shall Lender be obligated to disburse funds:

                       (a) If any Event of Default or any other  event or set of
         circumstances  which, with the giving of notice or the passing of time,
         or both, would constitute an Event of Default, has occurred and has not
         been cured; or

                       (b) If following such Advance, the outstanding  principal
         balance of the Loan would exceed the Borrowing Base; or

                       (c) Unless each request for an Advance is  accompanied by
         the materials and evidence required by this Article IV.

                  4.4  Request  for  Advance.  At such time as  Borrowers  shall
desire to obtain,  subject to the other  requirements  hereof, an Advance of any
portion  of the Loan  proceeds,  Borrowers  shall  deliver  to  Lender a current
Borrowing Base Certificate,  duly completed and executed by Borrowers;  together
with a request  for an Advance on a form  approved  by  Lender,  which  shall be
properly  completed  and signed by  Borrowers,  and shall  certify to the effect
that:

                       (a) The Property  for which the Advance  Request is being
         submitted is an Eligible Property and AIOP has on file, or will receive
         as part of the closing of its  purchase of the Eligible  Property,  the
         Documentation with respect to the Property required by Section 4.2;

                       (b)  No  material  adverse  change  has  occurred  in the
         financial  condition  of  either  Borrower  since  the date of its last
         financial statement;

                       (c) Each of the representations and warranties  contained
         in this  Credit  Agreement  is true and  correct as if made on the date
         thereof; and

                       (d) As of the  date  thereof,  no Event  of  Default  has
         occurred and is continuing,  and no event has occurred which,  with the
         giving of notice,  passage of time, or both,  would constitute an Event
         of Default.

                  4.5 Notice,  Frequency and Place of Advances. At the option of
Lender,  (a) each  request for an Advance  shall be submitted to Lender at least
one Business Day prior to the date of the requested Advance,  (b) Advances shall
be made in increments of not less than  $100,000.00 , and (c) all Advances shall


                                       10
<PAGE>

be made at the principal office of Lender in Denver,  Colorado, or at such other
place as Lender may designate.

                  4.6 Advances to Title Company. At its option,  Lender may make
any  Advance  which is being used to pay a portion of the  purchase  price of an
Eligible  Property  directly  to the  Title  Company  which  is  closing  AIOP's
acquisition  and  issuing  the Title  Policy for such  Eligible  Property  under
instructions  that the  funds  are to be  returned  to  Lender  in the event the
acquisition does not close within a time period specified in such  instructions.
Any portion of the Loan so disbursed by Lender  shall be deemed  disbursed,  and
shall bear  interest,  as of the date on which the Title  Company  receives such
disbursement.  Borrowers shall bear all risk of malfeasance on the part of Title
Company.  In the event the funds are  returned  to Lender by the Title  Company,
they shall be applied to repay the Advance.  The execution of this  Agreement by
Borrower constitutes an irrevocable  authorization to Lender to advance funds in
this manner,  and no further  authorization  from Borrower shall be necessary to
warrant such Advances to the Title Company.  All such advances shall satisfy pro
tanto  the  obligations  of Lender  hereunder  as fully as if made  directly  to
Borrowers, regardless of the disposition thereof by the Title Company.

                  4.7 Advances Do Not  Constitute  a Waiver.  No Advance of Loan
proceeds  hereunder  shall  constitute  a  waiver  of any of the  conditions  of
Lender's  obligation to make further  Advances  nor, in the event  Borrowers are
unable to satisfy any such  condition,  shall any such waiver have the effect of
precluding  Lender from  thereafter  declaring  such inability to be an Event of
Default under Article VII hereof.

                                   Article V
                   REPRESENTATIONS AND WARRANTIES OF BORROWERS

                  5.1 Representations and Warranties. Borrowers hereby represent
and warrant to Lender as follows:

                       (a) Consummation of the transactions  hereby contemplated
         and  performance  of  the  obligations  of  Borrowers  under  the  Loan
         Documents  will not result in any breach  of, or  constitute  a default
         under,  any  contract,  mortgage,  deed of trust,  security  agreement,
         lease,  loan  or  credit  agreement,  partnership  agreement  or  other
         instrument to which either Borrower is or may be bound.

                       (b) The execution,  delivery and performance by Borrowers
         of the Loan  Documents do not  contravene  any  applicable law of which
         Borrowers are aware.

                       (c) No authorization,  approval,  consent or other action
         by, and no notice to or filing  with,  any  governmental  authority  or
         regulatory  body  is  required  for  the due  execution,  delivery  and
         performance   by  Borrowers  of  any  of  the  Loan  Documents  or  the
         effectiveness  of any assignment to Lender of any of Borrowers'  rights
         and interests of any kind.

                       (d) This  Agreement  is, and each other Loan  Document to
         which  either  Borrower is a party will be, when  delivered  hereunder,
         valid and binding  obligations  enforceable  against  such  Borrower in


                                       11
<PAGE>

         accordance with their respective terms,  except as limited by equitable
         principles  and  bankruptcy,  insolvency  and  similar  laws  affecting
         creditors' rights.

                       (e) AIOP is a  limited  partnership  duly  organized  and
         validly existing under the laws of the State of Delaware.  AIOP has all
         requisite power, authority and legal right to carry on the business now
         being conducted by it and to engage in the transactions contemplated by
         the Loan  Documents.  The execution and delivery of the Loan  Documents
         and the performance and observance of the provisions thereof are within
         the  powers  of AIOP and have  been duly  authorized  by all  necessary
         action.

                       (f)  AIC  is  a  corporationduly  organized  and  validly
         existing under the laws of the State of Maryland. AIC has all requisite
         power,  authority  and legal right to carry on the  business  now being
         conducted by it and to engage in the  transactions  contemplated by the
         Loan Documents The execution and delivery of the Loan Documents and the
         performance  and  observance of the  provisions  thereof are within the
         powers of AIC and have been duly authorized by all necessary action.

                       (g) Each Borrower is a  "non-foreign  person"  within the
         meaning of Section 1445 of the United States  Internal  Revenue Code of
         1986, as amended, and the regulations issued thereunder.

                       (h)  Borrowers  have  filed  all tax  returns  which  are
         required to be filed by  Borrowers  and have paid all taxes as shown on
         such returns or on any assessment received pertaining to the Premises.

                       (i)  Neither  Borrower  has  made an  assignment  for the
         benefit  of  creditors,  nor has  either  Borrower  filed,  or,  to the
         knowledge  of such  Borrower,  had filed  against  it, any  petition in
         bankruptcy.

                       (j) There are no actions,  suits or proceedings,  pending
         or,  to  the  best  of  Borrowers'  knowledge  threatened,  against  or
         affecting either Borrower,  or affecting the validity or enforceability
         of any of the Loan  Documents or the priority of the lien  thereof,  at
         law or in equity, or before or by any governmental  authority.  Neither
         Borrower is in default  with  respect to any order,  writ,  injunction,
         decree or demand of any court or any governmental authority.

                       (k) Neither  Borrower  is in default in the  performance,
         observance  or  fulfillment  of any  material  obligation,  covenant or
         condition  set forth in any  agreement or  instrument  to which it is a
         party or by which it or any of its  properties,  assets or revenues are
         bound, and no event has occurred which, with the passing of time or the
         giving of notice,  or both,  would  constitute a default under any such
         agreement or instrument.

                       (l) The  properties  of each  Borrower  have been and are
         presently used and operated in compliance with any applicable  statute,
         law,  regulation,  rule,  ordinance  or order  of any kind  whatsoever,
         including,  without  limitation,  any building,  fire, health,  safety,
         pollution,  environmental (including,  without limitation, the Resource
         Conservation and Recovery Act, as amended,  42 U.S.C.ss.6901,  et seq.,


                                       12
<PAGE>

         the Comprehensive  Environmental  Response,  Compensation and Liability
         Act, as amended,  42 U.S.C. ss. 9601, et seq., the Solid Waste Disposal
         Act, as  amended,  42  U.S.C.ss.  6901,  et seq.,  the  Colorado  Waste
         Management  Act, as amended,  C.R.S.ss.  25-15-101,  et seq., the Solid
         Waste  Disposal  Sites  and  Facilities  Act,  as  amended,   C.R.S.ss.
         30-20-101,  et seq.,  and the Water Quality Act, as amended,  C.R.S.ss.
         25-8-101,  et seq., and the regulations adopted pursuant thereto or any
         other similar applicable federal,  state or local law, rule, regulation
         or ordinance),  subdivision and zoning statute,  law, code,  ordinance,
         rule,  regulation,  approval  or order or urban  redevelopment  plan or
         other  governmental or  quasi-governmental  requirement  affecting such
         properties or any part thereof.

                       (m) Neither Borrower has generated, stored or disposed of
         any hazardous waste on any of its properties,  and neither Borrower has
         any knowledge of any previous or present generation,  storage, disposal
         or existence of any  hazardous  waste on such  properties.  There is no
         asbestos on any of the properties of either Borrower.  Neither Borrower
         has received any notice from any federal,  state, county,  municipal or
         other governmental  department,  agency or authority, nor does Borrower
         have any knowledge,  of the existence of any petroleum product or other
         hazardous waste  discharge or seepage on any of its  properties.  There
         are no on-site  facilities at any of the properties of either  Borrower
         for the permanent  disposal of solid waste. The term "hazardous  waste"
         shall mean  "hazardous  waste" as defined in the statutes  cited in the
         immediately  preceding  subsection of this  Agreement  and  regulations
         adopted  thereunder.  Borrowers hereby agrees to indemnify,  defend and
         hold harmless Lender and its agents,  affiliates,  officers,  directors
         and  employees  of and  from  any and all  liability,  claims,  demand,
         actions  and  causes of action  whatsoever  and of and from any and all
         costs and expenses incurred by Lender, (including,  without limitation,
         all of Lender's  attorneys'  fees and expenses,  and costs and expenses
         incurred  in   investigating,   preparing  or  defending   against  any
         litigation or claim, action, suit,  proceeding or demand of any kind or
         character)  arising  out of or related to any  contamination  of any of
         properties  of either  Borrower  or the  existence  of any  asbestos or
         "hazardous waste" on such properties.

                  5.2 Continuing Effect. Borrowers shall be liable to Lender for
any  damage  suffered  by Lender  if any of the  foregoing  representations  are
materially  inaccurate as of Closing,  regardless of when such inaccuracy may be
discovered by, or result in harm to,  Lender.  Borrowers  further  represent and
warrant that the foregoing representations,  warranties and indemnities, as well
as all other representations,  warranties and indemnities of Borrowers to Lender
relative to the Loan and this Agreement,  shall continue to be true at all times
throughout  the term of this  Agreement.  Such  representations,  warranties and
indemnities shall survive the termination of this Agreement.

                                       13
<PAGE>

                                   Article VI
                              COVENANTS OF BORROWER

                  Borrower hereby covenants and agrees with Lender as follows:

                  6.1  Permanent  Financing.   With  respect  to  each  Portolio
Property  within the Borrowing  Base,  AIOP shall  diligently  pursue and obtain
permanent  non-recourse  financing in an amount  sufficient to repay the Advance
made with respect to such Portfolio  Property within 180 days from the date such
Advance  was  made.  All  proceeds  of such  financing,  net of  reasonable  and
customary closing costs of such financing, shall be paid to Lender to be applied
to the Loan.

                  6.2  Maintenance  of  Insurance.  Borrowers  will at all times
maintain the insurance  described in Section 4.2(n) and such other  insurance as
is reasonable and customary within Borrowers' respective industries.

                  6.3 Collection of Insurance Proceeds. Borrowers will cooperate
with  Lender in  obtaining  for Lender the  benefits of any  insurance  or other
proceeds lawfully or equitably payable to it in connection with the transactions
contemplated  hereby,  and will  reimburse  Lender for any expenses  incurred in
connection  therewith.  All  proceeds  of  any  insurance  with  respect  to any
Portfolio  Property  shall be used  either to repair or  restore  the  Portfolio
Property or be paid to Lender to be applied to the Advance  made with respect to
such Portfolio Property.

                  6.4  Application  of  Loan  Proceeds.  Borrower  will  use the
proceeds of the Loan solely for the  purposes  described  in Section 3.2 of this
Agreement.

                  6.5 Right of Lender to Inspect Portfolio Properties. Borrowers
will permit Lender,  its  representatives  and agents, and any other independent
engineers  or  consultants  employed  by Lender,  to enter upon and  inspect any
Portfolio Properties, and will cooperate with Lender and its representatives and
agents during such inspections; provided, however, that this provision shall not
be deemed to impose upon Lender any  obligation to undertake  such  inspections,
nor shall the making of such  inspections  impose any  responsibility  on Lender
with respect to such Portfolio Properties.

                  6.6 Licenses. Borrowers will do or cause to be done all things
necessary to obtain and renew all permits, licenses and other approvals required
by any  federal,  state or local agency for the  operation  of their  respective
businesses and properties.

                  6.7 Compliance  with Laws,  Etc.  Borrowers will comply in all
material  respects  with  all  applicable  laws,  rules,  regulations,   orders,
easements,  covenants,  declarations,  deed  restrictions  and  other  legal  or
contractual obligations and restrictions affecting any Portfolio Property.

                  6.8 Books and Records.  Each  Borrower  will keep and maintain
proper and accurate books,  records and accounts  reflecting all items of income
and  expense of such  Borrower,  and AIOP shall keep and  maintain  such  books,


                                       14
<PAGE>

records,  and accounts separately for each Portfolio Property.  Upon the request
of Lender, each Borrower will make such books,  records and accounts immediately
available to Lender for  inspection  or  independent  audit.  Each Borrower will
permit  Lender,  or any  agents or  representatives  of Lender,  to discuss  the
affairs,  finances and accounts of such Borrower with any of its representatives
or officers.

                  6.9  Existence.  AIOP  will do or cause to be done all  things
necessary to maintain its legal  existence  and powers as a limited  partnership
qualified  to do business in the State of Colorado and in each other state where
the failure to be qualified  could  materially and adversely  affect AIOP or the
business,  assets  or  operations  of AIOP.  AIC will do or cause to be done all
things  necessary to maintain its legal  existence  and powers as a  corporation
qualified  to do business in the State of Colorado and in each other state where
the failure to be qualified  could  materially  and adversely  affect AIC or the
business, assets or operations of AIC.

                  6.10 Change of Executive Offices.  Each Borrower will promptly
notify  Lender if changes are made in the  location of such  Borrower's  primary
executive offices.

                  6.11  Nature  of  Business.  Neither  Borrower  will  make any
substantial  change  in the  nature  of its  business  as such  business  is now
conducted.

                  6.12 Mergers; Acquisitions.  Neither Borrower shall merge with
any other  entity,  or dispose of any of its current  subsidiaries,  without the
prior written consent of Lender.

                  6.13  Tangible Net Worth.  AIOP shall at all times  maintain a
minimum Tangible Net Worth of not less than $70,000,000.00.

                  6.14 Current Ratio. AIOP shall maintain a Current Ratio at all
times of no less than 2.0:1.

                  6.15 Debt Service  Coverage Ratio.  AIOP shall maintain a Debt
Service Coverage Ratio at all times of no less than 2.0:1.

                  6.16  Indebtedness.  Without Lender's prior written  approval,
AIOP will not incur or assume  any debts or other  liabilities  or  obligations,
other than the Loan,  non-recourse  first mortgage loans upon any Property which
is not a Portfolio  Property,  and trade debt incurred in the ordinary course of
business.

                  6.17 Encumbrances. AIOP will not create, incur, assume, permit
or suffer to exist any lien on all or any part of any Portfolio  Property except
in accordance with Section 8.2 of this Agreement.

                  6.18 Transfer of Properties. Without the prior written consent
of Lender, AIOP will not lease (other than in the ordinary course of operating a
manufactured home community),  sell, assign, transfer,  convert the intended use
of or substantially  modify all or any part of any Portfolio Property,  or grant
any options or similar rights with respect thereto.

                  6.19  Environmental  Compliance.  AIOP  will  not  permit  any
Portfolio Property, or any portion thereof, to be used or operated in any manner
such  that  any  area of the  Portfolio  Property  becomes  contaminated  by any
"hazardous  waste" in  violation of any  federal,  state or local  environmental
statute or ordinances.

                                       15
<PAGE>

                  6.20 Reporting Requirements.  Borrowers shall furnish or cause
to be furnished to Lender the following:

                       (a) Not later than ninety (90) days following each fiscal
         year of each  Borrower,  audited  annual  financial  statements of such
         Borrower,  which shall include a balance  sheet,  income  statement and
         such other  financial  statements as Lender may reasonably  require for
         the preceding year;

                       (b) Not later than  forty-five (45) days after the end of
         each fiscal quarter of each Borrower, quarterly financial statements of
         such  Borrower,  which shall  include a balance  sheet,  a statement of
         income,  and such other  financial  statements as Lender may reasonably
         require  for  the  preceding  quarter,   prepared  in  accordance  with
         generally accepted accounting  principles,  consistently  applied,  and
         certified  as true and correct by the chief  financial  officer of such
         Borrower;

                       (c) Not later than  forty-five (45) days after the end of
         each fiscal quarter of AIOP, a compliance  certificate  executed by the
         chief  financial  officer  of AIOP  addressing  each  of the  financial
         covenants  contained in this  Agreement and stating  whether AIOP is in
         compliance;

                       (d) Not later  than 15 days  after the end of each  month
         and at the time of each Advance  Request,  a Borrowing Base Certificate
         in form approved by Lender;

                       (e) Not later  than  thirty  (30) days  after the  filing
         thereof,  copies of all federal and state income tax returns,  together
         with all schedules thereto, of each Borrower;

                       (f) Within two Business Days after Lender has  requested,
         copies of the Documentation for each Portfolio Property.

                       (g)  Promptly  upon  becoming  aware of any  condition or
         event which  constitutes an Event of Default  hereunder or which,  with
         the giving of notice or the passing of time,  or both,  would become an
         Event of Default  hereunder,  verbal  notice  thereof and of Borrowers'
         intended  actions  with  respect  thereto,  followed  immediately  by a
         written notice to Lender confirming such matters;

                       (h) Promptly upon becoming aware thereof,  written notice
         of any action,  suit or  proceeding  pending or  threatened  against or
         affecting  either  Borrower  which,  if  determined  adversely,   could
         materially and adversely  affect such Borrower or the business,  assets
         or operations of such Borrower; and

                       (i) Such other  information  respecting  the condition or
         operations,  financial or otherwise,  of Borrowers or pertaining to the
         Portfolio  Properties,  as  Lender  may  from  time to time  reasonably
         request.

                  6.21 Further  Assurances.  Borrowers  will  promptly  cure any
defects in the execution and delivery of this Agreement and any other instrument
or  agreement  mentioned  herein or therein  and will  immediately  execute  and
deliver,  upon request of Lender,  all such further  documents or instruments as


                                       16
<PAGE>

may be required by Lender to carry out the covenants of Borrowers herein.

                  6.22 Audits.  AIOP shall permit  Lender to audit the Portfolio
Properties  on a  semiannual  basis  and at any  time an Event  of  Default  has
occurred.  Borrowers  shall pay all  expenses  of Lender or its  consultants  in
connection with such audit,  but in the case of each  semiannual  audit while no
Event of Default has occurred and is continuing, Borrowers shall not be required
to pay expenses in excess of $5,000 per audit.

                                  Article VII
                                    DEFAULTS

                  An Event of Default shall be deemed to have occurred hereunder
if:

                  7.1 Failure to Make  Payment.  Borrowers  fail to pay when due
any  installment  of  principal  or  interest  payable  under  the terms of this
Agreement or the Note.

                  7.2  Default  Under Loan  Documents.  Any  default or event of
default occurs under any of the other Loan Documents.

                  7.3 Breach of  Covenant.  Any  Borrower  breaches  or fails to
perform,  observe  or meet any  covenant  or  condition  made in any of the Loan
Documents  (other than the  obligation  to make  payments  under the Note or the
other Loan  Documents) and such failure  continues for a period of ten (10) days
following  written notice thereof from Lender to Borrowers;  provided,  however,
that if such failure is not curable  within such ten (10) day period,  then,  so
long as Borrowers  commence to cure such failure within such ten (10) day period
and is continually and diligently attempting to cure to completion, such failure
shall not be an Event of Default unless such failure  remains uncured for thirty
(30) days after such written notice to Borrowers.

                  7.4 Breach of Warranty. Any warranty or representation made or
agreed to be made in any of the Loan Documents  proves to be false or misleading
in any material respect.

                  7.5  Litigation.  Any suit is filed against  either  Borrower,
which,  if adversely  determined,  could  reasonably  be expected to  materially
impair the ability of such  Borrower  to perform  any of its or his  obligations
under the Loan Documents.

                  7.6 Levy. A levy or  attachment  under any process is made on,
or a receiver is appointed for, any property of either Borrower.

                  7.7  Bankruptcy.  Either Borrower shall admit its inability to
pay its debts, or shall make a general  assignment for the benefit of creditors,
or shall  generally  not be paying its debts as such debts  become  due,  or any
proceeding  shall  be  instituted  by  or  against  it  seeking  reorganization,
arrangement,  adjustment,  or  composition  of it or its  debts  under  any  law
relating to bankruptcy,  insolvency or reorganization  or relief of debtors,  or
seeking appointment of a receiver,  trustee, or other similar official for it or
for any  substantial  part of its property and, if instituted  against it, shall
remain undismissed for a period of sixty (60) days.

                                       17
<PAGE>

                  7.8  Deterioration  of  Financial  Status.  Lender  reasonably
determines  that the  financial  condition  of either  Borrower  has  suffered a
material adverse change.

                  7.9 Transfer or Encumbrance.  AIOP transfers,  leases,  sells,
assigns, conveys or further encumbers all or any portion of a Portfolio Property
without  Lender's  prior written  approval or in violation of the  provisions of
this Agreement, except for an encumbrance in connection with permanent financing
of such Portfolio  Property in accordance  with the provisions of Section 6.1 of
this Agreement.

                                  Article VIII
                               REMEDIES OF LENDER

                  The occurrence of any one or more of the events of default set
out in Article VII of this Agreement shall  constitute an event of default under
each of the Loan  Documents,  entitling  Lender,  at its  option,  to proceed to
exercise any one or more of the following remedies:

                  8.1 Remedies Under Other Loan Documents,  At Law or In Equity.
Lender may (i)  exercise any of the various  remedies  provided for in the other
Loan Documents, including (whether or not specifically provided for by such Loan
Documents)  the  termination  of  any  obligation  to  advance  additional  Loan
proceeds,  the  acceleration of the  indebtedness  evidenced by the Note and the
foreclosure  of the Pledged Stock,  and (ii) exercise any other rights,  options
and privileges available to Lender at law or in equity.

                  8.2 Encumbrance of Portfolio  Property.  AIOP agrees, upon the
request of Lender,  to  immediately  grant to Lender a security  interest in all
real and personal property  constituting the Portfolio Property,  to execute and
deliver deeds of trust, mortgages, security agreements, financing statements and
other  collateral  documents  as Lender may request to create and  perfect  such
security  interests,  to execute Lender's standard form Environmental  Indemnity
Agreement  with respect to the Portfolio  Property,  and to add Lender as a loss
payee or additional insured with respect to each policy of insurance relating to
a Portfolio Property.

                  8.3 No Waiver.  No failure on the part of Lender to  exercise,
and no delay in exercising, any right under any Loan Document shall operate as a
waiver thereof;  nor shall any single or partial exercise of any right under any
Loan Document  preclude any other or further exercise thereof or the exercise of
any other right. The remedies  provided in the Loan Documents are cumulative and
not exclusive of any remedies provided by law.

                                   Article IX
                                  MISCELLANEOUS

                  9.1 No Third Party Rights.  All conditions of the  obligations
of Lender  hereunder,  including the  obligation to make  Advances,  are imposed
solely  and  exclusively  for the  benefit  of Lender  and  Borrowers  and their
permitted  successors  and assigns,  and no other person shall have  standing to
require  satisfaction  of such  conditions in accordance  with their terms or be
entitled to assume  that  Lender will refuse to make  Advances in the absence of
strict  compliance  with any or all thereof.  No other person  shall,  under any
circumstances,  be deemed to be a beneficiary of such conditions,  any or all of


                                       18
<PAGE>

which may be freely waived in whole or in part by Lender at any time in Lender's
sole discretion.

                  9.2  Participations.  Lender may, in its sole  discretion  and
without  notice to Borrowers,  sell or transfer  participation  interests in the
Loan, in such amounts or percentages, and to such persons or entities, as Lender
desires.  Such sale or transfer  of  participation  interests  shall not relieve
Borrowers of any of their obligations under the Loan Documents.

                  9.3 Assignment. Borrowers may not assign this Agreement or any
of its rights or  obligations  hereunder  without the prior  written  consent of
Lender.

                  9.4  Amendments.  Neither  this  Agreement  nor any  provision
hereof may be changed,  waived,  discharged or terminated orally, but only by an
instrument  in  writing  signed by the party  against  whom  enforcement  of the
change, waiver, discharge or termination is sought.

                  9.5  Headings.  The  headings of the  articles,  sections  and
subsections of this Agreement are for convenience and reference only, are not to
be considered a part hereof,  and shall not limit or otherwise affect any of the
terms hereof.

                  9.6  Governing  Law. This  Agreement  shall be governed by and
construed in accordance with the laws of the State of Colorado.

                  9.7 Notices.  Any notice  required or permitted to be given by
Borrowers or Lender under this Agreement  shall be in writing and will be deemed
given (a) upon personal  delivery or upon  transmission by telecopier or similar
facsimile  transmission  device,  (b) on the first Business Day after  receipted
delivery to a courier service which guarantees  next-business-day  delivery,  or
(c) on the third Business Day after mailing,  by registered or certified  United
States  mail,  postage  prepaid,  in any  case to the  appropriate  party at its
address  set forth in Article I of this  Agreement.  Any party may  change  such
party's  address for notices or copies of notices by giving  notice to the other
parties in accordance with this Section 9.7.

                  9.8  Severability.  Any provision of any of the Loan Documents
which is declared by a court of competent  jurisdiction to be illegal,  invalid,
prohibited  or  unenforceable  shall be  ineffective  only to the extent of such
illegality, invalidity, prohibition or unenforceability, without invalidating or
otherwise affecting the remaining provisions of such Loan Document.

                  9.9 Prior Understandings.  This Agreement supersedes all prior
understandings  and  agreements,  whether  written or not,  between  the parties
hereto  relating  to  the  transactions  provided  for  herein.  This  Agreement
represents the final  agreement  between the parties and may not be contradicted
by evidence of prior,  contemporaneous  or  subsequent  oral  agreements  of the
parties. There are no unwritten oral agreements between the parties.

                  9.10  Binding  Effect.  This  Agreement  shall be binding upon
Borrowers,  their  successors  and  permitted  assigns,  and shall  inure to the
benefit of Lender, its successors, assigns and participants, if any.

                                       19
<PAGE>

                  9.11  Counterparts.  This  Agreement  may be  executed  in any
number of counterparts, each of which shall be deemed to be an original, and all
of which shall constitute but one and the same instrument.

                  9.12  Waiver of Jury Trial.  BORROWERS  AND LENDER EACH HEREBY
WAIVE THE RIGHT TO A TRIAL BY JURY IN ANY DISPUTE ARISING IN CONNECTION WITH THE
LOAN OR ANY OF THE LOAN  DOCUMENTS,  OR IN ANY WAY  RELATED TO THE  NEGOTIATION,
ADMINISTRATION, MODIFICATION, EXTENSION OR COLLECTION OF THE LOAN. BORROWERS AND
LENDER STATE THAT THEY HAVE CONFERRED  SPECIFICALLY WITH RESPECT TO THIS WAIVER,
AND HAVE AGREED TO THIS WAIVER AFTER  CONSULTATION WITH THEIR RESPECTIVE COUNSEL
AND WITH FULL UNDERSTANDING OF THE IMPLICATIONS HEREOF.





                                       20
<PAGE>




                  IN WITNESS  WHEREOF,  the parties  hereto have  executed  this
Agreement as of the date first written above.

                                   BORROWERS:

                                   ASSET INVESTORS OPERATING
                                   PARTNERSHIP, L.P., a Delaware limited
                                   partnership

                                   By:    ASSET INVESTORS CORPORATION,
                                          a Maryland corporation



                                          By:  /s/ David M. Becker
                                              ---------------------------
                                              David M. Becker
                                              Chief Financial Officer,
                                              Secretary and Treasurer



                                   ASSET INVESTORS CORPORATION, a
                                   Maryland corporation




                                   By:  /s/ David M. Becker
                                       ---------------------------
                                       Chief Financial Officer,
                                       Secretary and Treasurer



                                   LENDER:

                                   U.S. BANK NATIONAL ASSOCIATION, a
                                   national banking association




                                   By:
                                       ---------------------------
                                       George E. Adams
                                       Vice President



                                       21

                                 PROMISSORY NOTE


$5,000,000.00                                                   Denver, Colorado
                                                               September 1, 1998

         FOR  VALUE  RECEIVED,   the  undersigned,   ASSET  INVESTORS  OPERATING
PARTNERSHIP,   L.P.,  a  Delaware  limited  partnership,   and  ASSET  INVESTORS
CORPORATION,  a Maryland corporation  (hereinafter  referred to as "Borrowers"),
each with an address of 3410 S.  Galena  Street,  Suite  210,  Denver,  Colorado
80231,   promise  to  pay  to  the  order  of  U.S.  BANK  NATIONAL  ASSOCIATION
(hereinafter   referred  to,  along  with  each  subsequent  holder  hereof,  as
"Lender"),  at its office at 8401 East  Belleview,  CNTC0231,  Denver,  Colorado
80237 (or at such other place as Lender shall  designate in writing),  in lawful
money of the United  States of America,  the  principal  sum of FIVE MILLION AND
NO/100 DOLLARS ($5,000,000.00),  or so much thereof as may be advanced by Lender
pursuant to the terms of that certain  Credit  Agreement of even date,  to which
Borrowers  and Lender are  parties (as the same may from time to time be amended
or supplemented,  the "Credit Agreement"),  and remain unpaid from time to time,
together  with  interest,  from the date of each  Advance  made by Lender  until
repaid in full, at the rate and at the times set forth in the Credit  Agreement.
The loan  evidenced  by this Note is a revolving  loan,  whereby  Borrowers  may
borrow, repay and reborrow the principal indebtedness evidenced hereby.

         1. Credit  Agreement.  This  Promissory Note is the Note referred to in
the Credit Agreement and is entitled to the benefits thereof.  Capitalized terms
used herein, unless otherwise defined herein, shall have the meanings given them
in the Credit Agreement.

         2. Interest.  The outstanding principal balance of this Note shall bear
interest,  from the date of each Advance made by Lender until repaid in full, at
the interest rate set forth in the Credit Agreement, which interest shall be due
and payable, in arrears, as provided in the Credit Agreement.

         3. Payments. Borrowers shall make principal payments in the amounts and
at the  times set  forth in the  Credit  Agreement.  Upon the  Maturity  Date or
earlier  upon  termination  of the  Credit  Agreement,  the  entire  outstanding
principal  balance of this Note,  together with all accrued but unpaid  interest
thereon  and all other  sums due  hereunder,  shall be due and  payable in full.
Borrowers  shall have the right to prepay the outstanding  principal  balance of
this Note,  together with all accrued but unpaid interest  thereon and all other
sums due hereunder,  in full or in part, at any time,  without  penalty,  fee or
premium. All payments of principal, interest and any other sums on this Note due
from  Borrowers  to Lender shall be made to Lender in lawful money of the United
States of America in the manner set forth in the Credit Agreement.  All payments
received  by Lender on this Note  shall be  applied  as set forth in the  Credit
Agreement.

         4. Default.  Time is of the essence hereof. The occurrence of any Event
of Default under the Credit Agreement shall be a default hereunder and, upon the
occurrence of any such default,  the payment of all principal,  interest and any
other sums due in accordance with the terms of this Note shall, at the option of
Lender,  be  accelerated  and such  principal,  interest and other sums shall be
immediately due and payable without notice or demand,  and Lender shall have the



<PAGE>

option to foreclose or to require  foreclosure  of any or all liens and security
interests  securing the payment  hereof  and/or to exercise any other rights and
remedies available to Lender hereunder or under the Credit Agreement.

         5. Security.  The payment and  performance of this Note is secured by a
first priority  security interest in the Pledged Stock (as defined in the Credit
Agreement).

         6.  Governing  Law. As  additional  consideration  for the extension of
credit, each Borrower, endorser, cosigner and guarantor of this Note understands
and agrees that the loan evidenced by this Note is made in the State of Colorado
and the provisions  hereof will be construed in accordance  with the laws of the
State of Colorado.  Such parties further consent to the personal jurisdiction of
the  federal  and  state  courts  located  in the State of  Colorado,  waive any
argument  that  such a forum is not  convenient  and agree  that any  litigation
relating to this Note  initiated  by them or on their  behalf shall be venued in
either the  District  Court of Denver  County,  Colorado,  or the United  States
District  Court,  District  of  Colorado,  and  they  do  hereby  submit  to the
jurisdiction of such courts  regardless of their residence or where this Note or
any endorsement hereof may be executed.

         7. Miscellaneous Provisions.

            (a) Each  Borrower  and any  guarantor  of this Note  hereby  waives
demand for payment,  presentment for payment, protest, notice of protest, notice
of dishonor, notice of nonpayment, notice of acceleration of maturity, diligence
in taking any action to collect sums owing  hereunder and all duty or obligation
of Lender to effect,  protect,  perfect,  retain or enforce any security for the
payment of this Note or to  proceed  against  any  collateral  before  otherwise
enforcing this Note.

            (b) This Note and each payment of principal  and interest  hereunder
shall be paid when due without  deduction or setoff of any kind or nature or for
any costs whatsoever.

            (c) Borrowers  agree to reimburse  Lender for all costs,  including,
without  limitation,  reasonable  attorneys' fees, incurred from time to time to
collect any payment under this Note.  Borrowers  agree that Lender may from time
to time  extend the  maturity  of this Note or the time any payment is due under
this Note and may accept further security or release security for the payment of
this Note, without in any way affecting any obligations of Borrowers to Lender.

            (d) This Note shall be a joint and several  obligation  of Borrowers
and of all endorsers,  cosigners and guarantors hereof and shall be binding upon
them and their respective heirs, representatives, successors and assigns.

         8. Waiver of Jury Trial. BORROWERS HEREBY WAIVE THE RIGHT TO A TRIAL BY
JURY IN ANY DISPUTE  ARISING IN CONNECTION WITH THIS NOTE, OR IN ANY WAY RELATED
TO THE NEGOTIATION, ADMINISTRATION, MODIFICATION, EXTENSION OR COLLECTION OF THE
INDEBTEDNESS  EVIDENCED  HEREBY.   BORROWERS  STATE  THAT  THEY  HAVE  CONFERRED
SPECIFICALLY WITH LENDER WITH RESPECT TO THIS WAIVER,  AND BORROWERS HAVE AGREED
TO THIS WAIVER AFTER  CONSULTATION WITH ITS COUNSEL AND WITH FULL  UNDERSTANDING


                                       2
<PAGE>

OF THE IMPLICATIONS HEREOF.


         IN WITNESS WHEREOF,  Borrowers have executed this Promissory Note as of
the day and year first above written.

                                             BORROWERS:

                                             ASSET INVESTORS OPERATING
                                             PARTNERSHIP, L.P., a Delaware
                                             limited partnership

                                             By:    ASSET INVESTORS CORPORATION,
                                                    a Maryland corporation


                                                    By:  /s/ David M. Becker
                                                        ------------------------
                                                        David M. Becker
                                                        Chief Financial Officer,
                                                        Secretary and Treasurer



                                             ASSET INVESTORS CORPORATION, a
                                             Maryland corporation



                                             By:  /s/ David M. Becker
                                                  ------------------------------
                                                  David M. Becker
                                                  Chief Financial Officer,
                                                  Secretary and Treasurer




                                       3
<PAGE>







STATE OF COLORADO         )
                          ) ss.
COUNTY OF DENVER          )

         The foregoing  instrument  was  acknowledged  before me this 2nd day of
September,  1998, by David M. Becker, as Chief Financial Officer,  Secretary and
Treasurer of Asset Investors  Corporation,  a Maryland  corporation,  as general
partner of Asset  Investors  Operating  Partnership,  L.P.,  a Delaware  limited
partnership.

                  Witness my hand and official seal.

                  My commission expires:  9/9/2001


                                                     /s/ Karen L. Roberts
                                                    ----------------------------
                                                    Notary Public






STATE OF COLORADO           )
                            ) ss.
COUNTY OF DENVER            )

         The foregoing  instrument  was  acknowledged  before me this 2nd day of
September,  1998, by David M. Becker, as Chief Financial Officer,  Secretary and
Treasurer of Asset Investors Corporation, a Maryland corporation.

                  Witness my hand and official seal.

                  My commission expires:  9/9/2001


                                                     /s/ Karen L. Roberts
                                                    ----------------------------
                                                    Notary Public



                                       4

                                 LOAN AGREEMENT


         THIS AGREEMENT is made effective as of December 1, 1998, and is entered
into by and  between  AIOP LOST  DUTCHMAN  NOTES,  L.L.C.,  a  Delaware  limited
liability company ("Borrower"),  ASSET INVESTORS OPERATING PARTNERSHIP,  L.P., a
Delaware  limited  partnership   ("Operating   Partnership"),   ASSET  INVESTORS
CORPORATION,  a Maryland corporation  ("Corporation") (Operating Partnership and
Corporation are  individually  and collectively the "Guarantor" or "Guarantors")
and U.S. BANK NATIONAL ASSOCIATION (the "Bank").

                                    RECITALS

         This  Agreement is entered into upon the basis of the  following  facts
and circumstances:

         A. Borrower has applied to the Bank for a loan to be made available for
the  refinance  of  certain  existing  debt upon the terms  and  subject  to the
conditions set forth herein.

         B.  Guarantors are directly  benefited by the loan to be made available
by the Bank to Borrower.

         NOW,  THEREFORE,  in  consideration  of the foregoing  Recitals and the
covenants and conditions,  representations and warranties  contained herein, the
parties hereto agree as follows:

                                   ARTICLE 1.
                                   DEFINITIONS

         The following terms when used in this Agreement shall, except where the
context otherwise requires,  have the following meanings (such definitions to be
equally applicable to the singular and the plural forms thereof):

         1.1 "Affiliate"  shall mean, with respect to any Loan Party, any entity
controlled by the Loan Party,  any entity which controls the Loan Party,  or any
entity under common control with the Loan Party.

         1.2 "Agreement" shall mean this Agreement as originally executed and as
amended, extended, supplemented or restated from time to time.

         1.3 "Assignment of Membership  Interests"  shall mean the assignment by
Operating Partnership of 100% of its membership interests in Borrower.

         1.4  "Authorized  Officer"  shall  mean  one  of the  following  senior
officers of the Corporation: Chief Executive Officer, President, Chief Financial
Officer or Treasurer  or any officer of the  Borrower  certified by the Borrower
and Guarantors to the Bank for the purpose of making certifications  required by
this Agreement.

                                       1
<PAGE>

         1.5  "Business  Day" shall mean every day except a Saturday,  Sunday or
public  holiday  under the laws of the United States or the State of Colorado on
which banks are required or authorized to close in Denver, Colorado.

         1.6 "Change of Control"  shall mean the  occurrence,  after the Closing
Date, of a sale,  assignment,  conveyance or transfer of any equity  interest in
the  Borrower  so that the entire  equity  interest  therein is not one  hundred
percent  (100%) owned by Operating  Partnership  and any pledge,  hypothecation,
encumbrance or sale, assignment, conveyance or transfer for security purposes by
which the legal or beneficial ownership of the Borrower would, upon the exercise
of its  remedies  by the  transferee,  become  vested in the  transferee  or the
occurrence,  after  the  Closing  Date,  of a sale,  assignment,  conveyance  or
transfer of any equity  interest  in  Operating  Partnership  so that the equity
interest  of  Corporation  in  Operating  Partnership  is less than 78% owned by
Corporation  and any pledge,  hypothecation,  encumbrance  or sale,  assignment,
conveyance  or transfer for security  purposes by which the legal or  beneficial
ownership of Operating  Partnership by Corporation  would,  upon the exercise of
its  remedies  by the  transferee  and the  vesting of such legal or  beneficial
ownership in the transferee, be less than seventy-eight percent (78%).

         1.7  "Closing  Date" shall mean any Business Day selected by United and
Bank for the closing of the Loan; provided that all the conditions  precedent to
the obligation of Bank to make the Loan have been, or, on the Closing Date, will
be, satisfied.

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

         1.9  "Collateral"  shall  mean,  individually  or  collectively,   each
Mortgage Loan and all promissory notes, documents, agreements, guarantees, deeds
of trust, security agreements, pledges, assignments of leases and rents, letters
of credit,  chattel  paper and  similar  instruments,  money,  real or  personal
property evidencing or securing a Mortgage Loan or executed and delivered by any
Person obligated in respect of such Mortgage Loan,  including without limitation
the documents and instruments listed on Exhibit A attached hereto, and the title
policies  insuring the Borrower  with  respect to the  Mortgages,  and any other
documents  and  instruments  included  in the  mortgage  file  relating  to such
Mortgage Loans and all proceeds,  products,  rents, profits,  income,  benefits,
substitutions  and  replacements  of or associated  with or proceeding  from the
Mortgage  Loans and the documents and  instruments  evidencing  and securing the
Mortgage Loans.

         1.10  "Collateral  Assignment of Mortgage Loan Documents" shall mean an
assignment to Bank of Borrower's right,  title and interest in the Mortgage Loan
Documents.

         1.11  "Collateral   Security   Documents"  shall  mean  the  collective
reference to the Security Agreement, the Assignment of Membership Interests, the
Collateral  Assignment  of  Mortgage  Loan  Documents,  and the UCC-1  financing
statements and any other  agreement or instrument now or hereafter  entered into
by a Borrower or any other Person which secures any of the Obligations.

                                       2
<PAGE>

         1.12 "Default"  shall mean any event which if continued  uncured would,
with notice or lapse of time or both, constitute an Event of Default.

         1.13 "ERISA" shall mean The Employee  Retirement Income Security Act of
1974, as amended.

         1.14 "ERISA Affiliate" shall mean any trade or business (whether or not
incorporated)  that is a member of a group of trades or  business  under  common
control of which  Borrower or either  Guarantor is a member and which is treated
as a single employer under Section 414 of the Code.

         1.15 "Event of Default"  shall mean any Event of Default  described  in
Section 7.1.

         1.16 "GAAP" shall mean  generally  accepted  accounting  principles set
forth in the opinions and  pronouncements of the Accounting  Principles Board of
the American  Institute of  Certified  Public  Accountants  and  statements  and
pronouncements  of the  Financial  Accounting  Standards  Board or in any  other
statements  by any other entity as may be approved by a  significant  segment of
the accounting  profession,  which are applicable to the circumstances as of any
date of determination.  Whenever any accounting term is used herein which is not
otherwise defined, it shall be interpreted in accordance with GAAP.

         1.17  "Governmental  Entity"  shall mean any federal,  state,  or local
governmental  or  quasi-governmental   entity,  agency,  board,   commission  or
organization  having jurisdiction over any Collateral or Person relevant to this
Agreement.

         1.18 "Governmental  Requirements" shall mean all laws, statutes, codes,
ordinances,  and governmental rules,  regulations and requirements applicable to
Borrower, Guarantor, Bank and/or any Collateral.

         1.19  "Guarantee"  shall  mean  that  certain  guarantee  of even  date
pursuant to which each Guarantor has, jointly and severally, unconditionally and
irrevocably guaranteed the Obligations of Borrower hereunder.

         1.20  "Guarantor"   shall  mean,   jointly  and  severally,   Operating
Partnership and Corporation.

         1.21  "Lien" or  "Liens"  mean each and all of the  following:  (1) any
lease or other right to use; (2) any assignment as security,  conditional  sale,
grant in trust,  lien,  mortgage,  pledge,  security  interest,  title retention
arrangement,  other encumbrance, or other interest or right securing the payment
of money or the  performance  of any  other  liability  or  obligation,  whether
voluntarily or involuntarily created and whether arising by agreement, document,
or instrument, under any law, ordinance, regulation, or rule (federal, state, or
local), or otherwise not approved in advance by Bank; and (3) any option,  right
of first refusal, or other interest or right.

                                       3
<PAGE>

         1.22  "Loan"  shall  mean  the term  loan in the  principal  amount  of
$8,500,000.00 to be made by Bank to Borrower pursuant to this Agreement.

         1.23 "Loan  Amount" shall mean the amount of Eight Million Five Hundred
Thousand and 00/100 Dollars ($8,500,000.00).

         1.24 "Loan Documents" shall mean the Note, this Agreement and any other
documents or instruments executed or delivered to further evidence or secure the
Loan,  including the Collateral  Security  Documents and the other documents and
instruments  described  in  Section  3.2  below,  as the same  may be  modified,
amended, extended, supplemented or restated.

         1.25 "Loan Party" shall mean  Borrower,  each  Guarantor and each other
Person that from time to time is or becomes obligated to the Bank under any Loan
Document.

         1.26  "Material  Adverse  Occurrence"  shall  mean  any  occurrence  of
whatsoever nature (including,  without limitation,  any adverse determination in
any litigation,  arbitration or governmental  investigation or proceeding) which
in Bank's reasonable  judgment  materially  adversely affects (i) the present or
prospective  financial  condition  or  operations  of a Loan  Party  or (ii) the
ability of a Loan Party to perform  its  obligations  under the Loan  Documents,
including  without  limitation,  the  occurrence of any event of  dissolution or
termination of any Loan Party, or (iii) the operations or value of the Mortgaged
Properties,  and remains  unsatisfied or is not  discharged or eliminated  after
thirty (30) days following written notice from the Bank.

         1.27  "Maturity  Date"  shall  mean the  earlier  of (i) a date six (6)
months after the date hereof,  unless  extended in  accordance  with Section 2.2
below or (ii) the date on which the Loan is  accelerated  as a consequence of an
Event of Default.

         1.28 "Mortgages" shall mean, individually and collectively,  mortgages,
deeds of trust,  and assignments of leases and rents executed in connection with
or securing  any  Mortgage  Loan or  Mortgage  Note listed on Exhibit A attached
hereto, as the same may from time to time be extended, renewed or modified.

         1.29   "Mortgage   Loan   Documents"   shall  mean,   individually   or
collectively, the Mortgage Notes, the Mortgages, and all other promissory notes,
documents,  agreements,  mortgages,  deeds of trust,  assignments  of leases and
rents and security  agreements,  collateral  assignments,  guarantees,  pledges,
letters or credit,  chattel paper and similar instruments evidencing or securing
or delivered in connection with a Mortgage Loan.

         1.30  "Mortgage  Loan"  shall  mean any of those  certain  loans in the
initial principal amount of $4,601,566.14,  made by Lost Dutchman Parks, LLC, to
the order of Operating  Partnership,  evidenced by the Mortgage  Note dated July
30,  1997,   and  that  certain  loan  in  the  initial   principal   amount  of
$5,500,000.00,  made by Norman Andrus to the order of Eastrich Multiple Investor
Fund,  L.P.,  evidenced  by the  Mortgage  Note dated April 15,  1994,  and that
certain  loan in the  initial  principal  amount  of  $600,000.00,  made by Lost


                                       4
<PAGE>

Dutchman Parks, LLC, to the order of AIOP Lost Dutchman Notes,  L.L.C.,  each as
more particularly described in Exhibit A attached hereto.

         1.31 "Mortgage Loan Borrower" shall mean Lost Dutchman  Parks,  LLC, an
Arizona  limited  liability  company,  the fee  simple  owner  of the  Mortgaged
Property,  and its  permitted  successors  and assigns  under the Mortgage  Loan
Documents.

         1.32 "Mortgage  Notes" shall mean  individually and  collectively,  the
promissory  notes  evidencing  the  Mortgage  Loans made by various  persons and
entities and endorsed to the order of the Borrower  listed on Exhibit A attached
hereto as the same may from time to time be extended, renewed or modified.

         1.33  "Mortgaged  Properties"  shall mean any of the real  property and
improvements  described on Exhibit B attached hereto which are encumbered by the
Mortgage Loan Documents.

         1.34 "Multiemployer Plan" shall mean a multiemployer plan, as that term
is defined in Section  4001(a)(3) of ERISA,  which is maintained (on the Closing
Date, within the five years preceding the Closing Date, or at any time after the
Closing Date) for employees of any Borrower and/or any ERISA Affiliate.

         1.35 "Note" shall mean the Promissory  Note dated as of the date hereof
executed by Borrower  payable to the order of the Bank in an amount equal to the
Loan  Amount,  evidencing  the  Loan,  as the  same  may be  modified,  amended,
extended, supplemented or restated.

         1.36   "Obligations"   shall  mean  the   obligations  of  payment  and
performance  by Borrower in  connection  with the Loan as evidenced by the Note,
this Agreement, and the Loan Documents.

         1.37  "PBGC"  shall  mean the  Pension  Benefit  Guaranty  Corporation,
established  pursuant  to  Subtitle  A of Title IV of ERISA,  and any  successor
thereto or to the functions thereof.

         1.38  "Person"  shall mean any  natural  person,  corporation,  limited
liability  company,  partnership,  joint  venture,  firm,  association,   trust,
unincorporated  organization,  government  or  governmental  agency or political
subdivision or any other entity,  whether acting in an individual,  fiduciary or
other capacity.

         1.39 "Plan" shall mean each employee benefit plan (whether in existence
on the  Closing  Date or  thereafter  instituted),  as that term is  defined  in
Section 3 of  ERISA,  maintained  for the  benefit  of  employees,  officers  or
directors of Borrower and/or of any ERISA Affiliate.

         1.40  "Prohibited  Transaction"  shall  mean  the  respective  meanings
assigned to that term in Section 4975 of the Code and Section 406 of ERISA.

                                       5
<PAGE>

         1.41  "Reportable  Event" shall mean a  reportable  event as defined in
Section  4043 of ERISA and the  regulations  issued  under  such  Section,  with
respect  to a Plan,  excluding,  however,  the  events  as to which  the PBGC by
regulation  has waived the  requirement  of Section  4043(a) of ERISA that it be
notified within 30 days of the occurrence of such event, provided that a failure
to meet the minimum funding  standards of Section 412 of the Code and of Section
302 of ERISA  shall be a  Reportable  Event  regardless  of the  issuance of any
waivers in accordance with Section 412(d) of the Code.

         1.42   "Security   Agreement"   shall  mean  that  certain   Collateral
Assignment,  Pledge and Security  Agreement executed by Borrower for the benefit
of Bank,  granting the Bank a first lien  interest in the  Collateral  described
therein.

         Other terms  defined  herein  shall have the  meaning  ascribed to them
herein.

                                   ARTICLE 2.
                                    THE LOAN

         In reliance upon the representations  and warranties  contained in this
Agreement,  and subject to the terms and  conditions  of this  Agreement and the
Loan  Documents,   Bank  hereby  agrees  to  loan  to  the  Borrower  a  sum  of
$8,500,000.00  under the terms set forth herein, to be advanced and disbursed by
the Bank in accordance with this Agreement.

         2.1 The Loan.

             (a) Type of Loan:  The Loan shall be for the  purposes  of allowing
Borrower to refinance approximately  $8,500,000.00 in existing debt. The Loan is
a non-revolving,  single-advance,  loan. Amounts advanced under the Loan may not
be reborrowed after being repaid.

             (b) Term: The Loan shall have a term which commences as of the date
hereof and expires on the Maturity Date,  unless extended in accordance with the
terms of Section 2.2 below.

             (c)  Interest  and  Payment:  The Loan shall bear  interest  on the
outstanding  principal  balance at the interest rate  described in the Note, and
shall be  payable  as  further  provided  in the  Note.  Any  prepayment  of the
principal  balance  of the Note in excess of the  scheduled  principal  payments
shall  be  subject  to  the  prepayment  indemnity  described  in the  Note,  if
applicable.

             (d) Evidence of Obligations Under Loan.  Amounts  outstanding under
the Loan and the Borrower's  Obligations to the Bank in connection with the Loan
shall be evidenced by the Note and this Agreement.  All documentation evidencing
the foregoing shall be in form and substance satisfactory to the Bank.

         2.2 Extension Period.  Borrower is entitled to extend the Maturity Date
to April 15, 2001,  ("Extension  Period") upon  satisfaction  of the  conditions
precedent set forth in this  section.  From and after the first (1st) day of the


                                       6
<PAGE>

Extension  Period (the  "Conversion  Date"),  the principal  balance of the Note
shall bear  interest at the Adjusted  Eurodollar  Rate as defined in and further
described in the Note.  Interest shall be payable monthly in arrears  commencing
on the first (1st) day of the month immediately following the month in which the
Conversion  Date  occurs  and  continuing  on the first  (1st) day of each month
thereafter,  and concurrently  with such interest  payments,  principal shall be
payable as provided in the Note.  On the last day of the  Extension  Period (the
"Extended Maturity Date"), the entire outstanding principal balance of the Note,
together  with all accrued but unpaid  interest and all other sums due under the
Note,  this Agreement or the other Loan  Documents,  shall be due and payable in
full.

             (a) At least thirty (30) days prior to the Maturity Date,  Borrower
shall give Bank written notice that Borrower desires to extend the Maturity Date
of the Loan;

             (b) On the Conversion Date, no Event of Default shall have occurred
and be  continuing  or which with notice or lapse of time (or both) would become
an Event of Default shall have occurred and be continuing;

             (c) On the  Conversion  Date,  there  shall  have been no  Material
Adverse Occurrence which is continuing;

             (d) On the Conversion  Date, there shall have been no breach in the
Financial  Covenants  (set  forth  in  Article  6)  which  has  occurred  and is
continuing;

             (e) On the Conversion  Date,  there shall have been no downgrade in
the  investment  rating of  Corporation by Moody's or Standard and Poor's or any
other national investment rating service;

             (f) On or prior to the Conversion  Date,  Borrower shall pay to the
Bank an extension fee in an amount equal to one-quarter of one percent (.25%) of
the  principal  balance  of the  Loan as of the  Conversion  Date,  which,  upon
payment, shall be fully earned by the Bank and nonrefundable to Borrower.

         2.3  Default  Rate/Late  Charges.  Upon the  occurrence  of an Event of
Default under the Loan, the Bank shall have the right to collect interest on the
outstanding  principal balance under the Loan at a rate of interest equal to the
greater of (i)  eighteen  percent  (18%) per annum or (ii) five percent (5%) per
annum in excess of the Base Rate ("Default Rate"); provided that any interest at
the  Default  Rate  which  has  accrued  shall  be paid at the  time of and as a
condition  precedent to the curing of any Default  under the Loan.  In the event
any payment of principal, interest, or other sum due in connection with the Loan
is not made  within  five (5) days  after  the due date,  the Bank  may,  at its
option,  require the payment of a late charge in the amount of four percent (4%)
of the delinquent sum ("Late Charge").


                                       7
<PAGE>

                                   ARTICLE 3.
                         CONDITIONS PRECEDENT TO CLOSING

         The Bank's  obligation  to make the Loan and to enter into and  perform
its agreements  under this  Agreement  shall be subject to the full and complete
satisfaction  of the  following  conditions  precedent,  including  receipt  and
approval by the Bank of the following  agreements,  documents  and  instruments,
each in form and substance  satisfactory to the Bank, in each case as determined
by the Bank in its sole and absolute  discretion,  at the time of closing of the
Loan ("Closing") and subsequently:

         3.1  Representations and Warranties  Accurate.  The representations and
warranties by each Loan Party in the Loan  Documents  shall be correct on and as
of the date of this Agreement.

         3.2 Loan  Documents.  The Bank shall have  received and approved  fully
executed  copies of the  following  Loan  Documents  which  shall have been duly
authorized,  executed (and, where appropriate,  acknowledged),  and delivered by
the parties  thereto and any and all other documents as Bank may deem reasonably
necessary with respect to the Loan;

             (a) Agreement. This Agreement, duly executed by Bank and Borrower;

             (b) Note. The Note, duly executed by Borrower;

             (c) Security Agreement.  The Security  Agreement,  duly executed by
Borrower, encumbering the Collateral.

             (d)   Assignment  of  Membership   Interests.   The  Assignment  of
Membership Interests, duly executed by Operating Partnership.

             (e)  Collateral   Assignment  of  Mortgage  Loan   Documents.   The
Collateral Assignment of Mortgage Loan Documents, duly executed by Borrower.

             (f) Guarantee. The Guarantee, duly executed by each Guarantor.

             (g) Financing  Statements.  The UCC-1 financing statements required
to perfect the Bank's first lien interest in the  Collateral as evidenced by the
Collateral Security Documents.

             (h) Original Documents.  The original Mortgage Notes, together with
an Allonge  executed  by  Borrower  to the order of the Bank,  and the  original
Mortgage Loan Documents.

             (i) Other Documents.  Such other  collateral  documents as Bank may
from time to time reasonably  require to further  evidence or perfect the Bank's
security  interests  in the  Collateral  or the  grant  to the Bank of a lien or
security interest in subsequently acquired Collateral.

                                       8
<PAGE>

         3.3 Review  Items.  The Bank  shall  have  received  and  approved  the
following:

             (a) Financial  Statements.  Certified  financial  statements of the
Borrower and Guarantors, as specified in Section 5.1 below.

             (b) Opinions.  Legal  opinions  ("Legal  Opinions") of  independent
counsel  for each Loan Party with  respect  to the Loan  Documents,  in form and
substance  satisfactory  to the Bank opining that (i) that each Borrower is duly
organized,  existing, and in good standing under the laws of the jurisdiction in
which it is  incorporated  and has duly  qualified  to transact  business in all
states in which it transacts business or its property is located,  (ii) that the
transaction  described  in the opinion  and the  execution  and  delivery of the
documentation  evidencing  such  transaction  and the performance of obligations
thereunder  have been duly authorized by all necessary  parties,  (iii) that the
transaction  documents  are legal,  valid and binding in  accordance  with their
terms, subject to customary exceptions, (iv) concerning such other legal matters
as the Bank may require  regarding the specific  transaction  and the absence of
conflicts  with the  governing  documents of the entity or any other  agreement,
instrument or governmental  order or rule to which the entity is subject and the
absence of any material  litigation  against the entity  which would  materially
adversely affect the entity's ability to perform its legal obligations under the
transaction documents, and (v) such other opinions specific to the entity or the
transaction as the Bank may reasonably require.

             (c) Certification of Mortgage Loan Borrower. A certification by the
Mortgage  Loan  Borrower  regarding the  outstanding  principal  balance of each
Mortgage  Note,  the absence of defaults by the holder of the Mortgage Notes and
rights of offset against the holder of the Mortgage Notes,  certain  information
regarding  the  Mortgaged  Properties  and the  income and  expenses  associated
therewith, and other information reasonably required by the Bank to evaluate the
status of the Mortgaged Properties.

             (d)  Environmental  Audits.  A Phase I  environmental  audit of the
Mortgaged   Properties   prepared  by  an  environmental   engineering   company
satisfactory to the Bank and in substance  satisfactory  to the Bank,  regarding
the environmental  conditions affecting the Mortgaged  Properties,  which audits
shall be prepared for the Bank or shall be accompanied  by a reliance  letter in
favor of the Bank.

             (e) Zoning. Evidence of compliance of the Mortgaged Properties with
zoning  restrictions,  which evidence may include a zoning  certificate from the
applicable  Governmental  Entity in form and  substance  acceptable  to the Bank
and/or  a  zoning  opinion  from  independent  counsel  for  Borrower  regarding
compliance of the Mortgaged Properties with zoning laws.

             (f) Appraisal.  A current  appraisal of the Property  ("Appraisal")
prepared  by an  appraiser,  licensed  by the State of  Arizona,  engaged by and
acceptable  to Bank,  which  appraisal  shall  determine the market value of the
Property in its current  as-is  condition  and shall comply with (1) Title XI of
the Federal Financial  Institution Reform,  Recovery and Enforcement Act of 1989
(FIRREA);  (2) the OCC Appraisal  Standards of 12 CFR, part 34; and (3) the Code


                                       9
<PAGE>

of Professional  Ethics and Standards of  Professional  Practice of the American
Institute of Real Estate Appraisers and the Guidelines for Real Estate Appraisal
Policies and Review  Procedures  adopted by the bank supervision  offices of the
Federal Deposit Insurance  Corporation,  the Office of Thrift Supervision (OTS),
Board  of  Governors  of the  Federal  Reserve  System  and  the  Office  of the
Comptroller  of the  Currency as of  December  14, 1987 and shall be in form and
substance satisfactory to the Bank;

             (g) Taxes.  Borrower  shall provide a treasurer's  tax  certificate
disclosing  that no general and special  taxes or  assessments  encumbering  the
Mortgaged  Properties are delinquent ("Tax  Certificate").  All taxes,  fees and
other charges in connection  with the  execution,  delivery and recording of the
Loan Documents  shall have been paid, and all delinquent  taxes,  assessments or
other governmental charges or liens affecting the Mortgaged Properties,  if any,
shall have been paid.

         3.4 Title and Other  Matters.  Title to the Mortgaged  Properties,  the
legal  description  of the  Mortgaged  Properties,  and all  documents and other
matters  relating in any way to the Loan or to the Mortgaged  Properties must be
to the satisfaction of Bank. At Borrower's expense,  Borrower shall furnish Bank
with a 1992 ALTA  Mortgagee's  Policy of Title Insurance (Form 1970 or Form 1992
Revised  10-23-92  with the  exclusion  for  creditors  rights  and  arbitration
requirements  deleted)  (the  "Title  Policy"),  in the face amount of the Loan,
insuring the deed(s) of trust  encumbering  the Mortgaged  Properties as a first
lien on a good and  marketable  fee simple  title to the  Mortgaged  Properties,
together with endorsements as Bank may require, including 110.7 (Variable Rate),
deletion of standard exceptions 1 through 4, containing no exceptions other than
those Bank  approves,  issued in substance and in form by a company or companies
acceptable  to  Bank.   Alternatively,   the  Bank  will  consider   appropriate
endorsements  to any existing Title Policies  covering the Mortgaged  Properties
insuring the present interests of Borrower.

         3.5 Insurance.  Borrower shall maintain or cause Mortgage Loan Borrower
to maintain and shall  deposit or cause to be deposited  with the Bank  original
certificates of insurance  policies  issued by insurance  companies with current
Best's  Key  Ratings  of not less  than  A/V and  written  in form  and  content
acceptable  to  Bank,  with  appropriate  mortgagee  clauses  in  favor of Bank,
providing the following minimum insurance coverages:

             (a) Commercial general public liability  insurance in an amount not
less than  $2,000,000.00  (combined  single limit for bodily injury and property
damage) and an  umbrella  excess  liability  coverage in an amount not less than
$10,000,000.00  shall  be in  shall  be in  effect  with  the  Bank  named as an
additional  insured.  Such liability policy must provide  comprehensive  general
liability  insurance  with coverages for Property and  Operations,  Products and
Completed Operations,  Blanket Contractual Liability, Personal Injury Liability,
Broad Form Property Damage (including completed  operations),  Explosion Hazard,
Collapse  Hazard and Underground  Property Damage Hazard.  Such policies must be
written on an occurrence basis so as to provide blanket  contractual  liability,
broad form  property  damage  coverage,  and coverage for products and completed
operations.  Liability  insurance  under this  paragraph may be provided under a


                                       10
<PAGE>

blanket policy which specifically refers to the Mortgaged Properties.

             (b) Worker's Compensation Insurance covering all persons engaged in
the operation of the Mortgaged Properties.

             (c) If the Mortgaged Properties, or any part thereof, lies within a
"special  flood hazard area" as designated on maps prepared by the Department of
Housing and Urban Development,  a National Flood Insurance  Association standard
flood insurance  policy,  plus insurance from a private  insurance  carrier,  if
necessary,  for the  duration  of the Loan in the  amount of the full  insurable
value of the completed Improvements.

             (d)  Fire  and  extended   coverage   property  damage   insurance,
including, but not limited to all risk insurance, in an amount equal to the full
replacement  value of the  improvements  located  on the  Mortgaged  Properties,
without  coinsurance  or  deducting  for  depreciation,  containing  a waiver of
subrogation  clause and a deductible  amount  acceptable to Bank,  with the Bank
named as an additional insured and as a loss payee;

             (e)  Business  interruption  or rent  loss  insurance  in an amount
satisfactory to Bank;

             (f) Boiler and machinery  insurance when risks covered  thereby are
present and Bank requires such insurance;

             (g)  Such  other  insurance  coverages  and/or  increased  coverage
amounts as may be required by the Bank.

Notwithstanding  the above,  both  Borrower and  Mortgage  Loan  Borrower  shall
maintain  and provide to Bank  original  certificates  of  insurance  evidencing
comprehensive  general public  liability  coverage and umbrella excess liability
coverage as described in 3.5(a)  above.  Each of the  foregoing  policies  shall
contain a clause  requiring  thirty  (30) day  notice  to Bank of  cancellation,
termination or material  modification.  Borrower shall provide proof of premiums
paid and,  throughout  the term of the Loan,  shall provide  evidence to Bank no
later than thirty (30) days prior to expiration of each annual policy of payment
of renewal premiums and continuation of insurance coverage.

         3.6  Survey.  Borrower  shall have  furnished  to Bank,  at  Borrower's
expense,  a  current   improvement  survey  plat  ("Survey")  of  the  Mortgaged
Properties  acceptable to Bank and the title insurance company issuing the Title
Policy  (the  "Title  Company")   indicating,   without  limitation,   that  all
foundations or other  improvements  currently  constructed,  if any, are located
within  the  lot  lines,  without  infringement  on  established   easements  or
rights-of-way and not in violation of any ordinance  including zoning ordinances
which impose lot line setback requirements and parking requirements.  The survey
shall  show the legal  description  of the  Mortgaged  Properties  as it will be
insured  by the Title  Company,  the  courses  and  distances  of the  Mortgaged
Properties lot lines, all appurtenant and servient easements, setbacks, building
lines and width of abutting streets,  distance to nearest  intersecting  streets


                                       11
<PAGE>

affording  ingress  and  egress to and from the  Mortgaged  Properties,  and the
location  and  dimensions  of all  encroachments,  improvements,  above or below
ground  easements and utilities,  and designated  parking  spaces.  The surveyor
shall also  certify  whether or not any portion of the  Improvements  is located
within a Federal Emergency  Management  Agency identified  flood-prone area of a
community  and if located  thereon,  state the map number and whether or not the
Mortgaged  Properties  appears in the "Flood  Hazard  Area." The survey  must be
certified as accurate by a licensed surveyor in the State of Arizona and contain
a certificate  imprinted thereon in the form approved by the American Land Title
Association  stating that the survey is made for the benefit of the Bank and the
Title Company.

         3.7 Corporation,  Limited Liability Company,  or Operating  Partnership
Documents. If any Loan Party is a corporation, a limited liability company, or a
partnership, certified copies of i) resolutions of its board of directors or, if
all managers or all general partners do not sign the Loan Documents, resolutions
of the managers of the limited liability company or partners of the partnership,
as the case may be, authorizing such Loan Party to execute, deliver, and perform
its obligations under the Loan Documents and certifying the names and signatures
of the officer(s),  member(s), manager(s), or partner(s), as the case may be, of
such  Loan  Party  authorized  to  execute  the  Loan  Documents  and,  ii)  the
certificate of incorporation  and bylaws,  limited  liability  company operating
agreement,  or partnership agreement, as the case may be, of such Loan Party and
all amendments thereto, iii) if any Loan Party is a general partnership or joint
venture,  the filed or recorded  fictitious name certificate for such Loan Party
and all amendments thereto, iv) if any Loan Party is a limited partnership,  the
filed or recorded  certificate of limited partnership of such Loan Party and all
amendments  thereto,  and v) a certificate  of good  standing as a  corporation,
limited liability company, or limited partnership,  as the case may be, from the
jurisdiction  of  formation  or  organization  of such Loan  Party,  and if such
jurisdiction is not the State of Colorado,  a certificate of  qualification as a
foreign corporation,  limited liability company, or limited partnership,  as the
case may be, authorized to transact business in the State of Colorado.

         3.8 Loan Costs.  Borrower shall have produced evidence  satisfactory to
Bank of the payment of all fees, assessments and charges incurred under the Loan
and in connection with the  negotiation,  documentation,  analysis or funding of
the Loan, including,  but not limited to, the loan fees agreed herein to be paid
to the Bank; any other charges for appraisals,  surveys,  environmental  audits,
title  insurance and  endorsement  premiums and recording  fees,  and attorneys'
fees,  (including the fees of Gorsuch Kirgis LLP,  (counsel for Bank) (the "Loan
Costs").

         3.9 Original  Mortgage Loan  Documents.  Borrower  shall deliver to the
Bank the  original  Mortgage  Loan  Documents  assigned  and  pledged  under the
Collateral Security Documents.

         3.10 Other Actions.  The Borrower and  Guarantors  shall have performed
such other actions as the Bank may reasonably require.


                                       12
<PAGE>





                                   ARTICLE 4.
                    REPRESENTATIONS, WARRANTIES AND COVENANTS

         In order to induce Bank to make the Loan, each Loan Party,  for itself,
represents, warrants and covenants as follows, which representations, warranties
and  covenants  shall be true and correct as of the  execution  hereof and shall
survive the execution and delivery of the Loan Documents:

         4.1  Organization  of Loan Party;  Authority  to Enter into  Agreement.
Borrower is a limited  liability  company,  duly formed and validly in existence
and in  good  standing  under  the  laws of the  State  of  Delaware.  Operating
Partnership is a limited  partnership,  duly formed and validly in existence and
in good  standing  under the laws of the  State of  Delaware.  Corporation  is a
corporation, duly formed and validly in existence and in good standing under the
laws of  Maryland.  Each Loan Party is duly  qualified  to do business and is in
good standing in each  jurisdiction  where the nature of its business makes such
qualification  necessary  and  where  the  failure  to  so  qualify  permanently
precludes the Loan Party from enforcing its contracts.  Each Loan Party has full
power  and  authority  to  enter  into  this  Agreement,   to  borrow  money  as
contemplated  herein and to  execute  and carry out the  provisions  of the Loan
Documents.  The execution,  delivery and  performance of the Loan Documents have
been duly  authorized by all necessary  action of each Loan Party,  and no other
action of the Loan Party is required for the execution, delivery and performance
of the Loan Documents. The Loan Documents which have been executed and delivered
pursuant to this  Agreement  constitute,  or, if not yet executed or  delivered,
will when so executed and delivered, constitute valid and binding obligations of
the Loan Party,  each enforceable in accordance with its respective  terms. Each
Loan Party holds all certificates of authority,  licenses and permits  necessary
to carry on its business as presently conducted in each jurisdiction in which it
is carrying on such business.

         4.2 No  Violation  of Other  Agreements;  No  Default.  The  execution,
delivery and  performance  by the Loan Party of the Loan  Documents will not (a)
violate  any  provision  of any  Governmental  Regulation  or any  order,  writ,
judgment,  injunction, decree, determination or award of any court, governmental
agency or arbitrator presently in effect having applicability to the Loan Party,
(b) violate or contravene any provision of the constituent documents of the Loan
Party,  or (c) result in a breach of or constitute an event of default under any
indenture, deed of trust, mortgage, loan or credit agreement, note or, except as
specifically  identified to the Bank in writing,  any other agreement,  lease or
instrument  to  which  the  Loan  Party  is a party or by which it or any of its
properties  may be bound  or  result  in the  creation  of any lien or  security
interest  thereunder.  The Loan Party is not in default under or in violation of
any such Governmental Requirement,  order, writ, judgment,  injunction,  decree,
determination or award or any such indenture,  loan or credit agreement or other
agreement,  lease or  instrument in any case in which the  consequences  of such
default  or  violation  could have a material  adverse  effect on the  business,
operations, properties, assets or condition (financial or otherwise) of the Loan
Party.

                                       13
<PAGE>

         4.3 Economic  Benefit.  The  execution and delivery by Bank of the Loan
Agreement  and the  extension of credit by the Bank  thereunder  constitutes  an
economic  benefit to each Loan Party at least equal to the amount of each of its
obligations  hereunder and each Loan Party has received fair equivalent value by
the extension of the credit facility described in this Agreement and the funding
of the Loan in  exchange  for the Liens  granted  by the Loan  Party to the Bank
under the Collateral Security Documents.

         4.4  Government  Consents.  No  order,  consent,   approval,   license,
authorization  or validation of, or filing,  recording or registration  with, or
exemption by, any Governmental  Entity is required on the part of any Loan Party
to authorize,  or is required in  connection  with the  execution,  delivery and
performance of, or the legality,  validity, binding effect or enforceability of,
the Loan  Documents,  except for any necessary  filing or recordation of or with
respect to any of the Collateral Security Documents.

         4.5  Solvency.  The fair value of each Loan  Party's  assets is greater
than its debts,  and the fair value of each Loan Party's assets will continue to
be  greater  than its debts  after  the  transactions  contemplated  in the Loan
Documents.

         4.6 Good Faith;  Bankruptcy.  This Loan  Agreement  is executed in good
faith by each Loan  Party  and is not  given or  intended  to  hinder,  delay or
defraud any creditor or to contravene any of the  bankruptcy  laws of the United
States (11 U.S.C. Section 101, et seq.), or any other applicable laws. As of the
date of the execution of this Loan Agreement,  no Loan Party is the subject of a
pending  bankruptcy  case. No Loan Party is aware of any  threatened  bankruptcy
case, nor is any Loan Party presently intending to file such a case.

         4.7 Financial Statements. Any loan applications,  financial statements,
supporting schedules,  and financial reports heretofore delivered to the Bank in
connection  with the Loan  Documents by or on behalf of each Loan Party are true
and correct in all  material  respects,  and,  as to each Loan Party,  have been
prepared in accordance with GAAP, consistently applied, and fairly represent the
respective  financial conditions of the subjects thereof as of the dates thereof
and for the periods  covered  thereby,  and no Material  Adverse  Occurrence has
occurred in the financial  conditions  presented  therein  since the  respective
dates thereof.  Each Loan Party agrees to promptly notify Bank in the event that
any such  documentation  or information is later discovered by the Loan Party to
be materially inaccurate.

         4.8 No Litigation.  There are no actions, suits or proceedings pending,
or to the knowledge of the Loan Party  threatened  against or affecting the Loan
Party,  or any of the property or assets of the Loan Party,  in any court at law
or in equity,  or before or by any  governmental  or municipal  authority  which
might  materially  adversely affect the ability of the Loan Party to perform its
respective obligations hereunder or under any of the Loan Documents to which the
Loan Party is a party.

         4.9 Marketable  Title. Each Loan Party has good and marketable title to
all of its assets  which  secure  repayment  of the Note,  free and clear of all
Liens securing or evidencing a monetary  obligation or containing  provisions by


                                       14
<PAGE>

which title could be divested by an event of default or the passage of time.

         4.10 Compliance  With Documents.  As of the date hereof and for so long
as the Loan  Documents  remain in effect,  each Loan Party is and will remain in
full  compliance  with all of the terms and conditions of this Agreement and the
Loan Documents, and no Default has or shall have occurred or shall have occurred
and be  continuing,  which,  with the lapse of time or the giving of notice,  or
both, would constitute an Event of Default under the foregoing.

         4.11  Mortgage Loan  Document  Representations.  Borrower and Guarantor
hereby represent the following with respect to the Mortgage Loan Documents:

             (a) As of  December  28,  1998,  the  total  outstanding  principal
balance of Note # 1 (defined in Exhibit A) is  $5,007,972.82,  including accrued
but  unpaid  interest  at the Pay  Rate  (defined  in Note #1) and  accrued  but
capitalized  interest in the amount of the difference  between  interest paid at
the Pay Rate of nine percent (9%) per annum and interest accrued but capitalized
at the note  rate of  fifteen  percent  (15%)  per  annum  as more  particularly
described in Note #1;

             (b) As of  December  28,  1998,  the  total  outstanding  principal
balance of Note # 2 (defined in Exhibit A) is  $5,440,421.68,  including accrued
but unpaid  interest at the rate of ten percent (10%) per annum  pursuant to the
Assumption Agreement and Note Modification, dated July 30, 1997.

             (c) As of  December  28,  1998,  the  total  outstanding  principal
balance of Note #3 (defined in Exhibit A) is $262,432.40,  including accrued but
unpaid interest at the rate of fifteen percent (15%) per annum.

             (d) As of the date hereof, (a) the provisions of the Mortgage Notes
and the Mortgage  Loan  Documents are in full force and effect and have not been
amended or changed in any manner, (b) there are no defaults or events of default
now  existing  under  the  terms  of the  Mortgage  Notes or any  Mortgage  Loan
Documents,  and (c) Mortgage  Loan  Borrower has no defenses,  claims or offsets
against full  enforcement  of the Mortgage  Notes and  Mortgage  Loan  Documents
according to their terms.

             (e) There are no unwritten or oral  agreements  with respect to the
Mortgage Loan Documents,  except the oral waiver by Operating Partnership or its
agent of Mortgage Loan Borrower's  obligations under the Loan, Security and Lock
Box  Agreement,  dated July 30, 1997,  as amended by Amended and Restated  Loan,
Security and Lockbox  Agreement  dated December 1, 1998,  described on Exhibit A
regarding  payment of rents into a lockbox account for the benefit of the holder
of the Mortgage Notes.

         4.12 Responsible Parties.  Each Loan Party acknowledges and agrees that
the acts of the Authorized  Officer are the acts of each Loan Party and that the
representations,  warranties,  covenants and agreements of each Borrower in this
Agreement and the Loan  Documents  shall be deemed to be those of the other Loan
Parties.

                                       15
<PAGE>

         4.13 Use of  Proceeds.  The  proceeds  of the Loan  will be used by the
Borrower solely for the purposes permitted under this Agreement. The proceeds of
the Loan shall not be used to make loans to, or investments  in, or purchases of
any corporation, partnership, joint venture, or third party.

         4.14 Margin Stock. No part of the proceeds of the Loan shall be used at
any time by the Borrower to purchase or carry  margin stock  (within the meaning
of  Regulation U  promulgated  by the Board of Governors of the Federal  Reserve
System) or to extend  credit to others for the purpose of purchasing or carrying
any margin  stock.  The  Borrower is not engaged  principally,  or as one of its
important  activities,  in the business of  extending  credit for the purpose of
purchasing  or carrying  any such margin  stock.  No part of the proceeds of the
Loan hereunder will be used by the Borrower for any purpose which  violates,  or
which  is  inconsistent  with,  any  regulations  promulgated  by the  Board  of
Governors of the Federal Reserve System.

         4.15 Taxes. Each Loan Party has filed all federal,  state and local tax
returns  required  to be filed and has paid or made  provision  (as  required by
GAAP) for the payment of all taxes due and payable  pursuant to such returns and
pursuant to any assessments made against it or any of its property and all other
taxes,  fees and  other  charges  imposed  on it or any of its  property  by any
Governmental Entity (other than taxes, fees or charges the applicability, amount
or validity of which is currently  being  contested in good faith by appropriate
proceedings and with respect to which reserves in accordance with GAAP have been
provided on the books of each Loan  Party).  No tax liens have been filed and no
material  claims are being  asserted  with  respect to any such  taxes,  fees or
charges.  The charges,  accruals and reserves on the books of each Loan Party in
respect of taxes and other  governmental  charges  are  adequate,  and each Loan
Party  knows of no  proposed  material  tax  assessment  against it or any basis
therefor.

         4.16 Trademarks,  Patents.  Each Borrower possesses or has the right to
use all of the patents,  trademarks,  trade names, service marks and copyrights,
and applications therefor, and all technology,  know-how, processes, methods and
designs  used in or necessary  for the conduct of its  business,  without  known
conflict with the rights of others.

         4.17 Accuracy of  Information.  All factual  information  heretofore or
herewith  furnished  by or on behalf of each Loan Party to the Bank for purposes
of or in connection with this Agreement or any transaction  contemplated  hereby
is, and all other such factual  information  hereafter furnished by or on behalf
of each Loan  Party to the Bank will be,  true and  accurate  in every  material
respect on the date as of which such  information  is dated or certified  and no
such  information  contains any  misstatement of fact or omits to state any fact
necessary to make the statements contained therein not misleading.

         4.18   Representations   and  Warranties  Upon  Delivery  of  Financial
Statements,  Documents and Other  Information.  Each delivery by a Loan Party to
Bank of financial statements,  other documents, or information after the date of


                                       16
<PAGE>

this  Agreement  shall be a  representation  and  warranty  that such  financial
statements,  other  documents,  or  information  is correct and  complete in all
material  respects,  that there are no omissions  therefrom  that result in such
financial  statements,   other  documents,   or  information  being  incomplete,
incorrect,  or  misleading in any material  respect as of the date thereof,  and
that such financial  statements  accurately present the financial  condition and
results of operations of the Loan Party in all material respects as at the dates
thereof and for the periods covered thereby.

         4.19 Single Purpose Entity. Borrower is a single purpose entity and has
no ownership interest, directly or indirectly, in any other Person.

         4.20 Survival of Representations.  All representations,  warranties and
covenants contained in this Article 4 shall survive the delivery of the Note and
the Loan  Documents,  and the  making  of the  Loan  evidenced  thereby  and any
investigation  at any time made by or on behalf of the Bank  shall not  diminish
its rights to rely on all of such representations and warranties.

         4.21 Year 2000  Compliance.  The Borrower has reviewed and assessed its
business  operations and computer  systems and applications to address the "year
2000 problem"  (that is, that computer  applications  and equipment  used by the
Borrower,  directly  or  indirectly  through  third  parties,  may be  unable to
properly perform  date-sensitive  functions before,  during and after January 1,
2000).  The  Borrower  reasonably  believes  that the year 2000 problem will not
result  in a  material  adverse  change  in the  Borrower's  business  condition
(financial  or  otherwise),  operations,  properties  or prospects or ability to
repay any indebtedness due to Bank.

         The Borrower agrees that this  representation  will be true and correct
on each date the  Borrower  requests a loan or Advance or  delivers  information
under any credit agreement between Bank and Borrower.

         In  addition to the Events of Default in any of  Borrower's  agreements
with Bank, it will be an Event of Default  under each such  agreement if (a) any
representation in this Section 4.21 is false or misleading when made, or becomes
false or misleading  at any time  thereafter;  (b) Borrower  fails to perform or
comply with any term,  condition or obligation set forth herein; or (c) there is
any material  adverse  change in  Borrower's  business  condition  (financial or
otherwise),  operations,  prospects or ability to repay Bank which relates to or
results from the year 2000 problem.  The Borrower agrees to promptly  deliver to
Bank such information  relating to this  representation as Bank may request from
time to time.

                                   ARTICLE 5.
                                GENERAL COVENANTS

         Each Loan Party agrees with the Bank that, so long as the Loan shall be
outstanding,  unless the Bank shall otherwise consent in writing, each Guarantor
covenants and agrees as follows:

                                       17
<PAGE>

         5.1  Financial  Information.  The Loan Parties will furnish to the Bank
copies of such of its financial  statements,  reports and  information as may be
requested by the Bank,  including,  without limitation,  the following financial
statements,  reports  and  information,  each of which  shall be  prepared  on a
consolidated and  consolidating  basis for which no additional  request shall be
required:

             (a) As soon as available, and in any event within 120 calendar days
after  the end of each  fiscal  year of each  Guarantor,  a copy of its  audited
annual financial reports,  and the 10K filing of Corporation with the Securities
and  Exchange  Commission;  

             (b) As soon as available,  and in any event within  forty-five (45)
calendar days after the end of each fiscal quarter of each Guarantor,  a copy of
its unaudited  financial  statement and the  Corporation's 10Q report filed with
the Securities and Exchange Commission;

             (c)  Within  ten  (10)  days  after  filing,  a copy of any  filing
available to the public made by  Corporation  with the  Securities  and Exchange
Commission.

             (d) As soon as available,  and in any event within  forty-five (45)
days after the end of each fiscal quarter, a compliance certificate ("Compliance
Certificate")  signed by the Authorized  Officer.  Each  Compliance  Certificate
shall be in the form and  substance  satisfactory  to the  Bank,  shall  contain
detailed  calculations of the financial  covenants referred to in Article 6, and
shall contain statements by the Authorized Officer to the effect that, except as
explained in reasonable detail in such Compliance Certificate,  (i) the attached
financial statements are complete and correct in all material respects (subject,
in the case of financial  statements other than annual, to normal year-end audit
adjustments)  and have  been  prepared  in  accordance  with  GAAP  and  applied
consistently  throughout  the periods  covered  thereby  and with prior  periods
(except as disclosed therein), (ii) all of the representations and warranties of
the Loan Parties  contained in this  Agreement and other Loan Documents are true
and  correct  as of the date of such  certification  is given as if made on such
date,  and (iii)  there is no Default  or Event of  Default.  If any  Compliance
Certificate delivered to the Bank discloses that a representation or warranty is
not true and  correct,  or that  there is a Default  or Event of  Default,  such
Compliance Certificate shall state what action Borrower has taken or proposes to
take with respect thereto.

         5.2  Accounting  System.  Each  Borrower  shall  maintain  a system  of
accounting established and administered in accordance with GAAP.

         5.3 Security  Interests.  Borrower shall not create,  incur,  assume or
allow to exist any Liens  upon all or any part of the  Collateral,  now owned or
hereafter  acquired,  except  the  Liens  in  favor  of the  Bank  securing  the
Obligations.

         5.4 Notices.  Each Loan Party,  each for itself or himself,  as soon as
practicable, shall give notice to the Bank of:

                                       18
<PAGE>

             (a) The  commencement  of any  uninsured  litigation  in  excess of
$1,000,000.00  relating  to any  Loan  Party  or  relating  to the  transactions
contemplated by this Agreement;

             (b) The  commencement  of any material  arbitration or governmental
investigation  or proceeding not  previously  disclosed by the Loan Party to the
Bank in  writing  which has been  instituted  or, to the  knowledge  of the Loan
Party,  threatened  against any Loan Party or to which its  properties or assets
are subject which, if determined  adversely to the Loan Party would constitute a
Material Adverse Occurrence;

             (c)  Any  adverse  development  which  occurs  in  any  litigation,
arbitration or governmental  investigation or proceeding previously disclosed by
any Loan Party to the Bank  which,  if  determined  adversely  to any Loan Party
would constitute a Material Adverse Occurrence;

             (d)  Any  Event  of  Default  under  this  Agreement  or  the  Loan
Documents.

         5.5 Books and Records,  Periodic Audits. Each Borrower shall keep books
and  records  reflecting  all  of  its  business  affairs  and  transactions  in
accordance with GAAP and permit the Bank, and its  representatives and agents at
reasonable  times and intervals and upon reasonable  notice to the Borrower,  to
visit all of its offices,  discuss its  financial  matters with  officers of the
Borrower and its  Independent  Public  Accountants  (and by this  provision  the
Borrower  authorizes its Independent  Public  Accountants to participate in such
discussions) and examine any of its books and other corporate records.

         5.6  Corporate  Existence.  Each  Borrower  shall  maintain  its  legal
existence in good standing under the laws of its  jurisdiction of  incorporation
and its qualification to transact business in each jurisdiction where failure to
qualify would permanently preclude the Loan Party from enforcing its rights with
respect to any  material  asset or would  expose the Loan Party to any  material
liability.

         5.7  Inconsistent  Agreements.  No Loan  Party  shall  enter  into  any
agreement  containing  any provision  which would be violated or breached by the
Loan Party in the performance of its obligations under any Loan Document.

         5.8 Compliance  with Laws.  Each Loan Party shall carry on its business
activities in substantial  compliance with all Governmental  Regulations and all
applicable  rules,  regulations and orders of all  Governmental  Entities having
power to regulate or supervise its business activities.

         5.9 Conduct of  Business.  Each Loan Party shall  maintain and keep its
assets,  property and equipment in good repair,  working order and condition and
from time to time make or cause to be made all needed renewals, replacements and
repairs.

         5.10  Maintain  Business.  Each Loan  Party  shall  continue  to engage
primarily in the business being conducted on the date of this Agreement.

                                       19
<PAGE>

         5.11  Payment of Taxes and  Claims.  Each Loan Party shall file all tax
returns  and reports  which are  required by law to be filed by it and shall pay
before they become  delinquent all taxes,  assessments and governmental  charges
and levies imposed upon it or its property and all claims or demands of any kind
(including  but  not  limited  to  those  of  suppliers,   mechanics,  carriers,
warehouses,  landlords and other like Persons) which, if unpaid, might result in
the creation of a Lien upon its property; provided that the foregoing items need
not  be  paid  if  they  are  being  contested  in  good  faith  by  appropriate
proceedings,  and as long as each  Loan  Party's  title to its  property  is not
materially  adversely affected,  its use of such property in the ordinary course
of its business is not  materially  interfered  with and adequate  reserves with
respect thereto have been set aside on its books in accordance with GAAP.

         5.12 ERISA. Each Loan Party shall maintain each Plan in compliance with
all  applicable  requirements  of ERISA  and of the  Code and with all  material
applicable  rulings and regulations  issued under the provisions of ERISA and of
the Code and will not, and will not permit any of the ERISA  Affiliates  to, (a)
engage in any  transaction in connection with which the Loan Party or any of the
ERISA Affiliates would be subject to either a civil penalty assessed pursuant to
Section  502(i) of ERISA or a tax imposed by Section 4975 of the Code, in either
case in an amount exceeding  $50,000,  (b) fail to make full payment when due of
all amounts which, under the provisions of any Plan, the Loan Party or any ERISA
Affiliate is required to pay as  contributions  thereto,  or permit to exist any
accumulated  funding deficiency (as such term is defined in Section 302 of ERISA
and Section 412 of the Code), whether or not waived, with respect to any Plan in
an aggregate amount exceeding  $25,000.00 or (c) fail to make any payments in an
aggregate amount exceeding  $25,000.00 to any  Multiemployer  Plan that the Loan
Party or any of the ERISA Affiliates may be required to make under any agreement
relating to such Multiemployer Plan or any law pertaining thereto.

         5.13 Prohibition of Transfers in Violation of ERISA. In addition to the
prohibitions  set  forth  in  this  Agreement,  and not in  limitation  thereof,
Borrower shall not assign,  sell,  pledge,  encumber,  transfer,  hypothecate or
otherwise  dispose  of its  interest  or  rights  in  this  Agreement  or in any
Collateral,  or  attempt  to do  any  of  the  foregoing  or  suffer  any of the
foregoing,  nor shall any party owning a direct or indirect interest in Borrower
assign, sell, pledge,  encumber,  transfer,  hypothecate or otherwise dispose of
any of its rights or interest  (direct or indirect)  in Borrower,  attempt to do
any of the foregoing or suffer any of the foregoing,  if such action would cause
the Loan, or the exercise of any of the Bank's  rights in connection  therewith,
to constitute a prohibited  transaction under ERISA or the Code (unless Borrower
furnishes to the Bank a legal opinion  reasonably  satisfactory to the Bank that
the  transaction is exempt from the prohibited  transaction  provisions of ERISA
and the Code) or  otherwise  result in the Bank being deemed in violation of any
applicable  provision of ERISA.  Borrower  agrees to indemnify and hold the Bank
free and  harmless  from and  against all losses,  costs  (including  reasonable
attorneys' fees and expenses),  taxes, damages (including consequential damages)
and  expenses  the Bank may suffer by reason of the  investigation,  defense and
settlement of claims and in obtaining any prohibited transaction exemption under
ERISA  necessary  or  desirable  in the Bank's  sole  judgment or by reason of a
breach of the foregoing prohibitions.

                                       20
<PAGE>

         5.14  Plans.  The Loan  Parties  shall not permit any event to occur or
condition  to  exist  which  would  permit  any  Plan  to  terminate  under  any
circumstances  which would cause the Lien  provided for in Section 4068 of ERISA
to  attach to any  assets of the Loan  Parties;  and the Loan  Parties  will not
permit the  underfunded  amount of Plan  benefits  guaranteed  under Title IV of
ERISA to exceed $25,000.00 with respect to any Plan.

         5.15 Loan Proceeds. No Loan Party shall use any part of the proceeds of
the  Loan or any  Advance  directly  or  indirectly,  and  whether  immediately,
incidentally or ultimately, (a) to purchase or carry margin stock (as defined in
Regulation  U of the  Board) or to extend  credit to others  for the  purpose of
purchasing  or  carrying  margin  stock  or to  refund  Indebtedness  originally
incurred for such purpose,  or (b) for any purpose which entails a violation of,
or which is  inconsistent  with,  the provisions of Regulations G, U or X of the
Board.

         5.16  Consolidation,  Merger,  Sale or Disposal of Assets. A Loan Party
shall not without the prior written approval from the Bank:

             (a) acquire, consolidate or merge into or with any other entity; or

             (b) sell,  (other than sales of inventory in the ordinary course of
business) transfer, lease, or otherwise dispose of all, or substantially all, of
its assets during the term of this Agreement.

         5.17 Indebtedness.  Borrower shall not create,  incur, assume, or allow
to exist any Indebtedness of any kind or description, except the following:

             (a) Indebtedness to trade creditors incurred in the ordinary course
of business,  to the extent that it is not overdue past the original due date by
more than ninety (90) days.

             (b) The Obligations.

         5.18 Sales,  Mergers, and other Fundamental  Changes.  Except as may be
permitted by the Bank in its sole and absolute discretion, Operating Partnership
and Corporation shall not cause, suffer or permit, voluntarily or involuntarily,
Borrower or  Operating  Partnership  to enter into or offer or agree to: (a) any
change  in the  legal  or  beneficial  ownership  of  Operating  Partnership  or
Borrower;  (b) any sale,  lease,  sublease,  assignment,  transfer,  conveyance,
exchange,  spin off or other  disposition  of,  individually  or in a series  of
related  transactions,  assets or properties of Borrower;  (c) any sale,  lease,
sublease,  assignment,   transfer,  conveyance,  exchange,  spin  off  or  other
disposition of any asset,  including,  without  limitation,  any contract right,
general  intangible  or  chose in  action,  which is  material  to the  business
operations of Borrower; (d) any purchase or other acquisition by Borrower of all
or substantially all of the business,  property or assets of, or equity interest
in, any  Person or (e) a Change of  Control.  For  purposes  of this  Agreement,
"change in the legal or beneficial ownership" shall include any transfer,  sale,
assignment,  conveyance,  exchange,  transfer  in  connection  with a pledge  or
hypothecation  or the  foreclosure  of a pledge or  hypothecation,  transfer  in
connection with a grant of rights or warrants or options or proxies with respect


                                       21
<PAGE>

to such ownership interests, merger, consolidation, reorganization, dissolution,
liquidation  or winding up of such  entity,  creation of  additional  classes of
stock or equity  interests,  change in the  rights  associated  with  classes of
preferred  stock to permit  conversion  to  common  or voting  stock or to grant
voting  rights,  or any other act that  would  have the  effect of  altering  or
diminishing  the legal or  beneficial  ownership  or any  rights or duties  with
respect thereto.  Notwithstanding the foregoing,  Operating Partnership shall be
entitled to changes in its legal or beneficial  ownership  provided that no such
changes  shall  impair  or  diminish  the  voting  and  managerial   control  by
Corporation of Operating Partnership.

         5.19 Returned  Payments.  Each Loan Party agrees that, in the event any
payment made by or on behalf of any Loan Party  respecting any  Obligations,  or
any portion  any such  payment,  shall at any time be returned by the  recipient
thereof for any reason,  including  pursuant to any order (whether or not final)
by a court  of  competent  jurisdiction,  any  provision  of the  United  States
Bankruptcy Code as now existing or hereafter  amended,  or any other  applicable
federal or state law or  because of acts or  omissions  of any Loan  Party,  the
Obligations  shall not be deemed to have  been  satisfied  to the  extent of the
returned  payment,  and the obligations of each Loan Party shall be deemed to be
reinstated automatically and to continue in full force and effect.

         5.20 Modification of Mortgage Loan Documents.  Borrower shall not enter
into any  agreement,  written or verbal,  purporting  to modify,  amend,  waive,
defer,  or release (in whole or in part) any  obligations  of the Mortgage  Loan
Borrower under the Mortgage Loan Documents or any collateral for any obligations
under  the  Mortgage  Loan  Documents  or any  provision  of the  Mortgage  Loan
Documents  without the prior written  consent of the Bank,  which consent may be
withheld in the Bank's sole and absolute discretion.

         5.21  Lock-Box  Account.  Pursuant  to a Loan,  Security  and  Lock Box
Agreement,  dated  July 30,  1997,  by and  among  Mortgage  Loan  Borrower  and
Operating Partnership ("Original Lock Box Agreement"), Mortgage Loan Borrower is
obligated to make or cause  certain  payments to be made into an account for the
benefit  of  Operating  Partnership.  The Loan  Parties  and the  Mortgage  Loan
Borrower  have  represented  to the Bank that,  by oral  waiver,  Mortgage  Loan
Borrower  is not  currently  obligated  to  comply  with the  provisions  of the
Original Lock Box Agreement  and,  instead,  Mortgage Loan Borrower is currently
making payments due under the Mortgage Loan Documents directly to Borrower.  The
Original  Lock Box  Agreement  has been  amended by Amended and  Restated  Loan,
Security and Lockbox Agreement dated December 1, 1998 by and among Mortgage Loan
Borrower,  Borrower  and Thomas  Rhodes,  as  servicer  (the  "Amended  Lock Box
Agreement").  Pursuant to the Amended Lock Box Agreement, Mortgage Loan Borrower


                                       22
<PAGE>

is  obligated to make  payments of gross income to the Servicer  (defined in the
Amended Lock Box Agreement) for  distribution in the manner  described  therein.
The Loan  Parties  agree that the  rights,  benefits  and  remedies  of the Loan
Parties  are  being  assigned  to Bank  under the Loan  Documents,  and upon the
occurrence of an Event of Default,  Bank shall be entitled at its sole option to
require the Mortgage Loan Borrower to comply with the provisions of the Original
Lock Box  Agreement or,  alternately,  to require  substitution  of the Servicer
under the Amended Lock Box  Agreement and to require that Mortgage Loan Borrower
continue to comply with the provisions of the Amended Lock Box Agreement.

         5.22 Further Assurances. Each Loan Party will at any time and from time
to time upon request of the Bank take or cause to be taken any action,  execute,
acknowledge,  deliver  or  record  any  further  documents,  opinions  or  other
instruments or obtain such additional  insurance as Bank in its discretion deems
necessary or appropriate to carry out the purposes of this Agreement.

         5.23  Mergers;  Acquisitions.  Neither  Guarantor  shall merge with any
other  entity or dispose of any of its  current  subsidiaries  without the prior
written consent of the Bank.

         5.24 Operating  Partnership Debt. Operating Partnership shall not incur
or assume any debts or other liabilities or obligations, other than the Loan and
other credit agreements with the Bank, non-recourse first mortgage loans on real
property owned by Operating  Partnership,  or  indebtedness  to trade  creditors
incurred  in the  ordinary  course of  business,  to the  extent  that it is not
overdue past the original due date by more than ninety (90) days.

                                   ARTICLE 6.
                               FINANCIAL COVENANTS

         6.1 Special  Definitions.  In this Article,  the following  terms shall
have the following meanings as to Operating Partnership:

             (a) "Capital  Expenditure"  shall mean an expenditure  for an asset
that must be depreciated or amortized under GAAP, for goodwill, or for any asset
that under GAAP must be treated as a capital  asset,  including  payments  under
Capital Leases.

             (b) "Capital Lease" shall mean any lease that has been or should be
capitalized under GAAP.

             (c)  "Current  Assets"  shall have the  meaning  given that term in
accordance with GAAP.

             (d) "Current Liabilities" shall have the meaning given that term in
accordance with GAAP,  excluding,  however, any outstanding  principal under the
Loan or under any loan or credit  facility to any Loan Party  existing as of the
date of this Loan Agreement.

             (e)  "Current  Ratio"  shall  mean the ratio of  Current  Assets to
Current Liabilities.

             (f) "Debt  Service  Coverage  Ratio" shall mean,  as of any date of
determination, the quotient of (i) actual Net Operating Income for the Mortgaged
Properties  for a period of twelve (12)  calendar  months  prior to such date of
determination, divided by (ii) the amount of all principal and interest payments
required  to be made  during  such  period in  respect  of a loan that (x) has a


                                       23
<PAGE>

principal balance that is (1) equal to the outstanding  principal balance of the
Loan as of such date of  determination,  and (2) fully  payable in equal monthly
installments  over an amortization  period of twenty (20) years  commencing upon
the date of  determination,  and (y) bears  interest  at an annual rate of eight
percent (8%).

             (g) "EBITDA" means, for any period of calculation,  an amount equal
to the sum of (i) Net Income, (ii) federal,  state and local income tax expense,
(iii) Interest Expense,  (iv) losses on the sale or other disposition of assets,
(v) depreciation and  amortization,  and (vi)  extraordinary  losses,  minus (a)
gains on the sale or other disposition of assets,  and (b) extraordinary  gains,
each calculated for such period.

             (h)  "Indebtedness"  shall mean, as to any Person at any particular
date, any contractual  obligation  enforceable  against such Person (i) to repay
borrowed money; (ii) to pay the deferred purchase price of property or services;
(iii) to make  payments  or  reimbursements  with  respect  to letters of credit
whether or not there have been  drawings  thereunder;  (v) with respect to which
there is any security interest in any property of such Person;  (vi) to make any
payment or contribution to a  Multi-Employer  Plan; (vii) that is evidenced by a
note, bond,  debenture or similar  instrument;  and (viii) under any conditional
sale agreement or title retention agreement.

             (i) "Indirect  Obligation"  shall mean,  as to any Person,  (a) any
guaranty by such Person of any  obligation of another  Person;  (b) any security
interest in any property of such Person that secures any  obligation  of another
person;  (c) any  enforceable  contractual  requirement  that  such  person  (i)
purchase an  obligation  of another  Person or any property that is security for
such  obligation;  (ii) advance or  contribute  funds to another  Person for the
payment  of an  obligation  of such  other  Person or to  maintain  the  working
capital, net worth or solvency of such other Person as required in any documents
evidencing  an  obligation  of  such  other  Person;  (iii)  purchase  property,
securities  or services  from  another  person for the  purpose of assuring  the
beneficiary  of any  obligation  of such other Person that such other Person has
the ability to timely pay or discharge  such  obligation;  (iv) grant a security
interest  in any  property of such  Person to secure any  obligation  of another
Person;  or (v)  otherwise  assure  or  hold  harmless  the  beneficiary  of any
obligation of another Person against loss in respect thereof;  and (d) any other
contractual  requirement  enforceable  against  such  person  that  has the same
substantive effect as any of the foregoing.  The term "Indirect Obligation" does
not, however,  include the endorsement by a Person of instruments for deposit or
collection  in the  ordinary  course of business or the  liability  of a general
partner of a partnership for obligations of such partnership.  The amount of any
Indirect Obligation of a Person shall be deemed to be the stated or determinable
amount of the  obligation in respect to which such  Indirect  Obligation is made
or, if not stated or determinable,  the maximum reasonable anticipated liability
in respect thereof as determined by such Person in good faith.

             (j) "Intangible Assets" means: (a) patents, copyrights, trademarks,
tradenames,   franchise,   license  agreements,   goodwill,  and  other  similar
intangibles; (b) unamortized debt discount and expenses; and (c) fixed assets to
the  extent  of  any  write-up  in  the  book  value  thereof  resulting  from a


                                       24
<PAGE>

revaluation effective after the date of this Loan Agreement.

             (k) "Interest  Expense" means,  for any period of calculation,  all
interest,  whether paid in cash or accrued as a liability,  without duplication,
on Indebtedness or Indirect Obligations of any Person during such period.

             (l)  "Liabilities"  shall  have  the  meaning  given  that  term in
accordance with GAAP.

             (m)  "Liquidity"  shall mean  available  unrestricted  cash or cash
equivalents,  but not including any  receivables of United or a Subsidiary  from
any other Subsidiary.

             (n) "Mandatory  Debt  Retirement  and Interest"  shall mean, at any
date of  determination,  the sum of all  mandatory  payments  of  principal  and
interest  (including  payments  due in  connection  with any Capital  Lease) due
during the period of twelve (12) months from the date of determination.

             (o)  "Net  Income"  shall  have  the  meaning  given  that  term in
accordance with GAAP.

             (p)  "Net  Operating   Income"  shall  mean,  as  of  any  date  of
determination,  the aggregate  actual  rental  income  received by Mortgage Loan
Borrower  during the prior  twelve  (12)  calendar  months  from leases or other
occupancy  agreements  regarding  the  Mortgaged  Properties,  less  the  actual
operating  expenses of the Mortgaged  Properties  paid or to be paid by Mortgage
Loan  Borrower  for  such  period   (including  annual  real  estate  taxes  and
assessments,  annual  insurance  premiums),  provided that Net Operating  Income
shall be determined without deduction for depreciation,  amortization,  Mortgage
Loan  Borrower's  income and  franchise  taxes,  Mortgage Loan  Borrower's  debt
service payments under the Mortgage Loans,  capital expenditures and other costs
and expenses which would not be expenses  deductible  from net operating  income
under GAAP.

             (q) "Tangible Net Worth" means as of any date,  total assets of the
Person as determined in accordance  with GAAP,  minus the sum of (i) Liabilities
and (ii) Intangible Assets.

         6.2  Guarantors'  Financial  Covenants.  As of the Conversion  Date and
until  the Loan and all  indebtedness  hereunder  has been  paid in full and all
Obligations hereunder have been fully discharged,  each Loan Party covenants and
agrees as follows:

             (a) Minimum Tangible Net Worth. The consolidated Tangible Net Worth
of Operating Partnership shall not fall below $70,000,000.00, at any time.

             (b) Ratio of Current  Assets to Current  Liabilities.  The ratio of
Current Assets to Current  Liabilities of Operating  Partnership  shall not fall
below 2.0 to 1, at any time.

                                       25
<PAGE>

             (c)  Cash  Flow   Coverage.   The  ratio  of  EBITDA  of  Operating
Partnership  to Mandatory  Debt  Retirement  and Interest  Payments of Operating
Partnership determined over the prior four (4) quarters shall not fall below 2.0
to 1, at any time.

             (d) Debt Service  Coverage Ratio.  The Debt Service  Coverage Ratio
for the Mortgaged Properties shall not fall below 1.25 at any time.

         6.3 Compliance Certificate. Within forty-five (45) days after the close
of each  calendar  quarter the  Authorized  Officer shall execute and deliver to
Bank a Compliance  Certificate,  in the form and substance  satisfactory  to the
Bank,  confirming and certifying  its continuing  compliance  with the financial
covenants set forth in this Section, as further described in Section 6.1 above.

ARTICLE 7.
                              DEFAULT AND REMEDIES

         7.1 Event of Default.  The  occurrence of any of the  following  events
shall constitute an Event of Default hereunder:

             (a) Monetary. The Borrower shall default in the payment when due of
any  Obligations  owing to Bank under the terms of the Note and such  failure to
make payment shall continue for a period of five (5) days or longer.

             (b)  Covenant.  A Default  shall occur in the due  performance  and
observance of any of the covenants and  conditions of this Agreement or the Loan
Documents, other than a monetary obligation, or an Event of Default specifically
set forth in this  Section,  which  breach  is not cured to Bank's  satisfaction
within the applicable cure period for breach of such covenant or condition, and,
if no specific  cure period is  provided,  within  thirty (30) days of notice of
such Default being sent by the Bank to Borrower;  provided, however, that if the
Default  cannot by its nature  reasonably  be cured within  thirty (30) days and
Borrower  commences cure within thirty (30) days,  Borrower shall be entitled to
an additional thirty (30) days to complete such cure.

             (c) Financial Covenant. A breach by any Loan Party of the financial
covenants  set  forth  in  Article  6 shall  occur  which  is not  cured  to the
satisfaction  of the Bank within thirty (30) days after written  notice from the
Bank of such Default .

             (d)  Representation  and  Warranties.  Any written  representation,
warranty or  disclosure  made by a Loan Party proves to be  materially  false or
misleading  as of the date when  made,  whether  or not such  representation  or
disclosure appears in this Agreement,  the Loan Documents, or items submitted by
the Loan Party in connection therewith.

             (e) Debt.  A Loan Party shall  generally  not pay its debts as such
debts  become  due, or shall  admit in writing  its  inability  to pay its debts
generally,  or shall make a general assignment for the benefit of creditors;  or
any  proceeding  shall be instituted by the Loan Party seeking to adjudicate the
Loan Party as  bankrupt  or  insolvent,  or  seeking  liquidation,  winding  up,


                                       26
<PAGE>

reorganization, arrangement, adjustment, protection, relief composition of it or
its debts under any law relating to bankruptcy,  insolvency or reorganization or
relief  of  debtors,  or  seeking  the  entry  of an  order  for  relief  or the
appointment of a custodian,  receiver, trustee, or other similar official for it
of for any  substantial  and material  part of its  property;  or the Loan Party
shall take any action to  authorize  any of the  actions set forth above in this
subsection.

             (f)  Third  Party  Proceeding.  The  commencement  of a  proceeding
against a Loan  Party  seeking to  adjudicate  it a bankrupt  or  insolvent,  or
seeking  liquidation,  winding  up,  reorganization,   arrangement,  adjustment,
protection,  relief, or composition of it or its debts under any law relating to
bankruptcy,  insolvency or reorganization  or relief of debtors,  or seeking the
entry of an order  for  relief  or the  appointment  of a  custodian,  receiver,
trustee,  or other similar  official for it of for any  substantial  part of its
property  that is not stayed or dismissed  within ninety (90) days after receipt
by a Loan Party of written notice thereof.

             (g) Material Adverse Occurrence.  There occurs any Material Adverse
Occurrence.

             (h) Other  Credit  Facilities.  A default  shall occur and continue
beyond  applicable  cure periods,  if any, in any other loan agreement or credit
facility between any Loan Party and the Bank, now or hereafter existing.

         Each Loan Party acknowledges and agrees that all material  non-monetary
Defaults  are  conclusively  deemed  to be and are  defaults  which  impair  the
security of the Loan Documents,  and that Bank shall be entitled to exercise any
appropriate  remedy,  including  without  limitation,  foreclosure  of the  Loan
Documents  upon the occurrence of any such material  non-monetary  default after
the expiration of any cure period, if applicable.

         7.2 Remedies.  Upon the occurrence of an Event of Default, Bank may, in
addition to any other  remedies  which Bank may have hereunder or under the Loan
Documents  or by law, at its option and without  prior demand or notice take any
or all of the following actions:

             (a)   Acceleration.   Declare  the   Obligations   under  the  Note
immediately due and payable.

             (b)  Realization.  Proceed to protect  and  enforce  its rights and
remedies  under the Loan Documents and avail itself of any other relief to which
the Bank may be legally or equitably entitled.

             (c)  Compelled  Return of Payments or Proceeds.  If Bank is for any
reason  compelled  to surrender  any payment or any  proceeds of the  Collateral
because  such  payment or the  application  of such  proceeds  is for any reason
invalidated,  declared  fraudulent,  set  aside,  or  determined  to be  void or
voidable as a  preference,  an  impermissible  setoff,  or a diversion  of trust
funds, then this Agreement and the Obligations to which such payment or proceeds
was applied or intended  to be applied  shall be revived as if such  application
were never made;  and each Loan Party shall be liable to pay to Bank,  and shall
indemnify  Bank for and hold Bank  harmless  from any loss with  respect  to the


                                       27
<PAGE>

amount of such payment or proceeds surrendered.  This Section shall be effective
notwithstanding  any contrary  action Bank may take in reliance upon its receipt
of any such payment or proceeds. Any such contrary action so taken by Bank shall
be without prejudice to Bank's right under this Agreement and shall be deemed to
have been  conditioned  upon the  application of such payment or proceeds having
become final and  irrevocable.  The provisions of this Section shall survive the
payment and satisfaction of all the Obligations.

             (d) Right of Set-off.  Upon the  occurrence of any Event of Default
and at any time and from time to time  thereafter,  Bank is  hereby  authorized,
without notice to Borrower (any such notice being expressly waived by Borrower),
to set off and apply against the  Obligations  any and all deposits  (general or
special,  time or demand,  provisional  or final) at any time held, or any other
Indebtedness  at any time owing by Bank to or for the  credit or the  account of
Borrower, irrespective of whether or not Bank has made any demand under the Loan
Documents and although  such  Obligations  may be unmatured,  but subject to the
rights of any Person for whom the Borrower is holding funds as escrow agent. The
right of Bank under this  Section are in addition to other  rights and  remedies
(including,  without  limitation,  other  rights  of  set-off)  which  Bank  may
otherwise have.

             (e) Exercise of Rights as Secured  Party.  Upon an Event of Default
and acceleration of the Obligations as provided herein, and at any time and from
time to time  thereafter: 

                 (i) The Bank may  exercise  its  rights  under  the  Collateral
Security Documents; and.

                 (ii) The Bank may  exercise any and all of its rights under the
Security Agreement as a secured party under the UCC and any other applicable law
or the terms thereof; and

                 (iii) The Bank may sell or  otherwise  dispose of any or all of
the  Collateral at public or private sale in a commercially  reasonable  manner,
for cash or  credit,  which  sale the Bank  may  postpone  from  time to time by
announcement  at the time and place of sale  stated in the  notice of sale or by
announcement  at any adjourned  sale without being required to give a new notice
of sale, all as the Bank deems  advisable.  The Bank may become the purchaser at
any such sale if  permissible  under  applicable  law,  and Bank may, in lieu of
actual  payment  of the  purchase  price,  offset  the  amount  thereof  against
Borrower's Obligations owing to Bank.

         All remedies of Bank provided for herein and in any other Loan Document
are  cumulative  and shall be in  addition  to all  other  rights  and  remedies
provided by law. The exercise of any right or remedy by Bank hereunder shall not
in any way  constitute a cure or waiver of default  hereunder or under any other
Loan Document or invalidate  any act done pursuant to any notice of default,  or
prejudice Bank in the exercise of any of its rights hereunder or under any other


                                       28
<PAGE>

Loan Documents unless, in the exercise of its rights,  Bank realizes all amounts
owed to it under such Loan Documents.

         7.3  Limitation of Liability;  Waiver.  The Bank shall not be liable to
Borrower as a result of any commercially  reasonable  possession,  repossession,
collection  or sale by the Bank and  Borrower  hereby  waives the benefit of all
valuation or appraisal  laws. If the Bank seeks to take possession of any of the
Collateral  by  replevin  or other  court  process  after  an Event of  Default,
Borrower  hereby  irrevocably  waives (i) the  posting of any bonds,  surety and
security relating thereto required by any statute, court rule or otherwise as an
incident to such  possession,  (ii) any demand for  possession of the Collateral
prior to the commencement of any suit of action to recover  possession  thereof,
(iii) any  requirement  that the Bank retain  possession  and not dispose of any
Collateral until after trial or final judgment, and (iv) to the extent permitted
by applicable law, all rights to notice and hearing prior to the exercise by the
Bank of its right to repossess the  Collateral  without  judicial  process or to
replevy,  attach or levy upon the Collateral without notice or hearing. The Bank
shall not have any obligation to preserve rights to the Collateral against prior
parties or to marshall any Collateral for the benefit of any Person.

         7.4 Notice.  Any notice of intended  action required to be given by the
Bank (including notice of a public or private sale of the Collateral),  if given
as provide in Section 9.3 at least ten (10) days prior to such proposed  action,
shall be effective and constitute reasonable and fair notice to Borrower

         7.5 No Duty to Protect Collateral.  Bank shall have no duty to Borrower
or  Guarantor  or  any  other  Person  as to the  collection  or  protection  of
Collateral held hereunder or any income therefrom, not as to the preservation of
any rights pertaining thereto,  beyond the reasonable care thereof. Such care as
Bank gives to the safekeeping of its own property of like kind shall  constitute
reasonable  care  of  Collateral  when in  Bank's  possession;  but  Bank is not
required to make presentment,  demand or protest,  or give notice,  and need not
take action to preserve any rights  against  prior  parties,  obligors,  account
debtors,   or  others,   in  connection  with  any  obligation  or  evidence  of
indebtedness held as Collateral or in connection with Borrower's obligations.

         7.6 Limitation;  Insolvency Laws. As used in this Section: (a) the term
"Applicable  Insolvency  Laws" means the laws of the United States of America or
of any state or other governmental unit relating to bankruptcy,  reorganization,
arrangement,  adjustment of debts, relief of debtors,  dissolution,  insolvency,
fraudulent  transfers or conveyances or other similar laws  (including,  without
limitation, 11 U.S.C. ss. 548, ss. 550 and other "avoidance" provisions of Title
11 of the United  States  Code) as  applicable  in any  proceeding  in which the
validity and/or enforceability of the Loan Documents or any Specified Lien is in
issue; and (b) "Specified Lien" means any security interest,  mortgage,  lien or
encumbrance securing the Obligations,  in whole or in part.  Notwithstanding any
other provision of this Agreement, if, in any proceeding against the Borrower, a
court of competent jurisdiction determines that the Obligations or any Specified
Lien would,  but for the  operation  of this  Section,  be subject to  avoidance
and/or recovery or be unenforceable against the Borrower by reason of Applicable


                                       29
<PAGE>

Insolvency Laws, the Obligations and each such Specified Lien shall be valid and
enforceable  only to the maximum extent that would not cause the Obligations and
such Specified Lien to be subject to avoidance, recovery or unenforceability. To
the extent that any payment to, or realization  by, the Bank on the  Obligations
exceeds the  limitations  of this Section and is otherwise  subject to avoidance
and recovery in any such  proceeding,  the amount subject to avoidance  shall in
all events be limited to the amount by which such actual  payment or realization
exceeds such  limitation,  and the  Obligations  as limited  shall in all events
remain in full force and effect and be fully  enforceable  against the Borrower.
This  Section is  intended  solely to reserve  the rights of the Bank  hereunder
against the  Borrower in such  proceedings  to the maximum  extent  permitted by
Applicable  Insolvency  Laws and neither the  Borrower nor any Person shall have
any right,  claim or defense  under this  Section  that would not  otherwise  be
available  under  Applicable  Insolvency  Laws  in  such  proceedings.   If  the
Obligations or any Specified  Lien are subject to avoidance or recovery,  or are
unenforceable,  with respect to the Borrower by reason of Applicable  Insolvency
Laws, or if the validity and  enforceability of the Obligations or any Specified
Lien are limited with respect to the Borrower pursuant to this Section 7.6, such
avoidance,  recovery,  unenforceability  or  limitation  shall  not  affect  the
validity or enforceability of the Obligations or any Specified Lien with respect
to any other Loan Party .

                                   ARTICLE 8.
                         RELATIONSHIP AMONG LOAN PARTIES

         8.1 Joint and Several  Liability.  BY SIGNING THIS AGREEMENT,  BORROWER
AND EACH OF THE GUARANTORS  AGREE THAT IT IS LIABLE,  JOINTLY AND SEVERALLY WITH
EACH OTHER LOAN PARTY, FOR THE PAYMENT OF THE NOTE AND ALL OTHER  OBLIGATIONS OF
THE BORROWER UNDER THIS  AGREEMENT,  AND THAT BANK CAN ENFORCE SUCH  OBLIGATIONS
AGAINST  ANY OF  BORROWER  OR EACH  GUARANTOR,  IN  BANK'S  SOLE  AND  UNLIMITED
DISCRETION.

         8.2 Bank's Right to  Administer  Credit.  Bank may at any time and from
time to time,  without  the consent  of, or notice to,  Borrower  or  Guarantor,
without  incurring   responsibility  to  Borrower  or  Guarantor,   and  without
affecting, impairing or releasing any of the obligations of Borrower hereunder:

             (a)  alter,  change,  modify,  extend,   release,   renew,  cancel,
supplement or amend in any manner this  Agreement or any of the Loan  Documents,
and the Borrower's and Guarantors' joint and several liability shall continue to
apply after giving effect to any alteration,  change,  modification,  extension,
release, renewal, cancellation, supplement of amendment.

             (b) sell,  exchange,  surrender,  realize  upon,  release  (with or
without consideration) or otherwise deal with in any manner and in any order any
property of any person or entity  mortgaged  to Bank or  otherwise  securing the
Borrower's and Guarantors' joint and several liability,  or otherwise  providing
recourse to Bank with respect thereto;

                                       30
<PAGE>

             (c) exercise or refrain from exercising any rights against Borrower
or any Guarantor or others with respect to the Borrower's or  Guarantors'  joint
and several liability, or otherwise act or refrain from acting;

             (d) settle or compromise any of the Borrower's or Guarantors' joint
and several  liability,  any security  therefor or other  recourse  with respect
thereto, or subordinate the payment or performance of all or any part thereof to
the payment of any  liability  (whether due or not) of Borrower or any Guarantor
to any creditor of Borrower or any Guarantor,  as applicable,  including without
limitation, Bank and Borrower or any Guarantor;

             (e) apply any sums  received  by Bank from any source in respect of
any liabilities of Borrower or any Guarantor to Bank to any of such liabilities,
regardless of whether the Note remains unpaid;

             (f) fail to set off  and/or  release,  in  whole  or in  part,  any
balance of any  account or any credit on its books in favor of  Borrower  or any
Guarantor, or of any other person, and extend credit in any manner whatsoever to
Borrower or any Guarantor, and generally deal with Borrower or any Guarantor and
any security for the  Borrower's or Guarantors'  joint and several  liability of
any recourse with respect thereto as Bank may see fit; and/or

             (g)  consent  to or waive any breach  of, or any act,  omission  or
default under,  this Agreement or any other Loan  Document,  including,  without
limitation,  any agreement providing  collateral security for the payment of the
Borrower's and Guarantors' joint and several liability or any other indebtedness
of any Borrower to Bank.

         8.3 Primary Obligation. No invalidity, irregularity or unenforceability
of all or any part of Borrower's or Guarantors'  joint and several  liability or
of any security  therefor or other  recourse with respect  thereto shall affect,
impair or be a defense to any other Loan  Party's  joint and several  liability,
and all obligations under the Note and this Agreement are primary obligations of
Borrower and each Guarantor.

         8.4 Payments  Recovered  From Bank.  Notwithstanding  any other term or
provision  hereof,  if claim is ever made upon Bank for repayment or recovery of
any amount or amounts  received by Bank from  Borrower,  Guarantor  or any other
person  or  entity  and  applied  in  payment  of or on  account  of  any of the
Borrower's or  Guarantors'  joint and several  liability and Bank is required to
repay all or any part of said  amount  or  amounts  by  reason of (i)  judgment,
decree or order of any court of  administrative  body having  jurisdiction  over
Bank or any of its  property,  or (ii) any  settlement or compromise of any such
claim effected by Bank with any such claimant (including Borrower or Guarantor),
then and in such event such judgment,  decree,  order,  settlement or compromise
shall  be  binding  upon  Borrower  and each  Guarantor  and  Borrower  and each
Guarantor  shall be and remain liable to Bank hereunder for the amount so repaid
or  recovered  to the same extent as if such  amount had never been  received by
Bank.

                                       31
<PAGE>

         8.5 No  Release.  Until the Note and all other  obligations  under this
Agreement  have been paid in full and each and  every one of the  covenants  and
agreements of this Agreement are fully  performed,  the  obligations of Borrower
and each Guarantor hereunder shall not be released,  in whole or in part, by any
action or thing which might, but for this provision of this Agreement, be deemed
a legal or  equitable  discharge of a surety or  guarantor,  or by reason of any
waiver, extension,  modification,  forbearance or delay or other act or omission
of Bank or its  failure to proceed  promptly or  otherwise,  or by reason of any
action  taken or  omitted by Bank  whether or not such  action or failure to act
varies or  increases  the risk of, or affects the rights or remedies of Borrower
or Guarantor, nor shall any modification of any of the Note or this Agreement or
release of any security  therefor by operation law or by the action of any third
party affect in any way the obligations of Borrower or Guarantor hereunder,  and
Borrower or each Guarantor hereby expressly waives and surrenders any defense to
its liability hereunder based upon any of the foregoing acts, omissions, things,
agreements  or waivers of any of them,  it being the  purpose  and intent of the
parties hereto that the Borrower's or  Guarantors'  joint and several  liability
constitute the direct and primary obligations of Borrower and each Guarantor and
that  the  covenants,  agreements  and all  obligations  of  Borrower  and  each
Guarantor hereunder be absolute, unconditional and irrevocable.

         8.6 No Marshalling.  Borrower and each Guarantor  hereby waives any and
all right to cause a marshalling  of any other Loan Party's  assets or any other
action by any court or other  governmental  body with respect thereto insofar as
the rights of Bank  hereunder are concerned or to cause Bank to proceed  against
any  security  for the Loan  Party's  joint and several  liability  or any other
recourse  which Bank may have with respect  thereto,  and further waives any and
all  requirements  that Bank  institute  any action or  proceeding  at law or in
equity  against  any other Loan Party or anyone  else,  or with  respect to this
Agreement,  the Loan Documents, or any collateral security for the Borrower's or
Guarantors' joint and several  liability,  as a condition  precedent to making a
demand  on, or  bringing  an action or  obtaining  and/or  enforcing  a judgment
against  Borrower or any Guarantor.  Borrower and each Guarantor  further waives
any requirement  that Bank seek performance by any other Loan Party or any other
person,  of any  obligation  under this  Agreement,  the Loan  Documents  or any
collateral  security  for  the  Borrower's  or  Guarantors'  joint  and  several
liability as a condition precedent to making a demand on, or bringing any action
or obtaining  and/or  enforcing a judgment  against,  Borrower or any Guarantor.
Neither  Borrower nor any Guarantor  shall have any right of setoff against Bank
with  respect to any of its  obligations  hereunder.  Any remedy or right hereby
granted which shall be found to be  unenforceable  as to any person or under any
circumstance,  for any reason,  shall in no way limit or prevent the enforcement
of such  remedy  or right as to any  person  or  circumstance,  nor  shall  such
unenforceability  limit or  prevent  enforcement  of any  other  remedy or right
hereby granted.

         8.7 Deficiencies.  Borrower and each Guarantor specifically agrees that
in the event of a  foreclosure  under any security  agreement  or other  similar
agreement  held by Bank  which  secures  any part or all of the  Borrower's  and
Guarantors'  joint  and  several  liability  and in the  event  of a  deficiency
resulting  therefrom,  Borrower  and each  Guarantor  shall  be,  and  hereby is
expressly  made,  liable  to  Bank  for  the  full  amount  of  such  deficiency
notwithstanding  any other  provision  of this  Agreement  or  provision of such
agreement, any document or documents evidencing the indebtedness secured by such


                                       32
<PAGE>

agreement or any other  document or any provision of applicable  law which might
otherwise  prevent  Bank  from  enforcing  and/or  collecting  such  deficiency.
Borrower and each  Guarantor  hereby waives any right to notice of a foreclosure
under any security  agreement or other  similar  agreement  given to Bank by any
other Loan Party which  secures any part or all of the Loan  Parties'  joint and
several liability.

         8.8 Bankruptcy.  Borrower and each Guarantor  expressly agrees that its
liability and obligations under the Note and this Agreement shall not in any way
be affected by the  institution  by or against any other Loan Party or any other
person or entity of any bankruptcy,  reorganization,  arrangement, insolvency or
liquidation  proceedings,  or any other similar proceedings for relief under any
bankruptcy law or similar law for the relief of debtors,  or any action taken or
not taken by Bank in connection therewith,  and that any discharge of Borrower's
or Guarantors'  joint and several  liability  pursuant to any such bankruptcy or
similar law or other law shall not discharge or otherwise  affect in any way the
obligations  of any other  Loan Party  under the Note,  the  Guarantee  and this
Agreement,  and that  upon or at any time  after the  institution  of any of the
above actions,  at Bank's sole discretion,  the Borrower's and Guarantors' joint
and several  obligations shall be enforceable  against Borrower or any Guarantor
that is not itself the subject of such proceedings.  Borrower and each Guarantor
expressly  waives any right to argue that  Bank's  enforcement  of any  remedies
against  Borrower or that  Guarantor  is stayed by reason of the pendency of any
such proceeding against any other Loan Party.

                                   ARTICLE 9.
                                  MISCELLANEOUS

         9.1 No  Waiver.  No waiver  of any  default  or breach by a Loan  Party
hereunder shall be implied from any failure by Bank to take action on account of
such default if such  default  persists or is  repeated,  and an express  waiver
shall not affect any default other than the default  specified in the waiver and
shall be operative only for the time and to the extent therein  stated.  Waivers
of any covenant,  term or condition contained herein shall not be construed as a
waiver of any  subsequent  breach of the same covenant,  term or condition.  The
consent or approval by Bank to, or of, any act by a Loan Party requiring further
consent  or  approval  shall not be deemed  to waive or render  unnecessary  the
consent or approval to, or of, any subsequent similar act.

         9.2 Successors and Assigns. This Agreement is made and entered into for
the sole protection and benefit of Bank and the Loan Parties,  their  successors
and  assigns,  and no other  person or  persons  shall  have any right of action
hereunder. The terms hereof shall be binding upon and shall inure to the benefit
of the parties hereto and the personal  representatives,  executors,  successors
and assigns of the parties hereto;  provided,  however,  that the interests of a
Loan Party  hereunder  cannot be assigned or otherwise  transferred  without the
prior consent of Bank.

                                       33
<PAGE>

         9.3  Subrogation  of Bank.  Bank shall be subrogated to the lien of any
previous  encumbrance  discharged  with  funds  advanced  by Bank under the Loan
Documents,  regardless of whether such previous encumbrance has been released of
record.

         9.4 Notices.  Any notice  required or permitted to be given by Borrower
or Bank under this  Agreement  shall be in writing and will be deemed  given (a)
upon personal  delivery or upon confirmed  transmission by telecopier or similar
facsimile  transmission  device,  (b) on the first business day after  receipted
delivery to a courier service which guarantees  next-business-day  delivery,  or
(c) on the third business day after mailing,  by registered or certified  United
States  mail,  postage  prepaid,  in any  case to the  appropriate  party at its
address set forth below:


         If to Borrower:
                  AIOP Lost Dutchman Notes, L.L.C.
                  c/o Asset Investors Corporation
                  3410 S. Galena Street, Suite 210
                  Denver, CO 80231
                  Attn:  Chief Financial Officer
                  Telecopy No.:  303-614-9401

         If to Guarantor:
                  Asset Investors Operating Partnership, L.P.
                  c/o Asset Investors Corporation
                  3410 S. Galena Street, Suite 210
                  Denver, CO 80231
                  Attn:  Chief Financial Officer
                  Telecopy No.:  303-614-9401

                  Asset Investors Corporation
                  3410 S. Galena Street, Suite 210
                  Denver, CO 80231
                  Attn: Chief Financial Officer
                  Telecopy No.:  303-614-9401

         If to Bank:
                  U.S. Bank National Association
                  918 Seventeenth Street
                  Denver, Colorado  80202
                  Attn:  Real Estate Banking
                  Chris Taylor, Vice President
                  Telecopy No.:  (303) 585-4198

         With copy to:
                  Gorsuch Kirgis LLP


                                       34
<PAGE>

                  Tower I, Suite 1000
                  1515 Arapahoe
                  Denver, Colorado 80202
                  Attn:  Connie B. Hyde, Esq.
                  Telecopy No.:  (303) 376-5001

         9.5  Authority  to  File  Notices.   Borrower   irrevocably   appoints,
designates and  authorizes  Bank as its agent (said agency being coupled with an
interest)  to send to any third party any other  notice or documents or take any
other  action that Bank deems  necessary  or  desirable  to protect its interest
hereunder,  or under the Loan Documents,  and will upon request by Bank, execute
such additional  documents as Bank may require to further  evidence the grant of
the aforesaid right to Bank.

         9.6 Time. Time is of the essence hereof.

         9.7 Amendments, etc. No amendment, modification,  termination or waiver
of any  provisions of this Agreement or of any of the Loan Documents nor consent
to any departure by Borrower  therefrom  shall in any event be effective  unless
the same shall be in writing and signed by Bank, and then such waiver or consent
shall be effective  only in the specific  instance and for the specific  purpose
for which given.

         9.8 Headings. The article and section headings in no way define, limit,
extend or interpret the scope of this Agreement or of any particular  article or
section.

         9.9 Number and Gender.  When the context in which the words are used in
this Agreement  indicate that such is the intent,  words in the singular  number
shall include the plural and vice-versa. References to any one gender shall also
include the other gender if applicable under the circumstances.

         9.10 Validity. In the event that any provisions of this Agreement shall
be held to be invalid,  the same shall not affect in any respect  whatsoever the
validity of the remainder of this Agreement.

         9.11 No Joint Venture; No Third Party Beneficiary. The Bank, on the one
hand,  and the Loan Parties,  on the other,  each have separate and  independent
rights and obligations  under this Agreement.  Nothing contained herein shall be
construed as creating,  forming or constituting any partnership,  joint venture,
merger or  consolidation  of the Loan Parties and the Bank for any purpose or in
any  respect.  Nothing in this  Agreement,  express or  implied,  is intended to
confer  upon any Person  other  than the  parties  hereto  and their  respective
successors  and  assigns  any  rights  and  remedies  under or by reason of this
Agreement.

         9.12 Governing  Law;  Venue.  This  Agreement  shall be governed by and
construed in accordance with the laws of the State of Colorado without regard to
principles of conflict of laws.

                                       35
<PAGE>

         9.13  Survival  of  Warranties.  All  agreements,  representations  and
warranties  made  herein  shall  survive  the  execution  and  delivery  of this
Agreement and of the Loan  Documents and the extension of the Loan hereunder and
continue in full force and effect until the  Obligations  of Borrower  hereunder
evidenced by the Note have been fully paid and satisfied.

         9.14  Automatic  Acceleration.  Should  there occur an Event of Default
which would, with the giving of notice, the passage of time, or both, constitute
an  Event of  Default  hereunder  and if a  petition  under  the  United  States
Bankruptcy  Code  thereafter  is filed by or against  Borrower  while such event
remains uncured,  all obligations  hereunder shall be automatically  accelerated
and due and payable and the Default  Rate of interest  provided  for in the Note
shall  automatically  apply as of the date of the first  occurrence of the event
which would, with the giving of notice, the passage of time, or both, constitute
an Event of Default,  without  any  notice,  demand or action of any type on the
part of Bank (including any action  evidencing the acceleration or imposition of
the default rate of interest).  The fact that the Bank has,  prior to the filing
of the voluntary  petition under the United States  Bankruptcy  Code, acted in a
manner which is inconsistent with the acceleration and imposition of the default
rate of interest provided for in the Note, shall not constitute a waiver of this
Section 9.13 or estop Bank from asserting or enforcing Bank's rights hereunder.

         9.15 Costs and Expenses.  The Loan Parties shall reimburse Bank for all
reasonable  attorneys'  fees and expenses  incurred by Bank in  connection  with
negotiation,  preparation, approval, review, execution, delivery, amendment, and
modification  of the  Loan and the  enforcement  of  Bank's  rights  under  this
Agreement and each of the other Loan Documents,  including,  without limitation,
reasonable attorneys' fees and reimbursements for trial,  appellate proceedings,
out-of-court  workouts and  settlements  and for enforcement of rights under any
state or federal statute, including,  without limitation,  reasonable attorneys'
fees incurred in bankruptcy  and  insolvency  proceedings  such as in connection
with seeking  relief from stay in a bankruptcy  proceeding  or  negotiating  and
documenting any amendment or  modification  of the Loan or reviewing  subsequent
submission  items  pertaining to the Loan.  The Loan Parties shall pay all costs
incurred by the Bank in negotiation,  preparation,  approval, review, execution,
delivery,  amendment, and modification of the Loan and the enforcing payment and
performance of the Loan,  exercising  rights and remedies of Bank under the Loan
Documents,  or  reviewing  submission  items  pertaining  to the Loan.  The Loan
Parties' reimbursement obligation shall be part of the indebtedness evidenced by
the Loan Documents.

         9.16 Severability; Titles. If any provision of this Agreement or of any
other Loan  Document  executed in  connection  with this  Agreement  is, for any
reason and to any extent,  invalid or unenforceable,  then neither the remainder
of the Loan Document in which such provision is contained, or the application of
the  provision  to other  persons,  entities  or  circumstances,  nor any  other
document referred to in this Agreement,  shall be affected by such invalidity or
unenforceability,  and there  shall be deemed  substituted  for the  invalid  or
unenforceable  provision  the most  similar  provision  which would be valid and
enforceable under applicable law.

                                       36
<PAGE>

         9.17 Counterparts. This Agreement may be executed in counterparts, each
of which shall be deemed an original, but all of which shall constitute the same
document.

         9.18  Waiver  of  Rights.  In  order to  avoid  delays  in time and any
prejudice that may arise from trial by jury and in light of the  complexities of
this transaction,  in the event of litigation arising out of or relating to this
Loan  Agreement,  the Note  and/or the other Loan  Documents,  and/or in any way
connected with or related or incidental to the dealings of the parties hereto or
any of them with respect to this Loan Agreement, the other Loan Documents and/or
any other instrument,  document or agreement executed or delivered in connection
herewith,  or the transaction  related hereto or thereto,  in each case, whether
sounding in contract, tort or otherwise, Bank, each Guarantor and Borrower, with
the prior advice of counsel,  knowingly,  intelligently  and as a bargained  for
matter,  waives its right to trial by jury and agree and consent that any claim,
demand, action or cause of action in respect to such litigation shall be decided
by a trial to the court without a jury.

         The written Loan Documents represent the final agreement by and between
the parties and may not be contradicted by evidence of prior, contemporaneous or
subsequent  oral  agreements  of  the  parties.  There  are  no  unwritten  oral
agreements of the parties.

         IN WITNESS  WHEREOF,  Borrower,  Guarantor  and Bank have executed this
Agreement  as of the  date  first  written  above  by  and  through  their  duly
authorized representatives.

                                      BANK:

                                      U.S. BANK NATIONAL ASSOCIATION


                                      By: /s/ Chris Taylor
                                          --------------------------------------
                                          Chris Taylor, Vice President




                                       37
<PAGE>






                                      BORROWER:

                                      AIOP LOST DUTCHMAN NOTES, L.L.C., a
                                      Delaware limited liability company

                                      BY: ASSET INVESTORS OPERATING PARTNERSHIP,
                                          L.P.,  a Delaware limited partnership,
                                          Sole Member and Manager

                                           BY: ASSET  INVESTORS  CORPORATION,  a
                                               Maryland corporation, General 
                                               Partner


                                               By: /s/David M. Becker
                                                  ------------------------------
                                               Name:  David M. Becker
                                               Title:  Chief Financial Officer


                                      GUARANTORS:

                                      ASSET INVESTORS OPERATING PARTNERSHIP, 
                                      L.P., a  Delaware limited partnership

                                           BY: ASSET  INVESTORS  CORPORATION, a
                                               Maryland corporation, General 
                                               Partner


                                               By: /s/David M. Becker
                                                  ------------------------------
                                               Name:  David M. Becker
                                               Title:  Chief Financial Officer


                                      ASSET INVESTORS CORPORATION, a Maryland
                                      corporation

                                      By:  /s/ David M. Becker
                                          --------------------------------------
                                      Name:  David M. Becker                    
                                      Title:  Chief Financial Officer           



                                       38

                                 PROMISSORY NOTE


$8,500,000.00                                                   Denver, Colorado
                                               Effective as of December 30, 1998

         FOR VALUE RECEIVED, the undersigned AIOP LOST DUTCHMAN NOTES, L.L.C., a
Delaware limited liability company ("Borrower")  promises to pay to the order of
U.S. BANK NATIONAL  ASSOCIATION ("Bank") at 918 Seventeenth Street, Fifth Floor,
Denver,  Colorado 80217;  Attn:  Real Estate Banking,  or at such other place as
Bank may,  from time to time  designate in writing,  the  principal sum of Eight
Million Five Hundred Thousand and No/100ths ($8,500,000.00),  or so much of that
sum  as may be  disbursed  from  time  to  time,  with  interest  on the  amount
disbursed, computed from the date of initial disbursement ("Disbursement Date"),
with  principal  and  interest  thereon  payable  as  specified  in  this  Note.
Capitalized  terms used but not defined herein shall have the meanings  assigned
to such terms in the Loan Agreement (defined below).

         1. Interest Rate. The outstanding  principal balance of this Note shall
bear interest at a variable rate equal to the one month Reserve  Adjusted  LIBOR
Rate plus Two Hundred  Fifty (250) Basis  Points,  reset daily,  (the  "Adjusted
Eurodollar  Rate").  The term "Reserve Adjusted LIBOR Rate" is defined and shall
be  determined  as provided in Exhibit A attached to this Note and  incorporated
herein by reference. The term "Basis Points" means an arithmetic expression of a
percentage  measured in  hundredths  of a percent  (i.e.  50 Basis Points equals
one-half of one percent).

         2. Payment and Maturity Dates. Interest shall be payable in arrears and
shall  be  calculated  on the  actual  days  outstanding  over a  360-day  year.
Principal and interest prior to the Conversion Date (defined in Section 3 below)
shall be payable as follows:

            (a) in arrears, monthly payments of interest only, commencing on the
first day of the first calendar month  following the  Disbursement  Date, and on
the first day of each month thereafter until the Maturity Date; and

            (b) on June 30,  1999  (the  "Maturity  Date"),  the  entire  unpaid
principal  amount and any interest  accrued but  remaining  unpaid and all other
sums due under this Note, subject to Borrower's  election to extend the Maturity
Date set forth in Section 3 below.

All  installments  of  principal  and  interest of this Note are payable only in
lawful money of the United States of America, at such place as the holder hereof
may designate in writing from time to time.  Any payments  received by Bank will
be applied in the following  order:  (a) any collection  costs the Bank may have
incurred  in  procuring  Borrower's  performance  hereunder;  (b) payment of the
interest then accrued and due on the unpaid principal  balance of this Note; (c)
any charges assessed by the Bank; and (d) principal, subject to the restrictions
on prepayment hereafter set forth.

                                       1
<PAGE>

         3.  Extension  Period  Election.  Borrower  is  entitled  to extend the
Maturity Date to April 15, 2001  ("Extension  Period") upon  satisfaction of the
conditions  precedent set forth in Section 2.2 of the Loan  Agreement.  From and
after the first (1st) day of the Extension Period (the "Conversion  Date"),  the
principal  balance of this Note shall bear  interest at the Adjusted  Eurodollar
Rate.

         4. Extension Period Payment Terms.  From and after the Conversion Date,
the  outstanding  principal  balance  of the Note  shall  bear  interest  at the
Adjusted Eurodollar Rate and Borrower shall make consecutive monthly installment
payments of interest  accrued at the Adjusted  Eurodollar  Rate and  consecutive
monthly  installment   payments  of  principal.   The  amount  of  each  monthly
installment of principal shall be that amount which would be sufficient to fully
repay the  outstanding  principal on the Conversion  Date over twenty (20) years
from the Conversion Date if interest on the outstanding principal balance on the
Conversion  Date were also being paid  monthly at an interest  rate equal to Two
Hundred Fifty (250) Basis Points in excess of the  then-applicable  rate payable
on the  Conversion  Date on United States  Treasury bills having a maturity date
closest to (but not extending beyond) two (2) years from the Conversion Date and
if the total amount of such  principal  and interest paid each month were equal.
On the last day of the  Extension  Period  (the  "Extended  Maturity  Date") the
entire outstanding  principal balance of the Note, together with all accrued but
unpaid  interest and all other sums due  hereunder or under the Loan  Documents,
shall be due and payable in full.

         5. Default Rate. Effective upon notice from the Bank whenever any Event
of Default  shall have  occurred  (whether or not the maturity of the Note shall
have accelerated),  interest shall accrue on the unpaid principal balance of the
Note from time to time  outstanding  at a rate per annum equal to the greater of
(a) eighteen  percent (18%) per annum,  or (b) the interest rate then applicable
plus five percent (5%) (the  "Default  Rate").  The Default Rate shall  continue
until such time as such Event of  Default  shall have been cured to the  written
satisfaction of the Bank, or if the Event of Default  consists of the Borrower's
failure to pay the Bank any amount due and owing under any Loan Document,  until
such amount  shall have been paid in full.  Failure to  exercise  such option or
charge such  increased  interest  shall not be a waiver of the right to do so at
any future time or with respect to any other default.

         6. Late Charges. If Borrower shall fail to make any payment of interest
or principal,  including the final combined principal and interest  installment,
within ten (10) days after the date the same is due and  payable,  a late charge
by way of damages shall be immediately due and payable. Borrower recognizes that
default by Borrower  in making the  payments  herein  agreed to be paid when due
will result in the holder incurring additional expense in servicing the Loan, in
loss to the holder of the use of the money due and in  frustration to the holder
in meeting its other  financial and loan  commitments.  Borrower agrees that, if
for any reason  Borrower fails to pay the amounts due under this Note within ten
(10) days after the date the same is due and payable, the holder hereof shall be
entitled to damages for the detriment  caused thereby,  and that it is extremely
difficult and  impractical  to ascertain  the extent of such  damages.  Borrower
therefore  agrees that a sum equal to four percent  (4%) of each  payment  which


                                       2
<PAGE>

becomes  delinquent  is a  reasonable  estimate of said damages to the holder of
this Note, which sum Borrower agrees to pay on demand.

         7. Event of Default.  The  occurrence of any Event of Default set forth
in the Loan  Agreement  shall be deemed  to be an event of  default  ("Event  of
Default") hereunder.

         8. Acceleration.  Upon the occurrence of an Event of Default, at Bank's
option,  the unpaid  principal  amount of and accrued interest on the Note shall
become  due and  payable  automatically,  without  presentment,  demand or other
requirements of any kind, all of which are hereby expressly waived by Borrower.

         9. Remedies Cumulative.  The rights or remedies of the Bank as provided
in  this  Note  and any  instrument  securing  payment  of this  Note  shall  be
cumulative and concurrent and may be pursued singly,  successively,  or together
against the Borrower, and any other funds, property or security held by Bank for
the payment hereof or otherwise at the sole  discretion of the Bank. The failure
to exercise  any such right or remedy shall in no event be construed as a waiver
or release of such rights or remedies or the right to exercise them at any later
time.

         10.  Forbearance.  Any  forbearance  of Bank in exercising any right or
remedy  hereunder  or  under  the  Loan  Documents,  or  otherwise  afforded  by
applicable  law,  shall not be a waiver of or preclude the exercise of any right
or remedy.  The acceptance by Bank of payment of any sum payable hereunder after
the due date of such  payment  shall not be a waiver  of Bank's  right to either
require  prompt  payment  when due of all other  sums  payable  hereunder  or to
declare a default for failure to make  prompt  payment.  Bank shall at all times
have the right to proceed  against any portion of the  security  held herefor in
such order and in such manner as Bank may deem fit,  without  waiving any rights
with respect to any other security.  No delay or omission on the part of Bank in
exercising any right hereunder shall operate as a waiver of such right or of any
other right under this Note.

         11. Right of Setoff.  Borrower  hereby  grants to Bank (i) the right at
any time and from time to time after any Event of Default,  in the  absolute and
sole discretion of Bank and without demand or notice to Borrower, to set-off and
apply deposits  (whether  certificates  of deposit,  demand,  general,  savings,
special,  time, or other,  and whether  provisional or final) held and any other
liabilities or other obligations of Bank to Borrower in his individual  capacity
("Deposits, Liabilities, and Obligations") against or to the Loan, regardless of
whether the Deposits,  Liabilities,  or Obligations are contingent,  matured, or
unmatured,  and (ii) a  security  interest  in the  Deposits,  Liabilities,  and
Obligations to secure the Loan.

         12.  Borrower's  Waivers.  Borrower and any  sureties,  guarantors  and
endorsers  (severally,  each called a "Surety") waiver presentment,  protest and
demand, notice of protest,  demand and of dishonor and non-payment of this Note,
and expressly  agree that this Note, or any payment  hereunder,  may be extended
from time to time without in any way affecting the liability of the Borrower and
each Surety hereof.

         In  addition,  the  Borrower  and each Surety  waives and agrees not to
assert: (a) any right to require holder to proceed against Borrower or any other


                                       3
<PAGE>

Surety,  to proceed  against or exhaust any security for the Note, to pursue any
other  remedy  available  to holder,  or to pursue any remedy in any  particular
order or manner; (b) the right to a trial by jury on any issues between Borrower
and Bank and to any  matters  pertaining  to the acts of Bank  prior to the date
hereof;  (c) the benefit of any statute of  limitations  affecting its liability
hereunder or the enforcement  hereof; (d) the benefits of any legal or equitable
doctrine or principle of marshalling;  (f) notice of the existence,  creation or
incurring  of new or  additional  indebtedness  of Borrower  to holder;  (g) the
benefits of any statutory  provision  limiting the liability of a surety, to the
extent applicable;  (h) any defense arising by reason of any disability or other
defense of  Borrower  or by reason of the  cessation  from any cause  whatsoever
(other than  payment in full) of the  liability  of Borrower  for payment of the
Note;  and (i) the  benefits of any  statutory  provision  limiting the right of
holder to recover a deficiency  judgment,  or to otherwise  proceed  against any
person or entity  obligated for payment of the Note,  after any  foreclosure  or
trustee's sale of any security for the Note.  Until payment in full of the Note,
no Surety shall have any right of  subrogation  and each hereby waives any right
to enforce any remedy  which  holder now has,  or may  hereafter  have,  against
Borrower  or any other  Surety,  and  waives  any  benefit  of, and any right to
participate in, any security now or hereafter held by holder.

         13. Usury. In the event the interest provisions hereof or any exactions
provided for herein or in the Loan  Documents or any other  instrument  securing
this Note shall result, because of any reduction of principal, or for any reason
at any time  during the life of this Note,  in any  effective  rate of  interest
which,  for any  month,  transcends  the  limit of the  usury or any  other  law
applicable  to the Note,  all sums in excess of those  lawfully  collectible  as
interest for the period in question shall,  without further  agreement or notice
between or by any party  hereto,  be applied  upon  principal  immediately  upon
receipt  of such  monies by Bank,  with the same  force and effect as though the
payor had specifically  designated such extra sums to be so applied to principal
and Bank had agreed to accept such extra payment as a  premium-free  prepayment.
In no event  shall any agreed to or actual  exaction as  consideration  for this
Loan  transcend  the limits  imposed or provided by the laws  applicable to this
transaction  or the  Borrower  hereof in the  jurisdiction  in which the land is
located  for the use or  detention  of money or for  forbearance  in seeking its
collection.

         14. Loan  Documents.  This Note is  executed by Borrower in  connection
with that certain Loan Agreement between  Borrower,  Guarantor and Bank dated as
of the date hereof ("Loan Agreement") and with that certain Guarantee  Agreement
dated  as  of  the  date  hereof  ("Guarantee"),  executed  by  Asset  Investors
Corporation, a Maryland corporation,  and Asset Investors Operating Partnership,
L.P., a Delaware limited partnership (each, "Guarantor").

         15. Preferential  Payment.  Borrower agrees that to the extent Borrower
makes any payment to Bank in connection with the indebtedness  evidenced by this
Note, and all or any part of such payment is subsequently invalidated,  declared
to be fraudulent or preferential,  set aside or required to be repaid by Bank or
paid  over to a  trustee,  receiver  or any  other  entity,  whether  under  any
bankruptcy act or otherwise  (any such payment is  hereinafter  referred to as a
"Preferential Payment"), then the indebtedness of Borrower under this Note shall
continue or shall be reinstated,  as the case may be, and, to the extent of such


                                       4
<PAGE>

payment or repayment by Bank,  the  indebtedness  evidenced by this Note or part
thereof intended to be satisfied by such  Preferential  Payment shall be revived
and continued in full force and effect as if said  Preferential  Payment had not
been made.

         16.  Governing  Law;  Jurisdiction.  This  Note is to be  governed  and
construed  according to the laws of Colorado,  without regard to conflict of law
principles.  Without  limiting  the  right of the Bank to bring  any  action  or
proceeding  against  Borrower or against any property of Borrower (an  "Action")
arising out of or relating to this Note or any indebtedness  evidenced hereby in
the courts of other  jurisdictions,  Borrower hereby irrevocably  submits to the
jurisdiction,  process and venue of any Colorado  State or Federal court sitting
in Denver,  Colorado, and hereby irrevocably agrees that any Action may be heard
and determined in such Colorado  State court or in such Federal court.  Borrower
hereby  irrevocably  waives, to the fullest extent it may effectively do so, the
defenses of lack of jurisdiction over any person, inconvenient forum or improper
venue, to the maintenance of any Action in any jurisdiction.

         17.  Binding  Effect.  This Note shall be binding upon Borrower and its
successors  and  assigns  and  shall  inure  to the  benefit  of  Bank,  and any
subsequent holders of this Note, and their successors and assigns.

         18. Notice.  All notices  required or permitted in connection with this
Note  shall  be  given  at the  place  and in the  manner  provided  in the Loan
Agreement for the giving of notices.

         19.  Attorneys'  Fees.  Borrower further promises to pay all reasonable
attorneys'  fees  incurred by the Bank in  connection  with any Event of Default
hereunder and in any proceeding brought to enforce any of the provisions of this
Note, provided the Bank prevails in such proceeding.

         20.  Interpretation and  Incorporation.  As used in this Note, the term
"Bank,"  shall  include each  subsequent  transferee  and/or owner of this Note,
whether  taking by  endorsement  or  otherwise.  As used in this Note,  the word
"include(s)"  means "include(s),  without  limitation," and the word "including"
means "including, but not limited to."

         21. Joint and Several  Obligations.  The  obligations  of each Borrower
under  this  Note are  joint  and  several.  The  obligations  of each  Borrower
hereunder are  independent of the  obligations of each of the other Borrowers or
any Guarantor who has executed and delivered a Guarantee. Release of one or more
of the  Borrowers  shall not impair or diminish the  liability of any  remaining
Borrowers,  except to the extent of monies  actually  received  by Bank from the
released  Borrower as a consequence  of such release.  Each Borrower  waives any
rights the  Borrower  might  otherwise  have  under  Colorado  Revised  Statutes
Sections  13-50-102 or 13-50-103 (or under any  corresponding  future statute or
rule of law in any  jurisdiction)  by reason of any release of fewer than all of
the Borrowers of the Indebtedness, all in such manner and upon such terms as the
Bank  may  deem  proper,  and  without  notice  to or  further  assent  from the
Borrowers,  and  all  without  affecting  this  Note or the  obligations  of the
Borrower hereunder.  In the event of any default hereunder, a separate action or
actions may be brought and prosecuted  against any of the Borrowers,  whether or
not a Borrower  is joined  therein or a separate  action or actions  are brought


                                       5
<PAGE>

against any of the other  Borrowers.  Bank may maintain  successive  actions for
other  defaults.  The Bank's  rights  hereunder  shall not be  exhausted  by its
exercise  of any of its  rights  and  remedies  or by any such  action or by any
number of successive  actions until and unless Borrower's  obligations under the
Loan Documents have been paid and fully performed.

         22. JURY WAIVER.  THE UNDERSIGNED  AND BANK (BY ITS ACCEPTANCE  HEREOF)
HEREBY VOLUNTARILY,  KNOWINGLY, IRREVOCABLY AND UNCONDITIONALLY WAIVES ANY RIGHT
TO  HAVE A JURY  PARTICIPATE  IN  RESOLVING  ANY  DISPUTE  (WHETHER  BASED  UPON
CONTRACT,  TORT OR OTHERWISE)  BETWEEN OR AMONG THE UNDERSIGNED AND BANK ARISING
OUT OF OR IN ANY WAY  RELATED TO THIS  DOCUMENT OR ANY OTHER  RELATED  DOCUMENT.
THIS  PROVISION  IS A  MATERIAL  INDUCEMENT  TO BANK TO  PROVIDE  THE  FINANCING
DESCRIBED HEREIN AND IN THE LOAN AGREEMENT.

         IN WITNESS WHEREOF,  Borrower has duly executed this Note as of the day
and year first above written.

                                      BORROWER:

                                      AIOP LOST DUTCHMAN NOTES, L.L.C., a
                                      Delaware limited liability company

                                      BY: ASSET INVESTORS OPERATING PARTNERSHIP,
                                          L.P., a Delaware limited partnership,
                                          Sole  Member and Manager

                                          BY:  ASSET INVESTORS CORPORATION,
                                               a  Maryland corporation, General
                                               Partner


                                               By:  /s/ David M. Becker
                                                   -----------------------------
                                               Name:  David M. Becker
                                               Title:  Chief Financial Officer

                                       6
<PAGE>


STATE OF COLORADO    )
                     )     ss.
COUNTY OF DENVER     )

                  The foregoing  instrument was  acknowledged  before me this 30
day of December,  1998, by David M. Becker,  as Chief Financial Officer of Asset
Investors  Corporation,  a Maryland  corporation,  as  General  Partner of Asset
Investors  Operating  Partnership,  L.P.,  a Delaware  limited  partnership,  as
Manager  and Member of AIOP Lost  Dutchman  Notes,  L.L.C.,  a Delaware  limited
liability company.

                  Witness my hand and official seal.

                  My commission expires: 12/7/2000.



                                                         /s/ Pam J. Finch 
                                                        ------------------------
                                                        Notary Public

( S E A L )



                                       7



                               SCHEDULE OF OMITTED
                                 PROMISSORY NOTE


The Company has also  entered  into two  additional  Promissory  Notes which are
substantially  identical  to the  following  Promissory  Note  in  all  material
respects  except as to the  Borrower,  Principal  Balance and  Monthly  Payment.
Listed below are the material  details in which such  documents  differ from the
document filed as part of this exhibit.



             Borrower                    Principal Balance   Monthly Payment
  ------------------------------------ ------------------- -----------------

  AIOP Brentwood West, L.L.C.            $  7,400,000.00       $51,669.00

  AIOP Serendipity, L.L.C.               $  4,900,000.00       $36,534.00




<PAGE>


                                 PROMISSORY NOTE

$18,450,000.00                                                 November 10, 1998
                                                                Orlando, Florida
                                                               GEC Loan No. 3279

1.       Promise to Pay.

         FOR VALUE RECEIVED, the undersigned,  AIOP GULFSTREAM HARBOR, L.L.C., a
Delaware limited liability company ("Borrower"), promises to pay in lawful money
of the  United  States of  America  to the  order of  GENERAL  ELECTRIC  CAPITAL
ASSURANCE COMPANY, a Delaware corporation ("Lender"), at P. O. Box 490, Seattle,
Washington 98111-0490,  ATTN: Real Estate Department, or such other place either
within or without the State of  Washington  as Lender may  designate  in writing
from time to time,  the  principal  sum of Eighteen  Million Four Hundred  Fifty
Thousand and No/100 Dollars  ($18,450,000.00) with interest from the date hereof
on the unpaid principal balance at the rate set forth below.

2.       Interest.

         Interest  shall accrue on the unpaid  principal  balance at a rate from
the date hereof to the  Maturity  Date at six and one-half  percent  (6.50%) per
annum.

3.       Payments and Term.

         Principal and interest shall be due and payable as follows:

(a)               A  payment  of  all   interest  to  accrue   hereon  from  the
                  Disbursement  Date to and  including the last day of the month
                  during  which the  Disbursement  Date occurs  shall be due and
                  payable on the  Disbursement  Date. For purposes  hereof,  the
                  "Disbursement Date" shall be the date on which disbursement of
                  loan proceeds occurs.

(b)               Monthly  payments of principal  and interest in the sum of One
                  Hundred  Thirty-seven  Thousand  Five Hundred  Fifty-Nine  and
                  No/100 Dollars  ($137,559.00) each shall be due and payable on
                  the first day of each calendar month,  commencing on the first
                  day of the second  calendar month  following the  Disbursement
                  Date and  continuing on the first day of each  calendar  month
                  thereafter to and including the twentieth  (20th)  Anniversary
                  Date.  These  monthly  payments are based upon the twenty (20)
                  year amortization period beginning on December 1, 1998.

(c)               The entire indebtedness  evidenced by this Note, if not sooner
                  paid,  shall be due and  payable  on  October  31,  2018,  the
                  Maturity Date.

         All  payments  on account of the  indebtedness  evidenced  by this Note
shall be first applied to interest,  costs and prepayment fees (if any) and then
to  principal.  Interest  shall  be  computed  on the  basis of a  360-day  year


DOCUMENTARY  STAMP  TAXES IN THE  AMOUNT OF  $64,575.00  HAVE BEEN PAID UPON AND
AFFIXED TO THE MORTGAGE SECURING THIS NOTE.

<PAGE>

consisting  of twelve  30-day  months,  except that  interest for a portion of a
month (such as may be required under paragraph 3 (a) above) shall be computed on
the basis of a 365-day year (or a 366-day year during a leap year).

4.       Prepayment.

         This Note may be prepaid in full or in part,  upon giving Lender thirty
(30) days' prior written notice,  by paying, in addition to the principal amount
prepaid (and if prepaid in full,  accrued  interest and all other sums due under
the terms hereof), a prepayment  premium  ("Premium") equal to the present value
of the series of Payment  Differentials  (as defined  below) from the prepayment
date to the Maturity  Date,  discounted  using the  Discount  Factor (as defined
below) and the  Number of  Payments  or  Periods  (as  defined  below)  (monthly
compounding) calculated as follows:



         (a)      If 6.5% is less  than  the  "Ask  Yield"  of the  non-callable
                  United States Government Treasury Note with a maturity closest
                  to the mid-point  between the fifth business day preceding the
                  prepayment date and the Maturity Date as published in The Wall
                  Street  Journal on the fifth (5th)  business day preceding the
                  prepayment  date (the "Treasury  Yield") (and if more than one
                  such issue, then the issue with the coupon rate closest to the
                  interest  rate then in effect on this Note)  plus fifty  basis
                  points (0.50%) (the "Reinvestment Yield"), the Premium will be
                  one percent (1%) of the amount of principal prepaid.

         (b) If 6.5% equals or exceeds the Reinvestment  Yield, the Premium will
be the sum of:

                  (i)      One percent (1%) of the amount of principal prepaid,
                           plus

                  (ii)     The   present   value  of  the   series  of   Payment
                           Differentials   from  the  prepayment   date  to  the
                           Maturity  Date.  The present value will be calculated
                           by Lender  using a  financial  calculator  or present
                           value tables  selected by Lender and the (i) Discount
                           Factor, (ii) Number of Payments or Periods, and (iii)
                           Payment  Differential,  as said terms are hereinafter
                           defined:

                                    i.      The  "Discount  Factor"  is equal to
                                            one-twelfth     (1/12)     of    the
                                            Reinvestment Yield.

                                    ii.     The  "Number of Payments or Periods"
                                            is equal  to the  number  of  months
                                            left to the Maturity  Date  (rounded
                                            up to the nearest whole number).

                                    iii.    The  "Payment  Differential"  is the
                                            difference   between   the   monthly
                                            payment    which    amortizes    the
                                            principal  prepaid  to zero over the
                                            Number  of   Payments   or  Periods,
                                            calculated,  first, at 6.5% (if this
                                            Note is prepaid  in full,  then this


                                     - 2 -
<PAGE>

                                            is the  monthly  payment  stated  in
                                            this  Note)  and,  second,   at  the
                                            Reinvestment Yield.

         If  the   publication  The  Wall  Street  Journal  is  discontinued  or
publication  of the yield of United  States  Treasury  notes in The Wall  Street
Journal is discontinued,  Lender shall, in its sole  discretion,  designate some
other daily financial or governmental publication of national circulation.

         In the  event  the  Lender  accelerates  the  amount  due  prior to the
Maturity  Date,  the Borrower  shall  immediately  pay to the Lender all amounts
described in this Note, including but not limited to, the prepayment Premium.

         Provided,  however,  that there shall be no  prepayment  fee payable on
principal  prepaid  during the sixty (60) days prior to the Maturity  Date.  Any
partial  prepayment  shall be applied  upon  payments  due hereon in the inverse
order of their respective due dates.

         In addition to the prepayment  provisions  above,  Borrower may, during
each  loan  year,  prepay  up to  five  percent  (5%) of the  principal  balance
outstanding on the first day of that loan year upon three (3) days prior written
notice to Lender  without the payment of any  prepayment  fee,  such  prepayment
privilege being non-cumulative on a loan year to loan year basis.

5.       Restrictions on Transfer and Encumbrance.

         Borrower and Lender acknowledge and agree that the Mortgage referred to
in paragraph 9 below contains the following paragraphs 4.1 and 4.2:

               "4.1     Restrictions on Transfer or Encumbrance of the Property.

                  (a)       A   "Transfer"   is:  any  sale  (by   contract   or
                            otherwise),   encumbrance,   conveyance   or   other
                            transfer of all or any interest in the Property;  or
                            any change in the ownership of any stock interest in
                            a  corporate  Mortgagor,  in  the  ownership  of any
                            membership  interest  or in the manager of a limited
                            liability company Mortgagor, in the ownership of any
                            general  partnership  interest  in  any  general  or
                            limited partnership  Mortgagor,  or in the ownership
                            of any  beneficial  interest in any other  Mortgagor
                            which is not a natural person or persons  (including
                            without  limitation  a trust);  or any change in the
                            ownership   of  any   stock,   membership,   general
                            partnership  or  other  beneficial  interest  in any
                            corporation, limited liability company, partnership,
                            trust or other entity,  organization  or association
                            directly  or   indirectly   owning  an  interest  in
                            Mortgagor,  or a change in the  manager of a limited
                            liability  company.  Changes in the  ownership  of a
                            limited   partnership    interest   in   a   limited
                            partnership   (including  sale  of  publicly  traded
                            partnership units) shall not be deemed a "Transfer."

                                     - 3 -
<PAGE>

                  (b)       In the event of a Transfer without Mortgagee's prior
                            written  consent,  Mortgagee  may at its sole option
                            declare the Transfer an Event of Default  under this
                            Mortgage and invoke any remedy or remedies  provided
                            for in  paragraph  8.1  hereof,  or may at its  sole
                            option  consent  to  such  Transfer.  Mortgagee  may
                            condition its consent to a Transfer upon the payment
                            of a fee to Mortgagee, or an increase in the rate of
                            interest  due  under  the  Note,  or  the  items  in
                            paragraph  4.1(d) below,  or any  combination of the
                            foregoing.  Neither of the  foregoing  options shall
                            apply,  however, in the case of a Transfer under any
                            will,  trust or  applicable  law of descent  arising
                            because  of the  death of an  individual  so long as
                            Mortgagee is given prompt notice of the Transfer and
                            the transferee. Mortgagee's consent to a Transfer or
                            its  waiver  of an Event of  Default  by reason of a
                            Transfer shall not constitute a consent or waiver of
                            any right,  remedy or power accruing to Mortgagee by
                            reason of any subsequent Transfer.

                  (c)       Mortgagee will give its written consent to Transfers
                            of  interests  in  Mortgagor  or of  interests in an
                            entity with an  ownership  interest in  Mortgagor to
                            the transferor's  spouse or lineal  descendant or to
                            an  estate   planning   trust  whose   trustees  and
                            beneficiaries are the transferor or the transferor's
                            spouse  or  lineal  descendant  if  Mortgagor  gives
                            Mortgagee prior written notice accompanied by copies
                            of  the  proposed  Transfer  documents  and  a  $500
                            transfer review fee.

                  (d)       Notwithstanding   the  foregoing   prohibitions   on
                            transfers,  Mortgagee will give its written  consent
                            to   Transfers  of   membership   interests  in  the
                            Mortgagor   entity   so  long  as  Asset   Investors
                            Operating Partnership,  L.P. remains managing member
                            of  Mortgagor  with  management  responsibility  and
                            control,  and with a direct  or  indirect  ownership
                            interest  in the  Mortgagor  entity of at least 51%,
                            and so long as (a) Mortgagor gives Mortgagee 30 days
                            prior  written  notice  of  the  proposed   transfer
                            accompanied  by a  $500.00  non-refundable  transfer
                            review  fee  and  copies  of the  proposed  transfer
                            documents;  and (b) the transferee and, if requested
                            by Mortgagee, the transferee's financial statements,
                            tax returns and credit history are  satisfactory  to
                            Mortgagee in its reasonable business judgment.

                  (e)       For any Transfer  permitted  under this  Mortgage or
                            requested by Mortgagor,  Mortgagee may condition its
                            consent   upon:   the   Property   having  been  and
                            assurances   that  it  shall  continue  to  be  well
                            maintained  and  managed  in  a  manner   reasonably
                            satisfactory  to Mortgagee;  Mortgagee's  reasonable
                            approval  of  the  Transfer  terms,   documents  and
                            background  materials;  there being no uncured Event
                            of Default under this Mortgage; Mortgagor furnishing


                                     - 4 -
<PAGE>

                            an endorsement to Mortgagee's title insurance policy
                            insuring the continued  validity and priority of the
                            lien of this  Mortgage  following  the  Transfer and
                            such subordination agreements and other documents as
                            may be required by Mortgagee or its title company to
                            issue the endorsement.  Unless Mortgagee in its sole
                            discretion otherwise agrees in writing at that time,
                            no Transfer  shall release the  transferor  from any
                            liability   under   the   Loan   Documents   or  the
                            environmental  Indemnity.  By  accepting a Transfer,
                            the transferee  assumes any and all liability of the
                            transferor   under  the  Loan   Documents   and  the
                            environmental Indemnity to the extent the transferor
                            has any personal liability.  At Mortgagee's request,
                            the parties shall execute agreements, guaranties and
                            indemnities  in form  and  substance  acceptable  to
                            Mortgagee.  Regardless whether Mortgagee consents to
                            a Transfer  request,  Mortgagor agrees to pay all of
                            Mortgagee's   reasonable    out-of-pocket   expenses
                            incurred in  connection  with any Transfer  request,
                            including   without   limitation   title   fees  and
                            attorneys'   fees  and  costs,   and  Mortgagee  may
                            condition  its  willingness  to  consider a Transfer
                            request  upon  a  deposit  to  pay  for  Mortgagee's
                            expenses.

4.2      Loan  Assumption  Provision.  Notwithstanding  any  provision  of  this
         Mortgage to the  contrary,  Mortgagee  will consent to two sales of the
         Property and  assumption by the purchaser of the  indebtedness  secured
         hereby, provided that:

                  (a)      Mortgagor is not then in default under this Mortgage;

                  (b)      The   purchaser  of  the   Property,   the  financial
                           statements,   financial  strength,  tax  returns  and
                           credit history of the  purchaser,  the sale agreement
                           and  related  documents,  and all aspects of the sale
                           are satisfactory to Mortgagee;

                  (c)      The   purchaser   evidences  a  history  of  property
                           management satisfactory to Mortgagee or contracts for
                           management of the Property with a property management
                           firm satisfactory to Mortgagee;

                  (d)      If  the   amount   then  due  on  the  Note   exceeds
                           seventy-five  percent  (75%) of the sale price of the
                           Property,  the  balance  due  on  the  Note,  at  the
                           Mortgagee's  election,  must be  reduced,  by payment
                           thereon,   to  an  amount   which   does  not  exceed
                           seventy-five percent (75%) of the sale price;

                  (e)      Mortgagee  receives in cash an assumption  fee of the
                           greater  of  Five   Thousand   and   No/100   Dollars
                           ($5,000.00) or One Percent (1.00%) of the outstanding
                           loan balance at the time of the assumption,  plus its


                                     - 5 -
<PAGE>

                           reasonable   legal   and   administrative   expenses,
                           incurred in connection with such sale and assumption;

                  (f)      Mortgagor  furnishes  to  Mortgagee,  at  Mortgagor's
                           expense,   an  endorsement   to   Mortgagee's   title
                           insurance  policy  insuring the  continued  validity,
                           enforceability and priority of the Mortgage following
                           the   assumption.   The  form  and   content  of  the
                           endorsement  shall  be  reasonably   satisfactory  to
                           Mortgagee.  If required by the Mortgagee or the title
                           Insurer,  the Mortgagor  shall furnish  subordination
                           agreements  from  tenants of the  Property  and other
                           necessary parties in form and substance acceptable to
                           the Mortgagee and the title insurer;

                  (g)      Unless  Mortgagee  in its sole  discretion  otherwise
                           agrees  in  writing  at that  time,  no such  sale or
                           assumption  shall release  Mortgagor or any guarantor
                           or other person from liability,  or otherwise  affect
                           the  liability of Mortgagor or any such  guarantor or
                           other person, for payment of the indebtedness secured
                           hereby;

                  (h)      In the  event  the Loan was made  with a  requirement
                           imposed upon the  Mortgagor to complete any specified
                           repairs of the Property,  the Mortgagor  shall not be
                           entitled  to a consent by  Mortgagee  pursuant to the
                           terms of this provision  until such repairs have been
                           completed to Mortgagee's satisfaction; and

                  (i)      The  Mortgagee  may,  at  its  option,   require  tax
                           reserves  as  referred  to in  paragraph  3.1 of this
                           Mortgage,    whether   or   not   previously   waived
                           conditionally  or  otherwise,  as a condition  to its
                           consent."

6.       Default.

         (a)      The  occurrence  of any  one or more  of the  following  shall
                  constitute an event of default ("Event of Default") under this
                  Note:

                  (i)      Failure to make any payment of  principal or interest
                           when due hereon, followed by the failure to make such
                           payment  within  ten (10) days after  written  notice
                           thereof  given  to  Borrower  by  Lender;   provided,
                           however,  that Lender  shall not be obligated to give
                           Borrower  written  notice  prior  to  exercising  its
                           remedies  with  respect to such default if Lender had
                           previously given Borrower during that calendar year a
                           notice of  default  for  failure to make a payment of
                           principal or interest  hereon.  Once Lender has given
                           such notice to  Borrower  during any  calendar  year,
                           failure by Borrower to make any payment of  principal
                           or interest within ten (10) days of the date when due
                           shall constitute an Event of Default.

                                     - 6 -
<PAGE>

                  (ii)     The  occurrence  of any other Event of Default  under
                           the Mortgage referred to in paragraph 9 below.

         (b)      Time is of the  essence.  If an Event of Default  occurs under
                  this Note:

                  (i)      the entire  principal  balance hereof and all accrued
                           interest  shall,  at the  option of  Lender,  without
                           notice,  bear  interest  at a rate  from time to time
                           equal to five (5)  percentage  points over what would
                           otherwise  be the  Note  rate  (or the  maximum  rate
                           permitted by applicable law if that is less) from the
                           date of the  Event of  Default  until  such  Event of
                           Default  is cured,  and such rate shall also apply to
                           post judgment interest, and

                  (ii)     the entire  principal  balance hereof and all accrued
                           interest shall immediately  become due and payable at
                           the option of Lender, without notice.

         Lender's  failure to exercise any option hereunder shall not constitute
a waiver of the right to exercise the same for any subsequent Event of Default.

         (c)      Lender may accept partial payments or payments marked "payment
                  in full" or "in  satisfaction"  or words to similar  effect at
                  any time.  Acceptance of such payment shall not affect or vary
                  the duty of Borrower to pay all obligations when due hereunder
                  and shall not  affect or impair  the right of Lender to pursue
                  all remedies  available to it  hereunder,  or under any of the
                  other loan documents securing or guarantying payment hereof or
                  executed in connection herewith.

7.       Late Charges.

         Borrower  acknowledges that, if any payment under this Note is not made
when due,  Lender will as a result thereof incur costs not  contemplated by this
Note, the exact amount of which would be extremely difficult or impracticable to
ascertain.  Such costs include  without  limitation  processing  and  accounting
charges.  Accordingly,  Borrower  hereby agrees to pay to Lender with respect to
each  payment  which is not  received by Lender  within ten (10) days after such
payment is due under this Note a late charge  equal to Five  Percent (5%) of the
amount  of the  payment.  Borrower  and  Lender  agree  that  such  late  charge
represents  a fair and  reasonable  estimate  of the costs  Lender will incur by
reason of such late  payment.  Acceptance of such late charge by Lender shall in
no event  constitute a waiver of the default with respect to the overdue amount,
and shall not  prevent  Lender  from  exercising  any of the  other  rights  and
remedies available to Lender.

8.       Costs and Attorneys' Fees.

         If an Event of Default  occurs  under this Note and Lender  consults an
attorney  regarding the  enforcement of any of its rights under this Note or the
Mortgage,  or if this Note is placed in the hands of an attorney for collection,
or if suit be brought to enforce this Note or the Mortgage, Borrower promises to
pay all costs thereof, including attorneys' fees. Said costs and attorneys' fees
shall include, without limitation, costs and attorneys' fees in any appeal or in
a  proceeding  under any  present  or  future  federal  bankruptcy  act or state
receivership.

                                     - 7 -
<PAGE>

9.       Security.

         This Note is secured by a Mortgage,  Assignment of Rents and Leases and
Security  Agreement  ("Mortgage") and a separate  Assignment of Rents and Leases
("Assignment") covering property located in Orange County, Florida ("Property").
It is also  secured by an  Unconditional  Guaranty  executed by Asset  Investors
Corporation, a Maryland corporation ("Guarantor").

10.      Waiver of Presentment, Etc.

         Borrower hereby waives  presentment  and demand for payment,  notice of
dishonor, protest and notice of protest.

11.      Limited Recourse Debt.

         Except as otherwise  provided  herein and the Indemnity of the Borrower
of even date,  the  Borrower  is hereby  released  from all  personal  liability
hereunder to the extent such release does not operate to invalidate  the lien of
the Mortgage  securing this Note. In the event of foreclosure of the Mortgage or
other enforcement of the collection of the indebtedness  evidenced by this Note,
Lender  agrees,  and any holder hereof shall be deemed by  acceptance  hereof to
have agreed, not to take a deficiency  judgment against Borrower with respect to
said  indebtedness  except as may be  provided  as  follows  in this  paragraph.
Notwithstanding the foregoing,  however,  Borrower shall be fully and personally
liable to the holder of this Note for:

         (i)      All damages  suffered by the holder on account of waste to the
                  Property,  fraud or  willful  misrepresentation  committed  by
                  Borrower;

         (ii)     Any retention of rental income or other income of the Property
                  after an Event of Default has occurred  which remains  uncured
                  after any  applicable  notice and  opportunity to cure, to the
                  extent that any such retention is not applied to the operation
                  of the Property (i.e.,  capital and operating  expenses),  and
                  the retention of security  deposits or other  deposits made by
                  tenants of the Property which are not paid to tenants when due
                  or  transferred  to Lender or any other  party  acquiring  the
                  Property  at a  foreclosure  sale or any  transfer  in lieu of
                  foreclosure;

         (iii)    Any  property  taxes  or  assessments  accrued  prior  to  the
                  Lender's acquisition of title to the Property;

         (iv)     The  replacement  cost of any  personal  property  or fixtures
                  encumbered by the Mortgage which are removed or disposed of by
                  Borrower and not replaced as required by the Mortgage and then
                  to the  extent  of  the  replacement  cost  of  such  personal
                  property or fixtures;

         (v)      The  misapplication  of any  proceeds  to the full  extent  of
                  misapplied  proceeds  under any  insurance  policies or awards
                  resulting  from  condemnation  or the exercise of the power of
                  eminent  domain or by reason of damage or  destruction  to any
                  portion of the Property or any  building or buildings  located
                  thereon;

                                     - 8 -
<PAGE>

         (vi)     Any loss resulting from Borrower's  failure to maintain hazard
                  or  liability  insurance  as  required  under the terms of the
                  Mortgage;

         (vii)    All  damages,  liabilities,   costs  and  expenses,  including
                  attorneys' fees, incurred by the Lender due to the presence of
                  any Hazardous  Substances  (as defined in the Mortgage) on the
                  Property and due to any breach of covenant, breach of warranty
                  or  misrepresentation  by  Borrower  under the  Mortgage,  the
                  Indemnity,  or any of the other loan  documents  delivered  in
                  connection  with the loan  evidenced by this Note with respect
                  to Hazardous  Substances and Borrower's failure to perform any
                  obligations under the Indemnity. There will be no liability of
                  the Borrower for Hazardous  Substances which are introduced to
                  the  Property  subsequent  to  a  permitted  transfer  of  the
                  Property by the  Borrower or to the  Lender's  acquisition  of
                  title  as a  result  of  foreclosure  or a  deed  in  lieu  of
                  foreclosure;  provided,  however,  the Borrower shall bear the
                  burden of proof that the  introduction  and initial release of
                  such  Hazardous  Substances  (i)  occurred  subsequent  to the
                  transfer date, (ii) did not occur as a result of any action of
                  the  Borrower,  and  (iii)  did  not  occur  as  a  result  of
                  continuing  migration or release of any  Hazardous  Substances
                  introduced  prior to the transfer  date, in, on, under or near
                  the Property;

         (viii)   Any  fees  and  costs  including  attorney  fees  incurred  in
                  enforcing and  collecting any amounts due under this provision
                  11;

         (ix)     The full amount due under this Note including accrued interest
                  and  other  amounts  due with  respect  to the  Mortgage,  the
                  Assignment  and  any  other  loan  documents  executed  by the
                  Borrower in  connection  with this Note if there is a transfer
                  of title to the Property without the Lender's consent; and

         (x)      The full amount due under this Note including accrued interest
                  and  other  amounts  due with  respect  to the  Mortgage,  the
                  Assignment  and  any  other  loan  documents  executed  by the
                  Borrower in connection with this Note if subordinate financing
                  is placed against the Property without the Lender's consent.

         The  foregoing  limitation  on personal  liability  is not intended and
shall not be deemed to constitute a forgiveness of the indebtedness evidenced by
this Note or a release of the obligation to repay said indebtedness according to
the terms and provisions  hereof, but shall operate solely to limit the remedies
otherwise  available to the holder hereof for the  enforcement and collection of
such indebtedness. As used in this paragraph, the term "Borrower" includes:

         (a)      Borrower (and each of them, if more than one),

         (b)      all general  partners of any Borrower  which is a partnership,
                  and

         (c)      all joint venturers of any Borrower which is a joint venture.

         The personal  liability  hereunder of all persons  included  within the
term  "Borrower"  shall be joint and several.  The  provisions of this paragraph
shall control over any conflicting  provisions of this Note, the Mortgage or the
Assignment.  However,  nothing  contained  in this  paragraph  11  shall  affect


                                     - 9 -
<PAGE>

Lender's  ability to  maintain  any action  against  Borrower,  or to obtain any
judgment  necessary to realize upon the Mortgage or any other  security for this
Note.

12.      Loan Charges.

         Interest,  fees and charges  collected or to be collected in connection
with the  indebtedness  evidenced  hereby shall not exceed the maximum,  if any,
permitted by any  applicable  law. If any such law is  interpreted  so that said
interest,  fees and/or  charges  would  exceed any such  maximum and Borrower is
entitled to the benefit of such law, then:

         (i)      such  interest,  fees and/or  charges  shall be reduced by the
                  amount necessary to reduce the same to the permitted  maximum;
                  and

         (ii)     any sums already  collected  from Borrower  which exceeded the
                  permitted maximum will be refunded.  Lender may choose to make
                  the refund either by treating the  payments,  to the extent of
                  the excess,  as prepayments of principal or by making a direct
                  payment to Borrower.  No prepayment  premium shall be assessed
                  on prepayments  under this  paragraph.  The provisions of this
                  paragraph  shall  control over any  inconsistent  provision of
                  this Note or the  Mortgage or any other  document  executed in
                  connection with the indebtedness evidenced hereby.

13.      Governing Law.

         This Note shall be construed,  enforced and  otherwise  governed by the
laws of the State of Florida.

14.      Lender.

         As used herein,  the term "Lender"  shall mean holder and owner of this
Note.

LENDER AND BORROWER HEREBY KNOWINGLY,  VOLUNTARILY AND  INTENTIONALLY  WAIVE THE
RIGHT  EITHER  MAY HAVE TO  TRIAL BY JURY IN  RESPECT  TO ANY  LITIGATION  BASED
HEREON,  OR  ARISING  OUT OF,  UNDER OR IN  CONNECTION  WITH  THIS  NOTE AND ANY
AGREEMENT CONTEMPLATED TO BE EXECUTED IN CONNECTION THEREWITH,  OR ANY COURSE OF
CONDUCT, COURSE OF DEALING, STATEMENTS (WHETHER VERBAL OR WRITTEN) OR ACTIONS OF
EITHER PARTY. BORROWER ACKNOWLEDGES THAT THIS WAIVER OF JURY TRIAL IS A MATERIAL
INDUCEMENT TO THE LENDER IN EXTENDING  CREDIT TO THE  BORROWER,  THAT THE LENDER
WOULD NOT HAVE EXTENDED CREDIT WITHOUT THIS JURY TRIAL WAIVER, AND THAT BORROWER
HAS BEEN REPRESENTED BY AN ATTORNEY OR HAS HAD AN OPPORTUNITY TO CONSULT WITH AN
ATTORNEY  IN  CONNECTION  WITH THIS JURY TRIAL  WAIVER TO  UNDERSTAND  THE LEGAL
EFFECT OF THIS WAIVER.

                                     - 10 -
<PAGE>


Witnesses:                            AIOP GULFSTREAM  HARBOR,  L.L.C.,
                                      a Delaware limited liability company

                                      By: Asset Investors Operating Partnership,
/s/ Diane S. Armstrong                    L.P., a Delaware limited partnership,
- ------------------------------            Managing Member
Print Name: Diane S. Armstrong            

/s/ Peggy Purcell                         By:  Asset Investors Corporation, a
- ------------------------------                 Maryland corporation, General
Print Name: Peggy Purcell                      Partner


                                               By: /s/ David M. Becker
                                               ---------------------------------
                                               Name: David M. Becker
                                               Its:  Chief Financial Officer


STATE OF Colorado
COUNTY OF Denver

         The foregoing  instrument was  acknowledged  before me this 10th day of
November, 1998, by David M. Becker as Chief Financial Officer of ASSET INVESTORS
CORPORATION,  a  Maryland  corporation,   General  Partner  of  ASSET  INVESTORS
OPERATING PARTNERSHIP, L.P., a Delaware limited partnership,  Managing Member of
AIOP GULFSTREAM HARBOR,  L.L.C., a Delaware limited liability company, on behalf
of the limited liability company, limited partnership and corporation. He/She is
personally known to me.


                                  NOTARY PUBLIC

                                            /s/ Lorri J. Owen
                                            -------------------------------
                                            Name:  Lorri J. Owen
                                            Serial #:
                                            My Commission Expires: July 02, 2001


3564-131-614682.3


                                     - 11 -




                       AMENDED AND RESTATED LOAN AGREEMENT

         THIS AMENDED AND RESTATED  LOAN  AGREEMENT,  dated as of the 1st day of
January, 1998, by and between COMMUNITY ACQUISITION AND DEVELOPMENT CORPORATION,
a  Delaware  corporation  ("CADC"),  COMMUNITY  CASA DEL MAR  JOINT  VENTURE,  a
Delaware  general  partnership  ("Casa  del Mar JV"),  COMMUNITY  SUNLAKE  JOINT
VENTURE,  a Delaware general  partnership  ("Sunlake JV"),  COMMUNITY  BRENTWOOD
JOINT  VENTURE,  a Delaware  general  partnership  ("Brentwood  JV"),  COMMUNITY
SAVANNA CLUB JOINT VENTURE, a Delaware general partnership  ("Savanna Club JV"),
COMMUNITY  BLUE HERON PINES  CORPORATION,  a Florida  corporation  ("Blue  Heron
Corporation"),  COMMUNITY SUNLAKE CORPORATION,  a Florida corporation  ("Sunlake
Corporation"),   COMMUNITY   BRENTWOOD   CORPORATION,   a  Florida   corporation
("Brentwood  Corporation"),   COMMUNITY  SAVANNA  CLUB  CORPORATION,  a  Florida
corporation ("Savanna Club Corporation"), and ROYAL PALM VILLAGE, LLC, a Georgia
limited  liability company ("Royal Palm")  (hereinafter,  CADC, Casa del Mar JV,
Sunlake  JV,  Brentwood  JV,  Savanna  Club JV and Royal  Palm are  collectively
referred to as the "Borrowers" and, Blue Heron Corporation, Sunlake Corporation,
Brentwood  Corporation,  and Savannah Club Corporation are collectively referred
to as "Guarantors") and ASSET INVESTORS OPERATING PARTNERSHIP,  L.P., a Delaware
limited partnership (hereinafter referred to as "Lender").

                              W I T N E S S E T H :

         WHEREAS,  Borrowers,  Guarantors  and Lender  entered into that certain
Loan Agreement dated as of January 1, 1998 (the "Original Loan Agreement");

         WHEREAS, Borrowers,  Guarantors and Lender are desirous of amending and
restating the Original Loan Agreement in its entirety,  as more particularly set
forth herein below;

         WHEREAS,  CADC is the  owner of a  ninety-nine  percent  (99%)  general
partnership  interest in Casa Del Mar JV, Sunlake JV,  Brentwood JV, and Savanna
Club JV; and

         WHEREAS,  Blue Heron  Corporation  is the owner of a one  percent  (1%)
general partnership interest in Casa del Mar JV; and

         WHEREAS, Sunlake Corporation is the owner of a one percent (1%) general
partnership interest in Sunlake JV; and

         WHEREAS,  Brentwood  Corporation  is the  owner of a one  percent  (1%)
general partnership interest in Brentwood JV; and

         WHEREAS,  Savanna Club  Corporation  is the owner of a one percent (1%)
general partnership interest in Savanna Club JV; and

         WHEREAS, CADC is the fee simple owner of the undeveloped portion of the
Park Royale Mobile Home Park ("Park Royale Mobile Home Park"), which undeveloped
portion is legally  described  on Exhibit "A" attached  hereto and  incorporated
herein by reference; and


<PAGE>

         WHEREAS, CADC is the fee simple owner of the undeveloped portion of the
Stonebrook Mobile Home Park ("Stonebrook  Mobile Home Park"),  which undeveloped
portion is legally  described  on Exhibit "B" attached  hereto and  incorporated
herein by reference; and

         WHEREAS, CADC is the fee simple owner of the undeveloped portion of the
Forest View Mobile Home Park ("Forest View Mobile Home Park"), which undeveloped
portion is legally  described  on Exhibit "C" attached  hereto and  incorporated
herein by reference; and

         WHEREAS, Royal Palm is the fee simple owner of that certain mobile home
park  commonly  known as Royal Palm  Mobile Home Park  ("Royal  Palm Mobile Home
Park") and located on the  property  legally  described  on Exhibit "D" attached
hereto and incorporated herein by reference; and

         WHEREAS,  Casa del Mar JV is the owner of that certain mobile home park
commonly  known as Blue Heron Pines  Mobile Home Park ("Blue  Heron Pines Mobile
Home  Park") and  located  on the  property  legally  described  on Exhibit  "E"
attached hereto and incorporated herein by reference; and

         WHEREAS,  Sunlake  JV is the  owner of that  certain  mobile  home park
commonly  known as Sunlake  Mobile  Home Park  ("Sunlake  Mobile Home Park") and
located on the property  legally  described  on Exhibit "F" attached  hereto and
incorporated herein by reference; and

         WHEREAS,  Brentwood  JV is the owner of that  certain  mobile home park
commonly known as Brentwood Mobile Home Park ("Brentwood  Mobile Home Park") and
located on the property  legally  described  on Exhibit "G" attached  hereto and
incorporated herein by reference; and

         WHEREAS, Savanna Club JV is the owner of the model center and Phases IV
through X,  inclusive,  that certain  mobile home park commonly known as Savanna
Club  Mobile  Home Park  ("Savanna  Club  Mobile  Home Park") and located on the
property  legally  described  on Exhibit "H"  attached  hereto and  incorporated
herein by reference; and

         WHEREAS,  Borrowers and Guarantors  previously  applied to Lender for a
revolving  credit loan in the  maximum  principal  amount of Twenty  Million and
00/100 Dollars  ($20,000,000.00)  as evidenced by that certain  revolving credit
promissory  note  dated  January  1,  1998 in the  maximum  principal  amount of
$20,000,000.00,  as said note has been renewed of even date  herewith  solely by
the Borrowers  pursuant to that certain renewal revolving credit promissory note
in the maximum principal amount of $20,000,000.00 (the "Loan:); and

         WHEREAS, Guarantors have agreed to guarantee the Loan; and

         WHEREAS, Borrowers, Guarantors and Lender have negotiated the terms and
conditions of, and wish to enter into,  this Agreement in order to set forth the
terms and conditions of the disbursement and repayment of the Loan.

         NOW, THEREFORE, in consideration of the premises, and of the Guarantors
mutual  covenants and agreements set forth below,  Borrowers and Lender agree as
follows:

                                       2
<PAGE>

         1. DEFINITIONS.  As used in this Agreement the terms listed below shall
have the following meanings unless otherwise required by the context:

              (a)  "Additional  Contingent  Interest"  shall  mean  that term as
defined in Paragraph 7 hereof.

              (b) "Advance" shall mean an advance of money made by Lender to one
or more of the  Borrowers  pursuant  to the  provisions  of  paragraph 2 hereof,
including, without limitation, all advances made prior to the date hereof.

              (c)  "Affiliate"  shall  mean any  entity in which a  Borrower  or
Guarantor, or a shareholder,  partner or member of a Borrower or Guarantor owns,
directly or  indirectly,  ten (10%) percent or more of the capital  interests or
voting  power  thereof,  or any  individual  or entity  which owns,  directly or
indirectly,  ten (10%) percent or more of the capital  interests or voting power
of any Borrower or shareholders, partners or members thereof.

              (d) "Applicable  Tranche" shall mean the Casa Del Mar Tranche, the
Sunlake Tranche,  the Brentwood Tranche,  the Savanna Club Tranche,  Park Royale
Tranche, Stonebrook Tranche, Forest View Tranche, and the Royal Palm Tranche.

              (e) "Appraiser" shall mean an independent MAI appraiser designated
or approved by the Lender.

              (f) "Assignment of Leases,  Rents and Contract  Rights" shall mean
the Assignment of Leases,  Rents and Contract Rights dated of even date herewith
from Borrowers  assigning to Lender all of its right,  title and interest in and
to all agreements  for the leasing of the Property or any part thereof,  if any,
and all rents, issues and profits derived or to be derived from the Property.

              (g)  "Assignment  of  Permits,  Agreements,  Approvals,  Fees  and
Deposits" shall mean the Assignment of Permits, Agreements,  Approvals, Fees and
Deposits of even date herewith from  Borrowers  assigning to Lender all contract
rights,  sewer  tap  rights,   utility  commitments,   licenses  and  agreements
pertaining directly or indirectly to the Property and the development thereof.

              (h)  "Brentwood  Tranche" shall mean all Advances of the Loan made
by  Lender to fund  acquisition,  development  and  operating  expenses  for the
Brentwood Mobile Home Park.

              (i)  "Budget"  shall have the  meaning  set forth in  paragraph  3
hereinbelow.

              (j) "Business  Day" shall mean a day of the year on which banks in
Denver, Colorado, are open for business.

              (k)   "Capital   Expenditures"   shall  mean   those   arms-length
expenditures  customarily  characterized  as capital  expenditures in accordance
with generally accepted accounting principles consistently applied.

              (l) "Casa del Mar  Tranche"  shall mean all  Advances  of the Loan
made by Lender to fund acquisition,  development and operating  expenses for the
Blue Heron Mobile Home Park.

                                       3
<PAGE>

              (m)  "CPI"  shall  mean  the  United  States  Department  of Labor
Statistics  Consumer Price Index for All Urban Consumers - U.S. City Average for
"All Items" (1982-1984=100).

              (n)  "Construction  Improvements"  shall  mean  those  facilities,
including,  but not limited to, manufactured housing pads,  driveways,  Set-ups,
infrastructure,  utilities,  irrigation and landscaping to be constructed on the
Property by the Borrowers.

              (o)  "Contingent  Interest"  shall  mean that term as  defined  in
Paragraph 6 hereof.

              (p)  "Conversion"  shall  mean  the  process  whereby  any  of the
Projects are conveyed,  sold, transferred or otherwise converted into a resident
owned  community  through  the  use  of  a  cooperative,  condominium  or  other
homeowners'  association regime,  limited partnership or other entity, which are
developer sponsored or third party initiated programs.

              (q)  "Conveyance"  shall mean the sale,  transfer or conveyance of
any of the  Projects or any direct or indirect  interest  therein  (other than a
lease  of a  mobile  home pad for a term of less  than  two (2)  years),  or the
exchange thereof for other real property, or the sale, transfer or conveyance of
any direct or indirect  interest  in any entity  which owns or  otherwise  has a
direct or indirect  interest  in any of the  Projects,  or any portion  thereof,
whether as lessee or operator or otherwise),  whether to a third party purchaser
in an arms-length transaction,  or in connection with a judicial or non-judicial
foreclosure  sale or the  acceptance of a  deed-in-lieu  of  foreclosure,  or in
connection with the exercise of the power of condemnation or eminent domain with
respect to any of the Projects, or otherwise.

              (r) "Debt  Service"  shall mean all Regular  Interest and Deferred
Regular  Interest (and expressly  excluding  Contingent  Interest and Additional
Contingent  Interest) and any other  charges  actually paid from time to time by
the Borrowers to the Lender after the date hereof pursuant to the Note.

              (s) "Deferred Regular Interest" shall mean interest computed daily
at the rate of three  percent  (3%) per annum on the  outstanding  amount of the
Sunlake  Tranche,  Brentwood  Tranche  and the Casa del Mar  Tranche  made  with
respect to Blue Heron Pines Mobile Home Park,  Sunlake Mobile Home Park,  and/or
Brentwood  Mobile Home Park,  taking into account the total  return  received by
Lender  with  respect to the  portion of the Loan  encumbering  Blue Heron Pines
Mobile Home Park,  Sunlake Mobile Home Park and Brentwood  Mobile Home Park plus
the return received by Lender from Pinewood Mobile Home Park and Pleasant Living
Mobile Home Park (which are owned in fee simple by Lender).  Said interest shall
be computed based upon a 360 day year for the actual number of days outstanding.
Said interest shall accrue and shall be due and payable  contemporaneously  with
the  obligation to pay  Additional  Contingent  Interest which arises due to the
Conveyance  or Financing of Blue Heron Pines  Mobile Home Park,  Sunlake  Mobile
Home Park, and/or Brentwood Mobile Home Park.

              (t)  "Development  Fee"  shall  mean the sum  equal  to seven  and
one-half percent (7.5%) of hard costs, up to One Million Dollars ($1,000,000.00)
and  five  percent  (5%)  thereafter  of the  costs  to  construct  Construction
Improvements with respect to each applicable Project, as said development fee is
more particularly set forth in the Budget for each Project.

              (u)  "Event  of  Default"  shall  mean  that  term as  defined  in


                                       4
<PAGE>

paragraph 9 hereinbelow.

              (v) "Expenses"  shall mean the aggregate amount of monies actually
paid by the Borrowers in connection with the operation of the Projects  pursuant
to arms-length  transactions  during each respective Loan Quarter and Loan Year,
as the case may be, except as hereinafter provided to the contrary, for (i) Debt
Service, (ii) Labor Costs, (iii) general maintenance,  repairs and replacements,
(iv) premiums actually paid by the Borrowers for insurance  customarily  carried
for property  comparable to the Projects (which premiums,  to the extent they do
not relate to policies of insurance  required to be  maintained by the Borrowers
under the  Mortgage  or this Loan  Agreement,  shall be subject to the  Lender's
prior written  approval),  (v) charges  (including  applicable  taxes) for or in
connection with  electricity,  fuel oil and other utilities at the Projects (vi)
real estate taxes,  assessments,  water charges and sewer rents, (vii) customary
and  reasonable  accounting  and auditing  expenses and customary and reasonable
attorneys'  fees,  (viii)  management  fees paid to a managing agent  reasonably
approved by the Lender in its sole  discretion,  which management fees shall not
exceed such amounts as the Lender reasonably deems to be commercially reasonable
(it  being  agreed  that a  management  fee of  six  percent  (6%)  or  less  is
commercially  reasonable),  (ix) fees paid to  unaffiliated  third  parties  for
consulting,  engineering or other professional  services provided that such fees
are customary and  commercially  reasonable in amount,  (x) other expenses which
are not  discretionary  and are  required  by law,  and (xi) other  commercially
reasonable expenses in connection with, and related solely to, the operation and
maintenance  of the  Projects  which  are  usual and  customary  for  comparable
properties  located  in the  vicinity  of the  Projects  and  which  are paid in
accordance with the Budget for the respective Projects that has been approved in
writing by the Lender, which approval shall not be unreasonably withheld. All of
the  foregoing  items shall be  substantiated  by evidence  satisfactory  to the
Lender.  Without  limiting  the  generality  of those  items  which shall not be
included in, or which shall be excluded from,  Expenses,  the following shall be
specifically excluded from, Expenses:

                    (i) general overhead  expenses of the Borrowers,  whether in
     connection with the operation of the Property or otherwise;

                    (ii) depreciation, amortization and other non-cash items;

                    (iii) prepaid expenses which are not customarily  prepaid in
     the ordinary course of business;

                    (iv) Capital  Expenditures (other than Capital  Expenditures
     which relate to minor capital improvements,  which shall be deemed to be an
     Expense  but only (x) if the Lender  shall have  approved  same in writing,
     which approval shall not be unreasonably  withheld and (y) in an amount not
     to exceed for the applicable period, the amortization for such improvements
     determined on a straight line basis over the useful life of the improvement
     in accordance with generally accepted accounting  principles,  consistently
     applied); and

                    (v) any cost,  fee,  expense  or item  which  the  Borrowers
     characterize as either Financing Expenses or Transfer Expenses.

              (w)  "Financing"  shall  mean (i) any  mortgage  or other  secured
transaction closed in connection with a refinancing of any portion of this Loan,
(ii) any  refinancing  of any mortgage or other  secured  transaction  which was
closed in  connection  with a refinancing  of this Loan (and any  refinancing(s)
from time to time of any such refinancing(s)) and (iii) any mortgage (other than


                                       5
<PAGE>

the  Mortgage) or other  secured  transaction  which  constitutes  a lien on the
Property, or any portion thereof, whether or not consented to by the Lender.

              (x) "Financing Expenses" shall mean the aggregate amount of monies
actually  paid  by  the  Borrowers  pursuant  to  arms-length   transactions  in
connection with a Financing for customary and reasonable closing costs, fees and
expenses  incurred in connection  with the closing of a Financing,  which costs,
fees and expenses are subject to the prior  written  reasonable  approval of the
Lender in its sole discretion. All of the foregoing items shall be substantiated
by evidence satisfactory to the Lender.

              (y) "Financing  Proceeds"  shall mean the principal  amount of any
Financing.

              (z)  "Financing  Statements"  shall mean the financing  statements
from Borrowers to Lender to perfect Lender's  security  interest in the personal
property described in the Mortgage.

              (aa)  "Forest  View  Tranche"  shall mean all Advances of the Loan
made by Lender to fund acquisition,  development and operating  expenses for the
Forest View Mobile Home Park.

              (bb) "Gross  Income"  shall mean the  aggregate of all income from
all  sources in  respect of the  Projects  (solely  to the  extent  such  income
qualifies as rents from real  property  within the meaning of Section  856(d) of
the Internal  Revenue Code of 1986, as amended (the  "Internal  Revenue  Code"))
received by the  Borrowers  for each  respective  Loan Quarter and Loan Year, as
case may be,  other than (i) Sales  Proceeds,  (ii)  Financing  Proceeds,  (iii)
condemnation  awards and insurance  proceeds  (except for the proceeds of rental
loss insurance, which shall be deemed to be Gross Income) to the extent actually
used by Borrowers to restore the affected  Project and (iv)  security  deposits,
except  to the  extent  such  sums  are  applied  to the  payment  of any  rent,
additional  rent or other  sums due  under  any of the  Leases.  Notwithstanding
anything in this Amended and Restated  Loan  Agreement or Loan  Documents to the
contrary,  if there is a final determination by the Internal Revenue Service, or
court of competent  jurisdiction or if Lender  determines that any of the income
which  constitutes  a portion of the Gross Income did not  constitute  rent from
real property within the meaning of Section 856(d) of the Internal  Revenue Code
and was erroneously included within the Gross Income for purposes of determining
Net Cash Flow and the amount of  Contingent  Interest  payable to Lender,  then,
without  prejudice to any other  remedies  that lender  might have,  lender will
promptly  refund to  appropriate  Borrower the  resultant  amount of  Contingent
Interest received in error.  Parties further agree to treat the repayment of any
such  Contingent  Interest to extent  possible,  as a retroactive  adjustment to
Contingent Interest for all tax and other purposes.

              (cc)  "Labor  Costs"  shall  mean  all  customary  and  reasonable
expenses  actually paid by the Borrowers out of funds other than the proceeds of
the Loan pursuant to arms-length  transactions during any Loan Quarter which are
directly  related to the employment of personnel whose  responsibilities  relate
solely to the  Projects  including  amounts  paid for wages,  salaries and other
compensation  for services,  payroll,  social  security,  unemployment and other
similar taxes, worker's compensation insurance,  disability benefits,  pensions,
hospitalization,  retirement  plans and group  insurance,  uniforms  and working
clothes  and  the  cleaning  thereof,  and  expenses  imposed  pursuant  to  any
collective bargaining agreement.

                                       6
<PAGE>

              (dd)  "Leases"  shall  mean all  leases,  subleases  or  occupancy
agreements affecting the Property or any portion thereof.

              (ee) "Loan  Quarter"  shall mean the period  beginning on the date
hereof and ending March 31, 1998 and each  subsequent  three (3) calendar  month
period thereafter until all Additional Contingent Interest pursuant to Paragraph
7 hereof shall have been paid.

              (ff)  "Loan  Year"  shall mean the  period  beginning  on the date
hereof and ending on December 31, 1998, and each subsequent twelve (12) calendar
month period  thereafter until all Additional  Contingent  Interest  pursuant to
Paragraph 6 hereof shall have been paid.

              (gg) "Loan  Agreement"  shall mean this Amended and Restated  Loan
Agreement and any and all  amendments,  modifications,  renewals,  replacements,
extensions and substitutions thereof or therefor.

              (hh) "Loan  Document"  shall  mean,  collectively,  the Note,  the
Mortgage, this Amended and Restated Loan Agreement and any other mortgage, note,
loan  agreement,  document,  instrument,   agreement  and  guaranty  evidencing,
securing  or  otherwise  relating to the Loan,  now or  hereafter  executed  and
delivered, and any and all amendments,  modifications,  renewals, extensions and
replacements thereof and substitutions therefor.

              (ii)  "Maturity  Date" shall mean the earlier of December 31, 2018
(the "Stated Maturity Date"), or the date upon which the indebtedness  evidenced
hereby  becomes  due and  payable  by  reason  of the  occurrence  of a Event of
Default.

              (jj)  "Mortgage"  shall mean that  certain  Amended  and  Restated
Mortgage and Security  Agreement  dated as of even date  herewith,  executed and
delivered by the  Borrowers in favor of the Lender in  connection  with the Loan
and  encumbering  the  Property,  and  any and  all  amendments,  modifications,
renewals,  increases,  replacements,   additions,   consolidations,   spreaders,
extensions, re-advances and substitutions thereof or therefor.

              (kk) "Net Cash Flow" shall mean, for each  respective Loan Quarter
and Loan Year,  as the case may be, the amount,  if any,  by which Gross  Income
exceeds Expenses for such Loan Quarter or Loan Year.

              (ll) "Net Financing  Proceeds"  shall mean the amount,  if any, by
which Financing Proceeds exceeds Financing Expenses relating to a Financing.

              (mm) "Net Sales Proceeds" shall mean the amount,  if any, by which
Sales Proceeds exceeds Transfer Expenses.

              (nn) "Note" shall mean the  Revolving  credit  promissory  note of
even date herewith from Borrowers to the order of Lender in the principal amount
of $20,000,000.00 evidencing the Loan.

              (oo) "Park  Royale  Tranche"  shall mean all  Advances of the Loan
made by Lender to fund acquisition,  development and operating  expenses for the
Park Royale Mobile Home Park.

                                       7
<PAGE>

              (pp)  "Projects"  shall mean  collectively  the Park Royale Mobile
Home,  the  Stonebrook  Mobile Home Park,  the Forest View Mobile Home Park, the
Royal Palm Mobile Home Park,  the Blue Heron Pines Mobile Home Park, the Sunlake
Mobile Home Park,  the Brentwood  Mobile Home Park,  and the Savanna Club Mobile
Home Park.

              (qq) "Property" shall mean the real property  described on Exhibit
"A" through "H" attached hereto and incorporated herein by reference.

              (rr) "Regular  Interest" shall mean interest computed daily at the
rate of ten  percent  (10%)  per  annum  on the  outstanding  amount  of all the
Applicable  Tranches.  Said interest shall be computed based upon a 360 day year
for the actual number of days  outstanding.  Said interest shall only be due and
payable  to the extent  the Net Cash Flow is  sufficient.  To the extent the Net
Cash Flow is insufficient, said interest shall accrue until the Net Cash Flow is
sufficient to pay such accrued interest.  Notwithstanding  anything in the Note,
the Mortgage or this Loan Agreement to the contrary, Regular Interest may accrue
and remain unpaid from the effective date of the Note through December 31, 2002,
commencing  January  1,  2003,  and  annually  thereafter,  Borrowers  shall  be
obligated  to insure  that all Regular  Interest  that  accrues  during any such
annual  period  shall be paid  currently  on or before the last day of each such
year. Failure to insure that all Regular Interest that accrues for the year 2003
and each year  thereafter is paid in full before the last day of such year shall
constitute  an event of  default  under the  Note,  the  Mortgage  and this Loan
Agreement.

              (ss) "Royal Palm Tranche" shall mean all Advances of the Loan made
by Lender to fund acquisition,  development and operating expenses for the Royal
Palm Mobile Home Park.

              (tt) "Set-ups"  shall mean the amenities  attached or related to a
manufactured home which may include but are not limited to skirting, pilings, if
any, carports or garages, storage sheds and/or screened porches.

              (uu)  "Sales  Proceeds"  shall  mean the gross  proceeds  (and all
non-cash  consideration  (valued  at the  then  fair  market  value  thereof  as
reasonably determined or approved by the Lender)), if any, payable to, on behalf
or for the benefit of (or credited to the benefit of) the Borrowers or any other
owner of the Property then encumbered by the Mortgage,  or any portion  thereof,
or any  entity  affiliated  therewith,  or any other  person or entity  having a
direct or  indirect  interest in the  Property,  or any  portion  thereof,  with
respect to, or in connection  with, a Conveyance.  Sales Proceeds shall include,
without  limitation,  all assignment fees and other  consideration paid by or on
behalf of a third party as and for an assignment  of the buyer's  rights under a
contract  which relates to a Conveyance.  If the Borrowers or any other owner of
the Property, or any portion thereof, or any entity affiliated therewith, or any
other person or entity having a direct or indirect interest in the Property,  or
any portion thereof,  takes back any purchase money mortgage,  mortgage or other
security instrument (each, a "PM Mortgage") in connection with a Conveyance, one
hundred  percent (100%) of all sums credited to the purchase price pursuant to a
PM Mortgage (whether principal,  interest, additional interest or any other sum,
charge or amount  whatsoever)  shall be deemed to be Sales Proceeds  received by
the holder of the PM Mortgage  whether or not the funds are  actually  received.
All of the foregoing items shall be  substantiated  by evidence  satisfactory to
the Lender.

                                       8
<PAGE>

              (vv) "Savanna  Club  Tranche"  shall mean all Advances of the Loan
made by Lender to fund acquisition,  development and operating  expenses for the
Savanna Club Mobile Home Park.

              (ww) "Sunlake Tranche" shall mean all Advances of the Loan made by
Lender to fund acquisition,  development and operating  expenses for the Sunlake
Mobile Home Park.

              (xx) "Value of the Project" shall mean the appraised  value of the
applicable  Project as determined by an Appraiser in writing on the basis of (i)
what a willing and knowledgeable  buyer taking into account all relevant factors
concerning  the applicable  Project would pay in an  arms-length  acquisition of
such Project  (based upon the highest and best use of any portion  thereof which
is then undeveloped),  (ii) the Project being free and clear of the Mortgage and
any other security  interest and (iii) such other factors as the Appraiser deems
relevant or appropriate in determining the appraised value. The appraisal report
shall be  addressed  to the  Lender  and the  Borrowers,  shall be set  forth in
narrative form and shall contain,  among other things, the then current Value of
the Project and the assumptions  upon which such valuation is based all of which
must be satisfactory to the Lender.

         2. THE LOAN. Lender shall make the Loan to Borrowers in Advances,  upon
the terms and conditions set forth herein, and Borrowers shall take the Loan and
expressly  agrees to comply with and perform all of the terms and conditions the
Loan  Documents.  The Loan  shall be  evidenced  by the Note and  secured by the
Mortgage and other Loan  Documents.  Lender shall make Advances to the Borrowers
to fund the costs to  acquire,  operate  and  develop  the  Projects  including,
without  limitation,  (a) Capital  Expenditures,  (b) Expenses  (other than Debt
Service),  (c) the cost of a  Conversion,  (d) the cost of  Set-ups  and (e) any
construction  management fees payable to Borrowers under an approved Budget, (f)
the cost of Construction Improvements, (g) the Development Fees, (h) the cost of
Floor  Planning,  (i)  payments  for any existing  debt  encumbering  any of the
Projects,  and (j) the cost to  re-purchase  any mobile home lots owned by third
parties and located within any of the Projects;  provided, however, Lender shall
have no  obligation  to make  Advances  for  such  costs if such  costs  are not
consistent  with the Budget (as  defined in  Paragraph 3  hereinbelow)  for each
applicable  Project   (collectively,   the  "Permitted  Costs").   All  Advances
subsequent  to the date hereof  shall be allocated  to the  Applicable  Tranche.
Notwithstanding  anything in this Loan  Agreement to the  contrary,  in no event
shall an Applicable  Tranche for any Borrower that is a corporation  (or that is
taxed as a corporation  for federal income tax purposes)  exceed 5% of the total
value of Lender's assets.

         In the event  Lender  refuses to make  Advances  to fund the  Permitted
Costs,  Borrowers may, but shall not have the obligation to, pay for such costs.
Borrowers  shall be entitled to ten percent  (10%)  interest  from Lender on any
sums so advanced by Borrowers pursuant to this Paragraph 2, which interest shall
be paid after  payment of Regular  Interest  and Deferred  Regular  Interest (if
applicable).

         Notwithstanding anything in this Amended and Restated Loan Agreement or
the Note to contrary, Borrowers and Lender agree that all Net Cash Flow shall be
applied first to payment of all current Regular Interest,  second to all current
Deferred Regular Interest, third to accrued but unpaid Regular Interest,  fourth
to accrued but unpaid  Deferred  Regular  Interest and finally to any Contingent
Interest, if any.

                                       9
<PAGE>

         3. BUDGETS; FINANCIAL INFORMATION.

              (a) Annual  Budgets.  The owner of each  Project  shall  submit to
Lender,  in  writing,  at least  forty-five  (45) days  prior to the end of each
calendar  year its proposed  budget for such Project  (hereinafter  individually
referred  to as a  "Budget"  and  collectively,  the  "Budgets").  To the extent
applicable,  each Budget  shall  include  projected  costs for  development  and
construction,  Conversion,  marketing  expenses and Floor  Planning for sale and
resale of  manufactured  homes.  The  Budget  may also  include  line  items for
maintenance reserve accounts (up to $50.00 per pad, per year),  general overhead
and administrative expenses, and advertising costs for the Projects. Each Budget
shall be subject to Lender's prior written  approval,  which shall be granted or
withheld  within thirty (30) days of receipt of the  applicable  Budget.  If any
Budget is not approved by Lender,  Borrowers  and Lender shall  endeavor in good
faith to resolve their dispute with respect  thereto.  In the event such dispute
cannot be resolved,  then Borrowers  shall operate such Project under the Budget
for the prior calendar year, with a  corresponding  increase or decrease in each
line item of the Budget equal to the  percentage  change in the CPI for the year
in which the dispute cannot be resolved compared to the CPI for the last year in
which Lender approved a Budget.  The parties hereto acknowledge that the Budgets
for 1998 for each of the Projects have been approved by Lender prior to the date
hereof. Once approved, Borrowers agree not to expend any sums for any line items
contained on the approved  Budgets by more than five percent (5%) without  first
obtaining the prior written  approval of Lender,  which approval may be withheld
or granted in Lender's sole discretion.

              (b) Annual  Financials.  Within forty-five (45) days after the end
of each Loan  Year,  the  Borrowers  shall  deliver  to the Lender an income and
expense  statement  (prepared in accordance with generally  accepted  accounting
principles,  consistently  applied), in form satisfactory to the Lender, in such
detail and with such back-up  information as shall be reasonably required by the
Lender, prepared and reported upon by an independent certified public accountant
satisfactory  to the Lender,  for such  preceding  Loan Year,  setting forth the
Gross  Income and Expenses  for such Loan Year and the  calculation  of Net Cash
Flow and Contingent Interest (if any) for such Loan Year.

         4.  CONDITIONS TO LENDER'S  OBLIGATION TO FUND FIRST ADVANCE AND FUTURE
ADVANCES.  The  conditions  listed  below  are  a  condition  precedent  to  any
obligation  of  Lender  and  shall  be  complied  with  in  form  and  substance
satisfactory to Lender prior to the first Advance:

              (a)  Note.  The  Note  shall  be  duly  authorized,  executed  and
delivered to Lender;

              (b) Mortgage.  The Mortgage  shall be duly  authorized,  executed,
acknowledged,  and delivered to Lender,  which shall be a valid mortgage lien on
the Projects and all  fixtures  and personal  property  owned by Borrowers to be
used in connection with the Projects;

              (c)  Assignments.  The  Assignment  of Leases,  Rents and Contract
Rights and the Assignment of Permits,  Agreements,  Approvals and Deposits shall
be duly authorized,  executed,  and acknowledged by Borrowers,  and delivered to
Lender;

              (d) Financing  Statements.  Borrowers shall execute and deliver to
Lender the  Financing  Statements  Lender may  require to perfect  its  security
interest in the personal property described in the Mortgage;

                                       10
<PAGE>

              (e)  Public   Liability  and  Worker's   Compensation   Insurance.
Borrowers  shall  deliver  evidence  satisfactory  to Lender of the existence of
public liability,  hazard and worker's  compensation  insurance  relating to the
Projects in amounts and issued by companies approved by Lender;  Borrowers agree
that Lender shall have the right to take any action  necessary to continue  said
insurance  in full  force and  effect  including,  but not  limited  to,  paying
premiums.  Any funds advanced to continue said policies in full force and effect
shall be considered as Advances  hereunder and shall bear interest from the date
of disbursement at the same rate as other Advances and payment of said funds and
interest shall be secured by the Mortgage;

              (f) Corporate and Partnership  Documents.  Borrowers shall deliver
to Lender the following documents:

                    (i)  if a  Borrower  is a  general  partnership,  the  joint
     venture agreement of each Borrower and all amendments thereof, certified by
     the  appropriate  official of the State of its formation  (if  applicable),
     together with a certificate of such official to the effect that such entity
     is in good standing therein (if applicable),

                    (ii) if a Borrower is a general partnership, a good standing
     certificate  from  the  Secretary  of the  state of its  incorporation  for
     Borrowers' general partners,

                    (iii) articles of incorporation  and by-laws of Borrowers or
     Borrowers' general partners certified by the Secretary of such corporation,

                    (iv) an incumbency  certificate specifying by name and title
     the officers and directors of the Borrowers,  certified by the Secretary of
     such corporation, and

                    (v) certified  resolutions  of the  shareholders  or general
     partners and the Board of Directors of Borrowers  authorizing the execution
     and delivery of this Agreement, the Mortgage, Note, and all other documents
     necessary  or  desirable,   for  the   consummation  of  the   transactions
     contemplated by this Agreement.

         5.  CONDITIONS TO EACH ADVANCE.  Advances  hereunder  shall be made not
more than once a month and in accordance with the Budgets approved by Lender for
each Project,  so long as no Event of Default has occurred under any of the Loan
Documents.

         6. CONTINGENT INTEREST.

              (a) In addition to the payment of Regular  Interest  and  Deferred
Regular  Interest,  and as an  inducement  to the  Lender to make the Loan,  the
Borrowers  shall also pay to the Lender within thirty (30) days after the end of
each Loan Quarter  contingent  interest  ("Contingent  Interest") equal to fifty
percent  (50%)  of  the  Net  Cash  Flow,  as  more  particularly  described  in
subparagraph (b) below.

              (b) All Net Cash Flow with respect to each Loan  Quarter  shall be
applied  and/or  paid as follows  within  thirty (30) days after the end of each
Loan  Quarter:  first,  to the Lender in  reduction  of the  accrued  and unpaid
Regular  Interest  and other sums due and  payable  under the Note and the other
Loan  Documents,  in  such  order  as the  Lender  may  determine  in  its  sole
discretion,  until all accrued and unpaid  Regular  Interest  and other sums are
paid in full; second,  fifty percent (50%) of the balance of Net Cash Flow shall
be paid to reduce the outstanding  principal balance of the Note;  third,  fifty
percent (50%) of the then undisbursed balance of Net Cash Flow, if any, shall be


                                       11
<PAGE>

paid to the Lender as and for an installment of Contingent Interest; and fourth,
the balance, if any, to the Borrowers.  It is the intent of the parties that the
Net Cash  Flow  for each  Project  shall  be used to pay the  Regular  Interest,
Deferred   Regular   Interest   (if   applicable)   and   Contingent   Interest.
Notwithstanding  anything in this paragraph 6 to the contrary, the Net Cash Flow
distributed as Contingent Interest within thirty (30) days after the end of each
Loan Quarter  shall be based upon amounts  calculated by Borrowers on an accrual
basis. Such calculations shall be prepared in accordance with generally accepted
accounting  principles.  In accordance  with the  provisions  of paragraph  6(e)
hereinbelow,  Borrowers  shall at the end of each  Loan  Year  re-calculate  the
proper amount of the Contingent  Interest that should have been paid during such
Loan Year and shall make such  adjustments  as are necessary in accordance  with
the provisions of paragraph 6 (e).

              (c) Each payment of Contingent Interest shall be accompanied by an
income and expense  statement  (prepared in accordance  with generally  accepted
accounting principles  consistently applied in such detail and with such back-up
information  as shall be  reasonably  required by the Lender,  certified  by the
chief financial officer of the Borrowers as true, correct and complete,  setting
forth,  among other things,  the Gross Income and Expenses for such Loan Quarter
and the calculation and application of Net Cash Flow and Contingent Interest (if
any) for such Loan Quarter.

              (d) If there is a payment of  Additional  Contingent  Interest  in
whole,  or if the Maturity Date shall occur,  prior to the end of a Loan Quarter
or Loan Year,  the Loan Quarter and Loan Year, as applicable  shall be deemed to
end on the  date of such  occurrence  and the  appropriate  income  and  expense
statements shall be delivered,  and the Net Cash Flow shall be paid and applied,
as  applicable,  in accordance  with the  provisions of this  Paragraph 6 within
thirty  (30) days of such  payment  of  Additional  Contingent  Interest  or the
Maturity Date as the case may be. The obligation to deliver such a statement and
to pay and apply the Net Cash Flow with  respect  to such Loan  Quarter  or Loan
Year, as applicable,  shall survive the termination,  satisfaction or assignment
of the lien of, or reconveyance  under, the Mortgage and the Borrowers shall pay
to and  deposit in escrow  with the Lender an amount  equal to the Net Cash Flow
with respect to the immediately  preceding Loan Quarter (as reasonably estimated
by the Borrowers and  reasonably  approved by the Lender),  simultaneously  with
such  payment  of  Additional  Contingent  Interest  or the  Maturity  Date,  as
applicable.  Contingent  Interest shall cease to accrue on the date upon which a
payment of the entire  Additional  Contingent  Interest  shall occur;  provided,
however,  that if the  Maturity  Date  shall  occur as a  result  of an event of
default and subsequent  acceleration of the Note, then Contingent Interest shall
continue to accrue up to and including the date on which all principal,  accrued
unpaid  Regular  Interest,  Deferred  Regular  Interest,   Contingent  Interest,
Additional  Contingent  Interest  and all other sums due  hereunder or under the
Loan Documents have been paid in full.

              (e) If the  installments  of  Contingent  Interest paid during and
with  respect  to such Loan Year  exceed the amount of  Contingent  Interest  as
recomputed  on an annual  basis,  the amount of such  excess  shall be  credited
against the  installments  of  Contingent  Interest  next coming due or shall be
refunded to the  Borrowers in the event no further  installments  of  Contingent
Interest are payable  hereunder.  If the Contingent  Interest paid to the Lender
during  such  Loan  Year is less  than the  amount  of  Contingent  Interest  as
recomputed  on an annual  basis which  should had been paid to the  Lender,  the
amount of such deficiency  shall be due and payable upon delivery of such annual
financial statement. If such difference between Contingent Interest actually due
and  Contingent  Interest  paid is equal to or greater than five percent (5%) of
the amount of  Contingent  Interest  actually due or regardless of the amount of


                                       12
<PAGE>

the deficiency,  if the deficiency is a result of fraud or willful misconduct on
the part of the Borrowers or any other entity,  the Borrowers  shall also pay to
the Lender upon  delivery  of such annual  financial  statements  an  additional
amount  equal to six percent  (6%) of such  underpayment  as and for  liquidated
damages to  compensate  the  Lender for the loss of use of such sums  during the
applicable Loan Year.

         7.  ADDITIONAL  CONTINGENT  INTEREST.  In  addition  to the  payment of
Regular Interest,  Deferred Regular Interest and Contingent  Interest,  and as a
further  inducement to the Lender to make the Loan, the Borrowers shall also pay
to the Lender additional contingent interest ("Additional  Contingent Interest")
calculated as follows:

              (a) All Net Financing Proceeds shall be applied and/or paid in the
following order:  first, to the Lender in reduction of the principal and accrued
and unpaid Regular  Interest,  Deferred  Regular  Interest (if  applicable,  and
earned),  Contingent  Interest and other sums due and payable under the Note and
the other Loan  Documents,  until such  principal,  accrued  and unpaid  Regular
Interest, Deferred Regular Interest, Contingent Interest and other sums are paid
in full; second,  fifty percent (50%) of the remaining  balance,  if any, of the
Net Financing  Proceeds,  if any,  shall be paid to Lender as an  installment of
Additional  Contingent  Interest;  and  third,  the  balance,  if  any,  to  the
Borrowers.

              (b) All Net Sales Proceeds received payable in connection with the
Conveyance  of one or more of the Projects  shall be applied  and/or paid in the
following manner: first, to the Lender in reduction of the principal and accrued
and unpaid Regular Interest,  Contingent Interest and other sums due and payable
under the Note and the other  Loan  Documents,  in such  order as the Lender may
determine in its sole discretion,  until such principal,  all accrued and unpaid
Regular Interest, Deferred Regular Interest,  Contingent Interest and other sums
are paid in full (or,  in the event any  Financing(s)  have  taken  place and if
required by the terms and conditions of the refinanced deed(s) of trust or other
security  instruments,  in reduction of the principal  balance of the refinanced
deed(s) of trust or other security  instruments);  second,  One Hundred  Dollars
($100.00) shall be paid to the applicable  Borrower for each Project being sold;
third,  fifty percent (50%) of the remaining  balance of the Net Sales Proceeds,
if any,  shall be paid to  Lender as an  installment  of  Additional  Contingent
Interest; and fourth, the balance, if any, to the Borrowers.

              (c) Notwithstanding  anything in this Paragraph 7 to the contrary,
the Additional  Contingent Interest payable with respect to each of the Projects
shall only be due and  payable to the extent  there are Net  Financing  Proceeds
and/or  Net Sales  Proceeds  generated  from the  financing  and/or  sale of the
applicable  Project.  Lender and  Borrowers  hereby agree that the Net Financing
Proceeds  and/or Net Sales  Proceeds  generated  from the financing or sale of a
particular Project shall not be used to pay Additional  Contingent Interest with
respect to any other Projects.  However,  the Net Financing  Proceeds and/or Net
Sales Proceeds shall be utilized to prepay the outstanding  principal balance of
the Loan regardless of the amount of the Applicable Tranche for such Project.

         8. WARRANTIES AND  REPRESENTATIONS OF BORROWERS.  Borrowers  represent,
warrant (which  representations  and warranties shall be deemed  continuing) and
covenant throughout the term of this Agreement as follows:

              (a) Organization Status. Each Borrower (i) is duly incorporated or
organized under the laws of the state of its formation, (ii) is in good standing


                                       13
<PAGE>

under the laws of the state of its incorporation or organization,  and, (iii) is
qualified to do business and is in good standing  under the laws of the State of
Florida, and (iv) has stock or partnership interests outstanding which have been
duly and validly issued;

              (b) Authority to Enter into Loan  Documents.  The  Borrowers  have
full power and  authority to enter into the Loan  Documents and  consummate  the
transactions contemplated hereby, and the facts and matters expressed or implied
in the opinions of its legal counsel are true and correct;

              (c)  Validity  of Loan  Documents.  The Loan  Documents  have been
approved by those persons having proper authority, and to the best of Borrowers'
knowledge are in all respects legal, valid and binding according to their terms;

              (d) Priority of Lien on Personalty.  No chattel mortgage,  bill of
sale, security agreement, financing statement or other title retention agreement
(except  those  executed  in favor of Lender and those  approved  by Lender,  in
writing) has been or will be executed  with  respect to any  personal  property,
chattel or fixture used in  conjunction  with the  construction,  operation,  or
maintenance of the Improvements as described in the Financing Statement;

              (e) Conflicting Transactions of Borrowers. The consummation of the
transaction  hereby  contemplated  and the  performance  of the  obligations  of
Borrowers  under  and by  virtue of the Loan  Documents  will not  result in any
breach  of,  or  constitute  a default  under,  any  lease,  bank loan or credit
agreement,  or other  instrument to which Borrowers are a party or by which they
may be bound or affected;

              (f) Pending Litigation. There are no actions, suits or proceedings
pending  against  Borrowers or the Projects,  or, to the knowledge of Borrowers,
circumstances  which could lead to such action,  suits or proceedings against or
affecting Borrowers or the Property, or involving the validity or enforceability
of any of the Loan  Documents,  before or by any  government  authority,  except
actions,  suits and proceedings  which have been  specifically  disclosed to and
approved  by Lender in  writing;  and to  Borrowers'  knowledge  they are not in
default with  respect to any order,  writ,  injunction,  decree or demand of any
court or any governmental authority;

              (g) Condition of Property.  Other than as previously  disclosed to
Lender in writing,  the respective  Projects are not now damaged or injured as a
result of any fire, explosion,  accident, flood or other casualty, and there are
no soil conditions  which would interfere with the continued  development of the
Projects;

              (h) Construction,  Engineer and Architect's  Contracts.  Borrowers
(including  any officer or partner of  Borrowers)  have not made any contract or
arrangement  of any kind the  performance  of which by the other  party  thereto
would give rise to a lien on any of the Projects;

              (i)  Availability  of  Roads.  All  roads  necessary  for the full
utilization of the Projects have either been  completed or the necessary  rights
of way therefor have either been acquired by the appropriate  local  authorities
or have been dedicated to public use and accepted by such local authorities; 

              (j) No Default. There is no default on the part of Borrowers under
this Agreement,  the Note, the Mortgage or the Loan Documents,  and no event has


                                       14
<PAGE>

occurred and is continuing which with notice, or the passage of time, or either,
would constitute a default under any provision thereof; and

              (k) Environmental Condition.

                    (i)  Except  as  otherwise  disclosed  in the  environmental
     reports delivered to Lender with respect to each Project, Borrowers have no
     knowledge  that  Hazardous  Materials are now located on the Projects,  and
     neither Borrowers nor, to Borrowers'  knowledge,  any other person has ever
     caused or permitted any Hazardous Materials to be placed,  held, located or
     disposed of on, under or at the Projects;

                    (ii) No activity  shall be undertaken on the Projects  which
     would cause a violation or support a claim under RCRA, CERCLA,  SARA or any
     Hazardous Material Law;

                    (iii)  To the best of  Borrowers'  knowledge,  the  property
     adjoining  the  Projects is not being  used,  nor has ever been used at any
     previous time, for the disposal,  storage,  treatment,  processing or other
     handling of Hazardous  Materials,  nor is any part of the Projects affected
     by any contamination of Hazardous Materials;

                    (iv) To the best of Borrowers' knowledge,  no investigation,
     administrative order, consent order or agreement,  litigation or settlement
     with  respect  to  Hazardous   Materials  or   contamination  of  Hazardous
     Materials,  nor to the best  knowledge  of  Borrowers,  is any  such  event
     proposed,  threatened,  anticipated  or in  existence  with  respect to the
     Projects.

              (l) No Transfer of Projects.  Except as specifically  set forth in
the  Mortgage,  the  Projects  or any part  thereof  shall not be sold,  leased,
conveyed,  mortgaged or encumbered in any way without the prior written  consent
of Lender  except as  provided  elsewhere  herein or in the  Mortgage,  it being
understood  and  agreed  that  part of the  consideration  for  the  Loan is the
personal  obligation  of Borrowers.  All  contracts,  deeds,  easements or other
agreements  affecting the Projects  shall be submitted to Lender for its written
approval  prior  to  the  execution  thereof  by  Borrowers,  accompanied  by an
appropriate survey showing the portion of the Projects  affected,  and any other
information requested.

              (m) Compliance with Laws.  Borrowers will comply promptly with all
federal,  state and local  laws,  ordinances  and  regulations  relating  to the
construction, use, sale and leasing of the Projects.

              (n) Title to  Personalty.  Borrowers  will  deliver to Lender,  on
demand,  any  contracts,  bills  of  sale,  statements,  receipted  vouchers  or
agreements  under which  Borrowers  claims title to any  materials,  fixtures or
articles  incorporated  in  the  improvements  or  subject  to the  lien  of the
Mortgage.

              (o)  Correction  of  Defects  and   Satisfaction   of  Conditions.
Borrowers  will,  upon demand of Lender , correct any  structural  defect in the
improvements  located on the Projects as part of the Capital Expenditure portion
of the Budgets.  The Advance of any Loan proceeds  shall not constitute a waiver
of Lender's right to require  compliance  with this covenant with respect to any
such  defects  not  theretofore  discovered  by, or called to the  attention  of


                                       15
<PAGE>

Lender, or with respect to Borrowers'  failure to satisfy or continue to satisfy
any condition under this Agreement,  whether or not Lender required  performance
thereof.

              (p)  Borrowers to Maintain  Bookkeeping  System.  Borrowers  shall
maintain a bookkeeping  system for the construction  project in form and content
sufficient  for  Lender to  conduct  reviews,  inspections,  certifications  and
reports  required by this Agreement.  Lender shall have full (but  confidential)
access at any reasonable time to the books,  records and contracts pertaining to
the  Projects  and  Borrowers  to  determine  the  accuracy,   correctness   and
reasonableness of the sums in each Advance.

              (q) Collection of Insurance  Proceeds.  As more  particularly  set
forth in the Mortgage,  Borrowers  will  cooperate  with Lender in obtaining for
Lender the  benefits of any  insurance or other  proceeds  lawfully or equitably
payable to it in connection with the transaction contemplated hereby, including,
but not limited to, any  reimbursement  from the Department of Housing and Urban
Development,  if such  proceeds  can be  legally  assigned  to  Lender,  and the
collection of any  indebtedness  or  obligation of Borrowers to Lender  incurred
hereunder  (including  the payment by Borrowers of the expense of an independent
appraisal on behalf of Lender in case of a fire or other casualty  affecting the
Projects).  All such  insurance  proceeds  shall be used  first to  restore  the
applicable Property and the balance of the insurance proceeds,  if any, shall be
first paid to Lender to reduce the outstanding  principal balance of the Note or
if the  principal  balance  of the Note has been  repaid,  then  disburse  fifty
percent (50%) to Lender as a payment of Contingent  Interest  under the Note and
fifty percent (50%) to Borrowers.

              (r) Indebtedness. Except for the existing indebtedness in favor of
Pacific  Mutual  which  encumbers  the  Park  Royale  Mobile  Home  Park and the
indebtedness currently encumbering the Royal Palm Mobile Home Park, with respect
to the Projects encumbered by the Mortgage of even date herewith, Borrowers will
not incur,  create,  assume or permit to exist any  indebtedness  (other than as
approved by Lender in writing) or  liability on account of advances or deposits,
any  indebtedness  or liability  for  borrowed  money for the  Projects,  or any
indebtedness  owed under any conditional sale or title retention  agreement,  or
any other  indebtedness or liability  evidenced by notes,  bonds,  debentures or
similar  obligations  related to the  Projects  without the written  approval of
Lender, except:

                    (i) indebtedness owed Lender; and

                    (ii)  indebtedness  incurred on open accounts for materials,
     equipment  and supplies  purchased  in the ordinary  course of business and
     pursuant to the approved Budgets,  payment for which shall be made promptly
     when due.

              (s) Further  Assurances and  Preservation  of Security.  Borrowers
will do all acts and execute  all  documents  for the better and more  effective
carrying  out of the intent and  purposes  of this  Agreement,  as Lender  shall
reasonably  require from time to time,  and will do such other acts necessary or
desirable  to  preserve  and  protect  the  collateral  at any time  securing or
intending to secure the Note, as Lender may require.

              (t)  Utilization  of Loan  Proceeds.  Borrowers  will  utilize the
proceeds of the Loan  solely for  ongoing  development  of the  Projects  and in
accordance  with the  approved  Budgets  for each  Project,  making  withdrawals
thereof at regular  intervals,  and  Borrowers  will not procure a loan or loans
from other sources for the work contemplated under this Agreement.

                                       16
<PAGE>

              (u) No  Assignment.  Borrowers  shall not assign this Agreement or
any interest therein and any such assignment is void and of no effect.

              (v) Tax Receipts.  Borrowers shall furnish to Lender,  at Lender's
request, receipts or tax statements marked "Paid" to evidence the payment of all
taxes levied on the Property and the  Improvements on or before thirty (30) days
prior to the date such taxes become delinquent.  Borrowers shall, if required by
Lender  pursuant to the Mortgage,  or following any failure of Borrowers to make
the timely payment thereof, escrow taxes with Lender as required therein.

              (w) Income.  None of the Borrowers  receive more than a de minimis
amount of income with  respect to the Property  from sources  other than leasing
their  interest  therein.  Each  Borrower  represents  that it leases to tenants
substantially  all of its  interest in the Property  owned by such  Borrower and
that each Borrower derive substantially all of its income from the rental of the
Property and the rental income  received by each of the  Borrowers  qualifies as
rents from real  property  within the meaning of Section 856 (d) of the Internal
Revenue Code.

              (x) Reaffirmation of Representations and Warranties. Each Borrower
agrees that at the time of request  for each  advance  all  representations  and
warranties  contained in the Loan  Documents  and this Amended and Restated Loan
Agreement shall be deemed  reaffirmed and ratified.  Additionally at the time of
each request for an Advance,  each Borrower  shall be deemed to have affirmed to
Lender that the  aggregate  value of the real  property  owned by such  Borrower
exceeds  the  principal  balance  of that  Borrower's  Applicable  Tranche.  For
purposes  of the  foregoing  sentence,  the  value of real  property  should  be
increased to the extent that Advances will be used in constructing  improvements
on such Property within the ensuing twelve months and the value of such Property
shall be reduced  by an amount  equal to any other  loans  which  encumber  such
Property that have a higher priority than the loan by Lender.

              (y)  Representations  and Warranties  Regarding Aggregate Value of
Property.  Each of the Borrowers  hereby  represents that the aggregate value of
all the  Property  is,  and shall at all times  during  the term of the Loan be,
equal or greater  than the amount  outstanding  under the Note.  For purposes of
this paragraph,  the amount outstanding under Note shall be increased by maximum
amount  of  Regular  Interest  and  Deferred  Regular  Interest  that  Borrowers
reasonably expect will accrue but will not be paid at any point in time over the
remaining term of the Loan.

              (z) CADC Representations.  CADC represents and warrants that it is
a corporation adequately capitalized and able to satisfy it's obligation as they
become due on a continuing basis.

              (aa) Joint Venture  Representations.  All of the Borrowers  except
CADC  represent  that they are taxed as a  partnership  for  federal  income tax
purposes, they do not hold securities in any one issue within the meaning of the
Investment Company Act of 1940, as amended,  in an amount that exceeds 5% of the
value of its respective  assets and they do not hold any equity  interest in any
entity that is treated as a corporation for federal income tax purposes.

              (bb)  Compliance.  Each Borrower  further  covenants and agrees to
cooperate with Lender to extent  requested by Lender in ascertaining  compliance
with the  foregoing  representations,  warranties  and  covenants on  continuing
basis. Such cooperation may include, without limitation,  providing property and
entity-specific financial statements and information,  completing questionnaires


                                       17
<PAGE>

and/or certificates and causing knowledgeable  officers,  employees or agents to
be available to answer questions for Lender and its agents.

              (cc) Contingent Interests. Each of the Borrowers acknowledges that
no  Contingent  Interest has accrued or been paid  pursuant to the Original Loan
Agreement or any of the Loan Documents during 1998.

         9. DEFAULT.  Upon the  occurrence  of any of the following  events (the
"Events of Default") all  obligations  on the part of Lender to make any further
Advance  hereunder  shall,  if Lender elects,  terminate,  and Lender may at its
option  exercise  any of its  remedies  set forth  herein  or in any other  Loan
Documents,  but  Lender may make any  Advances  or parts of  Advances  after the
happening of any Events of Default without thereby waiving the right to exercise
such remedies without becoming liable to make any further Advance:

              (a) Default under Note.  Borrowers  failure to pay any amounts due
and payable under the Note,  including,  without  limitation,  Regular Interest,
Deferred  Regular  Interest,   Contingent  Interest  and  Additional  Contingent
Interest; or

              (b)  Bankruptcy.  If there is filed by or against  any  Borrower a
petition  in  bankruptcy  or a petition  for the  appointment  of a receiver  or
trustee of the property of any  Borrower and any such  petition not filed by any
Borrower  is not  dismissed  within  60 days of the  date of  filing,  or if any
Borrower files a petition for reorganization  under any of the provisions of the
Bankruptcy Code or of any similar law,  state,  federal,  or foreign,  or if any
Borrower  makes a general  assignment  for the benefit of creditors or makes any
insolvency  assignment  or is  adjusted  insolvent  by any  court  of  competent
jurisdiction; or

              (c) Breach of Covenants,  Warranties and  Representations.  If any
warranty or  representation  made by Borrowers in this  Agreement or pursuant to
the  terms  hereof  shall at any time be false  or  misleading  in any  material
respect,  or if  Borrowers  shall fail to keep,  observe  or perform  any of the
terms, covenants, representations or warranties contained in this Agreement, the
Note, the Mortgage,  the Option  Agreement of even date  herewith,  or any other
Loan Document  given in connection  with the Loan or development of the Property
(provided, that with respect to non-monetary defaults, Lender shall give written
notice to Borrowers,  who shall have thirty (30) days to cure),  or is unable or
unwilling to meet its obligations thereunder.

         10. REMEDIES OF LENDER. Upon the happening of an Event of Default, then
Lender may, at its option, upon written notice to Borrowers:

              (a) Pursue all rights and remedies  available at law or in equity,
including,  without limitation,  foreclosure of the Mortgage and/or obtaining an
injunction  to prohibit  the sale of all or any  portion of the  Property or the
appointment  of a receiver  to  oversee  the  management  and  operation  of the
Projects;

              (b) As of the Stated  Maturity  Date,  Borrowers  shall  repay the
entire  outstanding  principal  balance  of the Note  plus all  accrued  Regular
Interest,  Deferred Regular Interest and Contingent  Interest due and payable as
of the Stated  Maturity  Date.  Thereafter,  until all Projects  have been sold,
Borrowers shall continue to pay to Lender on a quarterly basis and in the manner
set forth in paragraph 6 hereinabove,  Contingent Interest. Additionally, as the
remaining  Projects are sold,  Borrowers shall remain obligated to pay to Lender
the  Additional  Contingent  Interest  in  accordance  with  the  provisions  of


                                       18
<PAGE>

paragraph  7  hereinabove  until  all of the  Projects  have  been  sold and all
Contingent Interest and Additional Contingent Interest due and payable to Lender
has been paid in full.

         11. GENERAL  TERMS.  The following  shall be applicable  throughout the
period of this Agreement or thereafter as provided herein:

              (a)  Rights  of  Third  Parties.  All  conditions  of  the  Lender
hereunder are imposed solely and  exclusively  for the benefit of Lender and its
successors  and  assigns,  and no other  person  shall have  standing to require
satisfaction  of such  conditions or be entitled to assume that Lender will make
advances in the absence of strict  compliance  with any or all  thereof,  and no
other person shall,  under any  circumstances,  be deemed to be a beneficiary of
this  Agreement or the Loan  Documents,  any  provisions  of which may be freely
waived in whole or in part by the Lender at any time if, in its sole discretion,
it deems it desirable to do so. In particular,  Lender makes no  representations
and assumes no duties or obligations as to third parties  concerning the quality
of the construction by Borrowers of the Improvements or the absence therefrom of
defects.

              (b) Lender Not Liable  for  Damage or Loss.  All  inspections  and
other services  rendered by or on behalf of Lender shall be rendered  solely for
the  protection  and benefit of the Lender.  Neither  Borrowers  nor other third
persons  shall be  entitled  to claim any loss or damage  against  the Lender or
against its agents or employees for failure to properly discharge their duties.

              (c) Lender Not Obligated to Insure Proper Disbursement of Funds to
Third Parties. Nothing contained in this Agreement, or any Loan Documents, shall
impose upon Lender any  obligation to oversee the proper use or  application  of
any disbursements and advances of funds made pursuant to the Loan.

              (d)  Indemnification  from Third  Party  Claims.  Borrowers  shall
indemnify  Lender  from any  liability,  claims  or  losses  resulting  from the
disbursement of the Loan proceeds or from the condition of the Property, whether
related to the quality of construction or otherwise,  and whether arising during
or after the term of the Loan. This provision shall survive the repayment of the
Loan and shall  continue in full force and effect so long as the  possibility of
such liability, claims, or losses exists.

              (e) Rights of  Subcontractors,  Laborers  and  Materialmen.  In no
event shall this  Agreement  be  construed to make Lender or any agent of Lender
liable  to  any  contractor  or  any  subcontractors,   labormen,   materialmen,
craftsmen, or others for labor, materials, or services delivered to the Property
or goods specially fabricated for incorporation  therein, or for debts or claims
accruing or arising to such persons or parties against  Borrowers or Contractor.
It is  distinctly  understood  and agreed  that there is no relation of any type
whatsoever,  contractual or otherwise, either express or implied, between Lender
and Contractor, any materialman,  subcontractor, craftsman, laborer or any other
person or entity  supplying any labor,  materials or services to the Property or
specially  fabricating  goods to be  incorporated  therein.  No such  persons or
entities are intended to be third party  beneficiaries  of this Agreement or any
document or instrument  related to the Loan or to have any claim or claims in or
to any undisbursed or retained Loan proceeds.

                                       19
<PAGE>

              (f) Evidence of Satisfaction  of Conditions.  Lender shall, at all
times, be free  independently  to establish to its good faith and  satisfaction,
and in its absolute discretion, the existence or nonexistence of a fact or facts
which are disclosed in documents or other evidence required by the terms of this
Agreement.

              (g) Waiver of Jury Trial; Consent to Jurisdiction.

                    (i) TO THE MAXIMUM EXTENT  PERMITTED  UNDER  APPLICABLE LAW,
     BORROWERS AND LENDER EACH HEREBY  KNOWINGLY,  VOLUNTARILY AND INTENTIONALLY
     AGREE TO WAIVE  THEIR  RESPECTIVE  RIGHTS  TO A JURY  TRIAL OF ANY CLAIM OR
     CAUSE OF ACTION BASED UPON OR ARISING OUT OF THIS LOAN AGREEMENT, ANY OTHER
     DOCUMENT, OR ANY DEALINGS,  CONDUCT, STATEMENTS (WHETHER VERBAL OR WRITTEN)
     OR ACTIONS BY EITHER OF THEM  RELATING TO THE  SUBJECT  MATTER OF THIS LOAN
     AGREEMENT AND THE  RELATIONSHIP  BETWEEN THEM.  THE SCOPE OF THIS WAIVER IS
     INTENDED TO ENCOMPASS  ANY AND ALL DISPUTES  THAT MAY BE FILED IN ANY COURT
     AND THAT  RELATE TO THE  SUBJECT  MATTER OF THIS  LOAN,  INCLUDING  WITHOUT
     LIMITATION,  CONTRACT CLAIMS,  TORT CLAIMS,  BREACH OF DUTY CLAIMS, AND ALL
     OTHER  COMMON  LAW  AND  STATUTORY   CLAIMS.   LENDER  AND  BORROWERS  EACH
     ACKNOWLEDGE THAT THIS WAIVER IS MATERIAL INDUCEMENT TO ENTER INTO THIS LOAN
     AND THAT EACH WILL CONTINUE TO RELY ON THE WAIVER IN THEIR  RELATED  FUTURE
     DEALINGS. LENDER AND BORROWERS EACH FURTHER WARRANT AND REPRESENT THAT EACH
     OF THEM HAS  REVIEWED  THIS WAIVER WITH ITS LEGAL  COUNSEL AND THAT EACH OF
     THEM  KNOWINGLY  AND  VOLUNTARILY  WAIVES ITS JURY TRIAL  RIGHTS  FOLLOWING
     CONSULTATION WITH LEGAL COUNSEL.  THIS WAIVER IS IRREVOCABLE,  MEANING THAT
     IT MAY NOT BE MODIFIED  EITHER  ORALLY OR IN WRITING,  AND THE WAIVER SHALL
     APPLY TO ANY SUBSEQUENT AMENDMENTS, RENEWALS, SUPPLEMENTS, OR MODIFICATIONS
     TO THIS LOAN AGREEMENT OR ANY OTHER LOAN DOCUMENT OR AGREEMENTS RELATING TO
     THIS LOAN AGREEMENT.

                    (ii) LENDER AND BORROWERS  HERETO CONSENT FOR THEMSELVES AND
     IN RESPECT OF THEIR PROPERTIES, GENERALLY, UNCONDITIONALLY AND IRREVOCABLY,
     TO THE  NON-EXCLUSIVE  JURISDICTION  OF THE FEDERAL AND STATE COURTS IN THE
     STATE OF COLORADO  WITH RESPECT TO ANY  PROCEEDING  RELATING TO ANY MATTER,
     CLAIM OR DISPUTE ARISING UNDER THIS LOAN AGREEMENT OR THE LOAN DOCUMENTS OR
     THE TRANSACTIONS CONTEMPLATED HEREBY. BORROWERS FURTHER CONSENT, GENERALLY,
     UNCONDITIONALLY AND IRREVOCABLY,  TO THE NON-EXCLUSIVE  JURISDICTION OF THE
     STATE AND  FEDERAL  COURTS OF THE  STATE IN WHICH  ANY OF THE  PROPERTY  IS
     LOCATED IN RESPECT OF ANY  PROCEEDINGS  RELATING  TO ANY  MATTER,  CLAIM OR
     DISPUTE  ARISING  WITH  RESPECT  TO  SUCH  COLLATERAL.   BORROWERS  FURTHER
     IRREVOCABLY CONSENT TO THE SERVICE OF PROCESS,  GENERALLY,  UNCONDITIONALLY
     AND  IRREVOCABLY,  AT  THE  ADDRESSES  SET  FORTH  BELOW  THEIR  RESPECTIVE


                                       20
<PAGE>

     SIGNATURES  IN  CONNECTION  WITH  ANY  OF  THE  AFORESAID   PROCEEDINGS  IN
     ACCORDANCE  WITH THE RULES  APPLICABLE TO SUCH  PROCEEDINGS.  TO THE EXTENT
     PERMITTED  BY  APPLICABLE  LAW,  BORROWERS  HEREBY  IRREVOCABLY  WAIVE  ANY
     OBJECTION  WHICH  ANY OF THEM  MAY NOW  HAVE OR HAVE IN THE  FUTURE  TO THE
     LAYING OF VENUE IN RESPECT OF ANY OF THE AFORESAID  PROCEEDINGS BROUGHT AND
     THE  COURTS  REFERRED  TO ABOVE AND AGREE NOT TO PLEAD OR CLAIM IN ANY SUCH
     COURT THAT ANY SUCH  ACTIONS OR  PROCEEDINGS  BROUGHT IN ANY SUCH COURT HAS
     BEEN  BROUGHT IN AN  INCONVENIENT  FORUM.  NOTHING  HEREIN SHALL EFFECT THE
     RIGHTS OF LENDER TO SERVE  PROCESS  IN ANY  MANNER  PERMITTED  BY LAW OR TO
     COMMENCE   PROCEEDINGS  OR  OTHERWISE  PROCEED  AGAINST  BORROWERS  IN  ANY
     JURISDICTION.

              (h)  Headings.  The  headings  of  the  sections,  paragraphs  and
subdivisions  of this Agreement are for the  convenience of reference  only, and
shall not limit or otherwise affect any of the terms hereof.

              (i) Invalid  Provisions to Affect No Others. If performance of any
provision  hereof or any transaction  related hereto is limited by law, then the
obligation to be performed  shall be reduced  accordingly;  and if any clause or
provision herein contained operates or would prospectively operate to invalidate
this  Agreement in part,  then the invalid part of said clause or provision only
shall be held for naught, as though not contained  herein,  and the remainder of
this Agreement shall remain operative and in full force and effect.

              (j)  Application of Interest to Reduce  Principal Sums Due. In the
event  that any  charge,  interest  or late  charge  is above the  maximum  rate
provided by law, then any excess amount over the lawful rate shall be applied by
Lender to reduce the  principal  sum of the Loan or any other amounts due Lender
hereunder.

              (k)  GOVERNING  LAW.  WITH  RESPECT  TO  MATTERS  RELATING  TO THE
CREATION, PERFECTION AND PROCEDURES RELATING TO THE ENFORCEMENT OF THE LIENS AND
SECURITY  INTERESTS  CREATED  PURSUANT TO THE  MORTGAGE,  THE MORTGAGE  SHALL BE
GOVERNED BY AND BE CONSTRUED IN  ACCORDANCE  WITH THE LAWS OF THE STATE IN WHICH
THE PROPERTY IS LOCATED,  IT BEING  UNDERSTOOD  THAT,  EXCEPT,  AS EXPRESSLY SET
FORTH IN THIS PARAGRAPH AND TO THE FULLEST EXTENT  PERMITTED BY THE LAWS OF SUCH
STATES,  THE LAWS OF THE STATE OF COLORADO SHALL GOVERN ALL MATTERS  RELATING TO
THIS  LOAN  AGREEMENT  AND ALL OF THE  INDEBTEDNESS  AND  OBLIGATIONS  DESCRIBED
HEREIN.  IT IS  ACKNOWLEDGED  BY  BORROWERS  THAT  LENDER'S  PRINCIPAL  PLACE OF
BUSINESS IS DENVER,  COLORADO,  THAT THE TERMS AND  CONDITIONS  OF THE LOAN HAVE
BEEN  SUBSTANTIALLY  NEGOTIATED  IN THE  STATE  OF  COLORADO  AND  THAT ALL LOAN
PROCEEDS  SHALL BE FUNDED BY LENDER  IN THE STATE OF  COLORADO.  ALL OTHER  LOAN
DOCUMENTS DESCRIBED HEREIN SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH
THE LAWS OF THE STATE OF COLORADO.

                                       21
<PAGE>

              (l) Number and Gender.  Whenever  the  singular or plural  number,
masculine or feminine or neuter gender is used herein,  it shall equally include
the others and shall apply jointly and severally.

              (m)  Prior  Agreement.  The  terms  and  conditions  of this  Loan
Agreement  and  the  Loan   Documents   amend  certain  prior   agreements   and
understandings  between  Lender  and  the  Borrowers  and/or  affiliates  of the
Borrowers.  While  Lender  and  Borrowers  intend  the  provisions  of this Loan
Agreement and the other Loan Documents to amend the terms and conditions of such
prior  agreements,  the parties  hereto  agree that parole  evidence of all such
prior agreements shall be admissible in any disputes arising hereunder.

              (n)  Waiver.  If Lender  shall  waive any  provisions  of the Loan
Documents,  or shall fail to enforce any of the conditions or provisions of this
Agreement,  such waiver shall not be deemed to be a continuing  waiver and shall
never be construed as such; and Lender shall thereafter have the right to insist
upon the enforcement of such conditions or provisions. Furthermore, no provision
of this Agreement shall be amended, waived, modified,  discharged or terminated,
except by instrument in writing signed by the parties hereto.

              (o) Notices.  All notices from the  Borrowers to Lender and Lender
to Borrowers  required or permitted by any provision of this Agreement  shall be
in writing and sent by registered or certified mail and addressed as follows:

         TO LENDER:         Asset Investors Operating Partnership, L.P.
                            3410 South Galena Street
                            Suite 210
                            Denver, Colorado 80231

         COPY TO:           Annis, Mitchell, Cockey,
                            Edwards & Roehn, P.A.
                            One Tampa City Center
                            Suite 2100
                            Tampa, Florida  33602
                            Attention:  Stephen J. Szabo, III, Esquire

         TO BORROWERS:      2637 McCormick Drive
                            Suite B
                            Clearwater, Florida 34619
                            Attention:  Joseph W. Gaynor, Esquire

Such addresses may be changed by such notice to the other party.

              (p)  Successors  and Assigns.  This  Agreement  shall inure to the
benefit  of  and be  binding  on the  parties  hereto  and  their  heirs,  legal
representatives,  successors and assigns; but nothing herein shall authorize the
assignment hereof by the Borrowers.


                                       22
<PAGE>







         IN WITNESS WHEREOF,  Borrowers and Lender have caused this Agreement to
be executed on the date first above written.

         Joiners of  Guarantors.  The  undersigned  Guarantors  hereby  join and
consent the terms of the Amended and Restated Loan Agreement,  acknowledge  that
they have  reviewed the Amended and Restated Loan  Agreement and Loan  Documents
executing  connection therewith and agree to execute a guarantee of Note in form
and content acceptable to Lender.

Signed, sealed and delivered in the        COMMUNITY ACQUISITION AND DEVELOPMENT
presence of:                               CORPORATION, Delaware corporation

                                           By: /s/Phillip Giovinco
  /s/ Lisa Lane                                -----------------------------
- ---------------------------                    Phillip Giovinco
Print Name: Lisa Lane                          Vice President

 /s/ Elaine C. Price
- ---------------------------                Address: 2637 McCormick Drive
Print Name: Elaine C. Price                         Suite B
                                                    Clearwater, Florida 34619

                                           COMMUNITY CASA DEL MAR JOINT VENTURE,
                                           a Delaware general partnership

                                           By: COMMUNITY ACQUISITION AND
                                               DEVELOPMENT CORPORATION, a
                                               Delaware corporation, as a
                                               general partner

                                               By: /s/Phillip Giovinco
  /s/ Lisa Lane                                    -----------------------------
- ---------------------------                        Phillip Giovinco
Print Name: Lisa Lane                              Vice President

 /s/ Elaine C. Price
- ---------------------------                Address: 2637 McCormick Drive
Print Name: Elaine C. Price                         Suite B
                                                    Clearwater, Florida 34619

                                           By: COMMUNITY BLUE HERON PINES 
                                               CORPORATION, a Florida 
                                               corporation, as its general
                                               partner

                                               By: /s/Phillip Giovinco
  /s/ Lisa Lane                                    -----------------------------
- ---------------------------                        Phillip Giovinco
Print Name: Lisa Lane                              Vice President

 /s/ Elaine C. Price
- ---------------------------                Address: 2637 McCormick Drive
Print Name: Elaine C. Price                         Suite B
                                                    Clearwater, Florida 34619


<PAGE>

                                           COMMUNITY SUN LAKE JOINT VENTURE, a
                                           Delaware general partnership

                                           By: COMMUNITY ACQUISITION AND 
                                               DEVELOPMENT CORPORATION, a 
                                               Delaware  corporation,  as  its
                                               general partner

                                               By: /s/Phillip Giovinco
 /s/ Lisa Lane                                     -----------------------------
- ---------------------------                        Phillip Giovinco
Print Name: Lisa Lane                              Vice President

 /s/ Elaine C. Price
- ---------------------------                Address: 2637 McCormick Drive
Print Name: Elaine C. Price                         Suite B
                                                    Clearwater, Florida 34619

                                           By: COMMUNITY SUNLAKE CORPORATION,
                                               a Florida corporation, as its
                                               general partner


                                               By: /s/Phillip Giovinco
  /s/ Lisa Lane                                    -----------------------------
- ---------------------------                        Phillip Giovinco
Print Name: Lisa Lane                              Vice President

 /s/ Elaine C. Price
- ---------------------------                Address: 2637 McCormick Drive
Print Name: Elaine C. Price                         Suite B
                                                    Clearwater, Florida 34619

                                           COMMUNITY BRENTWOOD JOINT VENTURE,
                                           a Delaware general partnership

                                           By: COMMUNITY ACQUISITION AND 
                                               DEVELOPMENT CORPORATION, a
                                               Delaware corporation,  as  its
                                               general partner

                                               By: /s/Phillip Giovinco
  /s/ Lisa Lane                                    -----------------------------
- ---------------------------                        Phillip Giovinco
Print Name: Lisa Lane                              Vice President

 /s/ Elaine C. Price
- ---------------------------                Address: 2637 McCormick Drive
Print Name: Elaine C. Price                         Suite B
                                                    Clearwater, Florida 34619
<PAGE>

                                           By: COMMUNITY BRENTWOOD CORPORATION,
                                               a Florida corporation, as its
                                               general partner

                                               By: /s/Phillip Giovinco
  /s/ Lisa Lane                                    -----------------------------
- ---------------------------                        Phillip Giovinco
Print Name: Lisa Lane                              Vice President

 /s/ Elaine C. Price
- ---------------------------                Address: 2637 McCormick Drive
Print Name: Elaine C. Price                         Suite B
                                                    Clearwater, Florida 34619

                                           COMMUNITY SAVANNA CLUB JOINT VENTURE,
                                           a Delaware general partnership

                                           By: COMMUNITY ACQUISITION AND
                                               DEVELOPMENT CORPORATION,  a 
                                               Delaware corporation, as its
                                               general partner

                                               By: /s/Phillip Giovinco
  /s/ Lisa Lane                                    -----------------------------
- ---------------------------                        Phillip Giovinco
Print Name: Lisa Lane                              Vice President

 /s/ Elaine C. Price
- ---------------------------                Address: 2637 McCormick Drive
Print Name: Elaine C. Price                         Suite B
                                                    Clearwater, Florida 34619

                                           By: COMMUNITY SAVANNA CLUB
                                               CORPORATION, a Florida 
                                               corporation, as its general
                                               partner


                                               By: /s/Phillip Giovinco
  /s/ Lisa Lane                                    -----------------------------
- ---------------------------                        Phillip Giovinco
Print Name: Lisa Lane                              Vice President

 /s/ Elaine C. Price
- ---------------------------                Address: 2637 McCormick Drive
Print Name: Elaine C. Price                         Suite B
                                                    Clearwater, Florida 34619

                                           ROYAL PALM VILLAGE, LLC, a Georgia 
                                           limited  liability company
<PAGE>

                                           By: PARKEMORE  FAIRVIEW  L.L.C.,
                                               a Georgia limited liability 
                                               company, its authorized member


                                               By: /s/Phillip Giovinco
  /s/ Lisa Lane                                    -----------------------------
- ---------------------------                        Phillip Giovinco
Print Name: Lisa Lane                              Vice President

 /s/ Elaine C. Price
- ---------------------------                Address: 2637 McCormick Drive
Print Name: Elaine C. Price                         Suite B
                                                    Clearwater, Florida 34619


                             JOINDER OF GUARANTORS

         The  undersigned  Guarantors  hereby join in this  Amended and Restated
Loan Agreement for the purpose of  acknowledging  their consent to the terms and
conditions thereof and agreeing that they shall each  unconditionally  guarantee
the  Borrowers'  performance  under the Note,  the  Mortgage,  this  Amended and
Restated Loan Agreement, and all of the other Loan Documents.

                                           By: COMMUNITY BLUE HERON PINES
                                               CORPORATION, a Florida
                                               corporation

                                               By: /s/Phillip Giovinco
 /s/ Lisa Lane                                     -----------------------------
- ---------------------------                        Phillip Giovinco
Print Name: Lisa Lane                              Vice President

 /s/ Elaine C. Price
- ---------------------------                Address: 2637 McCormick Drive
Print Name: Elaine C. Price                         Suite B
                                                    Clearwater, Florida 34619

                                           By: COMMUNITY SUNLAKE
                                               CORPORATION, a Florida
                                               corporation

                                               By: /s/Phillip Giovinco
 /s/ Lisa Lane                                     -----------------------------
- ---------------------------                        Phillip Giovinco
Print Name: Lisa Lane                              Vice President

 /s/ Elaine C. Price
- ---------------------------                Address: 2637 McCormick Drive
Print Name: Elaine C. Price                         Suite B
                                                    Clearwater, Florida 34619
<PAGE>

                                           By: COMMUNITY SAVANNA CLUB
                                               CORPORATION, a Florida
                                               corporation

                                               By: /s/Phillip Giovinco
 /s/ Lisa Lane                                     -----------------------------
- ---------------------------                        Phillip Giovinco
Print Name: Lisa Lane                              Vice President

 /s/ Elaine C. Price
- ---------------------------                Address: 2637 McCormick Drive
Print Name: Elaine C. Price                         Suite B
                                                    Clearwater, Florida 34619

                                           By: COMMUNITY BRENTWOOD
                                               CORPORATION, a Florida
                                               corporation

                                               By: /s/Phillip Giovinco
 /s/ Lisa Lane                                     -----------------------------
- ---------------------------                        Phillip Giovinco
Print Name: Lisa Lane                              Vice President

 /s/ Elaine C. Price
- ---------------------------                Address: 2637 McCormick Drive
Print Name: Elaine C. Price                         Suite B
                                                    Clearwater, Florida 34619



<PAGE>


                            SIGNATURE PAGE OF LENDER

                                           ASSET INVESTORS OPERATING
                                           PARTNERSHIP, L.P., a Delaware
                                           limited partnership

                                           By: ASSET INVESTORS CORPORATION,
                                               a Maryland corporation,
                                               authorized to transact
                                               business as Asset Investors
                                               Corporation of Maryland,
                                               general partner


 /s/ Lorri J. Owen                             By:  /s/ David Becker
- -------------------------------                    -----------------------------
Print Name: Lorri J. Owen                          David Becker
                                                   Chief Financial Officer
 /s/ Diane S. Armstrong
- -------------------------------
Print Name: Diane S. Armstrong


6374-008-485886.09




                        REVOLVING CREDIT PROMISSORY NOTE

Effective
Date of Note:     January 1, 1998

Amount of Note:   $20,000,000.00

         FOR VALUE  RECEIVED,  the  undersigned  (collectively,  "Makers")  does
hereby  covenant  and promise to pay to the order of ASSET  INVESTORS  OPERATING
PARTNERSHIP,  L.P., a Delaware limited partnership, or its successors or assigns
("Holder"),  at the following address: 3410 S. Galena Street, Suite 210, Denver,
Colorado  80231,  or at such  other  place as Holder may  designate  to Maker in
writing from time to time, in legal tender of the United States,  Twenty Million
and 00/100  Dollars  ($20,000,000.00)  or so much  thereof as shall be  advanced
pursuant to the Loan  Agreement (as defined below) between Maker and Holder (the
"Principal  Amount"),   together  with  interest  thereon,  to  be  computed  as
hereinafter provided. The said principal sum, or the amount thereof outstanding,
together with accrued and unpaid Regular  Interest,  Deferred Regular  Interest,
Contingent  Interest  and  Additional  Contingent  Interest,  as those terms are
defined in that certain Loan Agreement  dated of even date herewith by Makers as
Borrowers and Holder as Lender (the "Loan  Agreement"),  and all other sums then
outstanding,  due and payable  hereunder or any other Loan Documents (as defined
in the Loan Agreement),  shall be due and payable on or before December 31, 2018
(the "Maturity Date").

         This Note is a  revolving  credit  note.  Maker shall have the right to
repay all or part of this Note at any time and from time to time without premium
or  penalty.  Subject  to  Holder's  consent,  which  consent  may be granted or
withheld in Holder's sole discretion,  Maker may obtain advances and re-advances
money under this Note;  provided the  aggregate  outstanding  principal  balance
advanced under this Note shall not exceed the face amount of this Note.


     THIS REVOLVING CREDIT PROMISSORY NOTE RENEWS, IN ITS ENTIRETY, THAT CERTAIN
     REVOLVING  CREDIT  PROMISSORY NOTE DATED  EFFECTIVE  JANUARY 1, 1998 IN THE
     ORIGINAL  FACE  AMOUNT  OF  $20,000,000.00   (THE  "ORIGINAL  NOTE").  THIS
     REVOLVING  CREDIT  PROMISSORY  NOTE RENEWS THE FACE AMOUNT OF THE  ORIGINAL
     NOTE.  NO  ADDITIONAL  OBLIGORS ARE BEING ADDED TO THIS NOTE.  THE ORIGINAL
     NOTE WAS MADE,  EXECUTED AND DELIVERED OUTSIDE THE STATE OF FLORIDA AND WAS
     THEREFORE EXEMPT FROM FLORIDA  DOCUMENTARY STAMP TAX. THIS REVOLVING CREDIT
     PROMISSORY NOTE WILL BE MADE,  EXECUTED AND DELIVERED  OUTSIDE THE STATE OF
     FLORIDA  AND IS ALSO  EXEMPT  FROM  FLORIDA  DOCUMENTARY  STAMP  TAX.  THIS
     REVOLVING  CREDIT  PROMISSORY NOTE IS SECURED BY THAT CERTAIN  MORTGAGE AND
     SECURITY  AGREEMENT DATED EFFECTIVE JANUARY 1, 1998, AS AMENDED,  AS OF THE
     DATE OF  EXECUTION  OF THIS NOTE.  THE  MORTGAGE  AND THE  AMENDMENT TO THE
     MORTGAGE  WERE ALSO  MADE,  EXECUTED  AND  DELIVERED  OUTSIDE  THE STATE OF
     FLORIDA,  AND NEITHER THE MORTGAGE NOR THE AMENDMENT HAVE BEEN DELIVERED TO
     THE STATE OF FLORIDA FOR RECORDING OR ANY OTHER PURPOSE.

<PAGE>

         Capitalized  terms not otherwise  defined herein shall have the meaning
ascribed to such terms in the Loan Agreement.

         NOW,  THEREFORE,  in  consideration  of the  mutual  agreements  herein
expressed,   and  other  good  and  valuable  consideration,   the  receipt  and
sufficiency of which are hereby acknowledged,  the parties hereto agree that the
principal  indebtedness  and any other amounts due hereunder shall be payable as
follows:

         1. Payments of Interest.  Installments  of Regular  Interest,  Deferred
Regular Interest,  Contingent Interest and Additional  Contingent Interest shall
be due and payable in the manner and the times set forth in the Loan  Agreement.
The entire outstanding  principal  indebtedness  evidenced by this Note together
with accrued and unpaid Regular Interest thereon, together with Deferred Regular
Interest,  Contingent Interest and Additional Contingent Interest,  shall be due
and payable in full on the Maturity Date.

         2. Prepayment. This Note may be prepaid in whole or in part at any time
without penalty or premium. Any payment or prepayment hereunder shall be applied
first to unpaid costs of collection  and late  charges,  if any, then to accrued
and unpaid Regular  Interest,  then to accrued and unpaid  Contingent  Interest,
then to Additional  Contingent Interest and the balance, if any, to installments
of principal in the inverse order of their maturity.

         3. Usury Savings Clause. Maker shall have no obligation to pay interest
or payments in the nature of interest in excess of the maximum  rate of interest
allowed to be contracted for by law, as changed from time to time, applicable to
this Note (the "Maximum Rate").  Any interest in excess of the Maximum Rate paid
by Maker  ("excess  sum") shall be credited  as a payment of  principal,  or, if
Maker so requests in writing,  returned to Maker,  or, if the  indebtedness  and
other  obligations  evidenced  by this Note have been paid in full,  returned to
Maker  together  with interest at the same rate as was paid by Maker during such
period.  Any excess sum credited to  principal  shall be credited as of the date
paid to Holder.  The Maximum Rate varies from time to time and from time to time
there  may  be no  specific  maximum  rate.  Holder  may,  without  such  action
constituting a breach of any obligations to Maker,  seek judicial  determination
of the  applicable  rate of interest,  and its  obligation  to pay or credit any
proposed  excess  sum to Maker.  To the  extent  permitted  by  applicable  law,
determination of the legal maximum amount of interest shall at all times be made
by amortizing,  prorating,  allocating and spreading,  in equal parts during the
period of the full stated term of this Note, all interest at any time contracted
for,  charged or received from Maker in connection  with this Note and all other
agreements  between  Maker and Holder so that the  actual  rate of  interest  on
account of the indebtedness  represented by this Note is uniform  throughout the
term hereof.

         4.  Default.  Holder  shall have the right to declare the total  unpaid
balance hereof to be immediately due and payable in advance of the Maturity Date
or upon the occurrence of an Event of Default beyond  applicable notice and cure
period,  if  any,  pursuant  to the  Loan  Agreement.  TIME  IS OF  THE  ESSENCE
HEREUNDER.

         5. Late Charge.  Provided Holder has not accelerated  this Note,  Maker
shall pay Holder a late  charge of five  percent  (5%) of any  required  payment


                                       2
<PAGE>

which is not  received by Holder  within  thirty (30) days after said payment is
due. The parties agree that said charge is a fair and reasonable  charge for the
late payment and shall not be deemed a penalty.

         6. Attorneys'  Fees. In the event that this Note is collected by law or
through  attorneys  at law, or under advice  therefrom,  Maker agrees to pay all
costs of collection,  including reasonable  attorneys' fees, whether or not suit
is brought,  and whether incurred in connection with collection,  trial, appeal,
bankruptcy or other creditors' proceedings or otherwise.

         7. Partial Payments.  Acceptance of partial payments or payments marked
"payment  in full" or "in  satisfaction"  or words to similar  effect  shall not
affect the duty of Maker to pay all  obligations  due  hereunder,  and shall not
affect the right of Holder to pursue all remedies available to it under any Loan
Documents.

         8. Remedies Cumulative.  The remedies of Holder shall be cumulative and
concurrent, and may be pursued singularly, successively or together, at the sole
discretion of Holder,  and may be exercised as often as occasion  therefor shall
arise. No action or omission of Holder,  including  specifically  any failure to
exercise or forbearance  in the exercise of any remedy,  shall be deemed to be a
waiver or  release of the same,  such  waiver or  release  to be  effected  only
through a  written  document  executed  by  Holder  and then only to the  extent
specifically  recited  therein.  A waiver or release  with  reference to any one
event  shall not be  construed  as  continuing  or as  constituting  a course of
dealing,  nor shall it be  construed  as a bar to, or as a waiver or release of,
any subsequent remedy as to a subsequent event.

         9. Jurisdiction.  Maker hereby consents and submits to the jurisdiction
of the  courts  of the  State of  Colorado,  and,  notwithstanding  its place of
residence or organization or the place of execution of this Note, any litigation
relating  hereto,  whether arising in contract or tort, by statute or otherwise,
shall be brought in (and, if brought  elsewhere,  may be transferred to) a State
court of competent jurisdiction in Denver County, Colorado.

         10.  Notice.  Any  notice  to be given or to be  served  upon any party
hereto in connection with this Note, whether required or otherwise, may be given
in any manner permitted under the Loan Documents.

         11.  Construction.  If more than one party shall execute this Note, the
term "Maker" shall mean all parties  signing this Note, who shall be jointly and
severally obligated hereunder. The term "other person liable for payment hereof"
shall include any endorser,  guarantor,  surety or other person now or hereafter
primarily or secondarily liable for the payment of this Note, whether by signing
this or another instrument.  Whenever the context so requires, the neuter gender
includes the  feminine  and/or  masculine,  as the case may be, and the singular
number includes the plural, and the plural number includes the singular.

         12.  Waiver.  Except as  otherwise  provided  herein,  Maker hereby (a)
expressly waives any valuation and appraisal,  presentment,  demand for payment,
notice of dishonor, protest, notice of nonpayment or protest, all other forms of
notice  whatsoever,  and diligence in collection;  (b) consents that Holder may,
from time to time and  without  notice  to any of them or  demand,  (i)  extend,
rearrange, renew or postpone any or all payments, (ii) release, exchange, add to


                                       3
<PAGE>

or  substitute  all or any part of the  collateral  for this Note,  and/or (iii)
release Maker (or any  co-maker) or any other person liable for payment  hereof,
without in any way modifying,  altering, releasing,  affecting or limiting their
respective liability or the lien of any security instrument; and (c) agrees that
Holder,  in order to enforce payment of this Note against any of them, shall not
be  required  first to  institute  any suit or to  exhaust  any of its  remedies
against  Maker (or any  co-maker) or against any other person liable for payment
hereof or to attempt to realize on any collateral for this Note.

         13. Waiver of Jury Trial; Consent to Jurisdiction.

             i. TO THE MAXIMUM EXTENT PERMITTED UNDER APPLICABLE LAW, MAKERS AND
HOLDER EACH HEREBY KNOWINGLY, VOLUNTARILY AND INTENTIONALLY AGREE TO WAIVE THEIR
RESPECTIVE  RIGHTS TO A JURY TRIAL OF ANY CLAIM OR CAUSE OF ACTION BASED UPON OR
ARISING  OUT OF  THIS  NOTE,  ANY  OTHER  DOCUMENT,  OR ANY  DEALINGS,  CONDUCT,
STATEMENTS  (WHETHER VERBAL OR WRITTEN) OR ACTIONS BY EITHER OF THEM RELATING TO
THE SUBJECT MATTER OF THIS NOTE AND THE RELATIONSHIP  BETWEEN THEM. THE SCOPE OF
THIS WAIVER IS INTENDED TO ENCOMPASS  ANY AND ALL DISPUTES  THAT MAY BE FILED IN
ANY COURT AND THAT RELATE TO THE SUBJECT MATTER OF THIS NOTE,  INCLUDING WITHOUT
LIMITATION,  CONTRACT CLAIMS, TORT CLAIMS,  BREACH OF DUTY CLAIMS, AND ALL OTHER
COMMON LAW AND STATUTORY  CLAIMS.  HOLDER AND MAKERS EACH  ACKNOWLEDGE THAT THIS
WAIVER IS MATERIAL  INDUCEMENT  FOR THE HOLDER  ENTERING INTO THIS AGREEMENT AND
THAT EACH WILL CONTINUE TO RELY ON THE WAIVER IN THEIR RELATED FUTURE  DEALINGS.
HOLDER AND MAKERS  EACH  FURTHER  WARRANT  AND  REPRESENT  THAT EACH OF THEM HAS
REVIEWED THIS WAIVER WITH ITS LEGAL COUNSEL AND THAT EACH OF THEM  KNOWINGLY AND
VOLUNTARILY  WAIVES  ITS JURY TRIAL  RIGHTS  FOLLOWING  CONSULTATION  WITH LEGAL
COUNSEL. THIS WAIVER IS IRREVOCABLE,  MEANING THAT IT MAY NOT BE MODIFIED EITHER
ORALLY OR IN WRITING,  AND THE WAIVER SHALL APPLY TO ANY SUBSEQUENT  AMENDMENTS,
RENEWALS,  SUPPLEMENTS, OR MODIFICATIONS TO THIS NOTE OR ANY OTHER LOAN DOCUMENT
OR AGREEMENTS RELATING TO THIS NOTE.

             ii. HOLDER AND MAKER HERETO  CONSENT FOR  THEMSELVES AND IN RESPECT
OF  THEIR  PROPERTIES,  GENERALLY,   UNCONDITIONALLY  AND  IRREVOCABLY,  TO  THE
NON-EXCLUSIVE  JURISDICTION  OF THE  FEDERAL  AND  STATE  COURTS IN THE STATE OF
COLORADO WITH RESPECT TO ANY PROCEEDING RELATING TO ANY MATTER, CLAIM OR DISPUTE
ARISING UNDER THIS NOTE OR THE LOAN DOCUMENTS OR THE  TRANSACTIONS  CONTEMPLATED
HEREBY. MAKERS FURTHER CONSENT,  GENERALLY,  UNCONDITIONALLY AND IRREVOCABLY, TO
THE  NON-EXCLUSIVE  JURISDICTION OF THE STATE AND FEDERAL COURTS OF THE STATE IN
WHICH ANY OF THE PROPERTY IS LOCATED IN RESPECT OF ANY  PROCEEDINGS  RELATING TO
ANY MATTER,  CLAIM OR DISPUTE  ARISING WITH RESPECT TO SUCH  COLLATERAL.  MAKERS


                                       4
<PAGE>

FURTHER   IRREVOCABLY   CONSENT   TO  THE   SERVICE   OF   PROCESS,   GENERALLY,
UNCONDITIONALLY  AND  IRREVOCABLY,  AT  THE  ADDRESSES  SET  FORTH  BELOW  THEIR
RESPECTIVE  SIGNATURES IN CONNECTION  WITH ANY OF THE AFORESAID  PROCEEDINGS  IN
ACCORDANCE  WITH  THE  RULES  APPLICABLE  TO  SUCH  PROCEEDINGS.  TO THE  EXTENT
PERMITTED BY APPLICABLE LAW, MAKERS HEREBY IRREVOCABLY WAIVE ANY OBJECTION WHICH
ANY OF THEM MAY NOW HAVE OR HAVE IN THE FUTURE TO THE LAYING OF VENUE IN RESPECT
OF ANY OF THE AFORESAID PROCEEDINGS BROUGHT AND THE COURTS REFERRED TO ABOVE AND
AGREE  NOT TO  PLEAD  OR CLAIM IN ANY  SUCH  COURT  THAT  ANY  SUCH  ACTIONS  OR
PROCEEDINGS BROUGHT IN ANY SUCH COURT HAS BEEN BROUGHT IN AN INCONVENIENT FORUM.
NOTHING  HEREIN SHALL EFFECT THE RIGHTS OF HOLDER TO SERVE PROCESS IN ANY MANNER
PERMITTED BY LAW OR TO COMMENCE  PROCEEDINGS OR OTHERWISE PROCEED AGAINST MAKERS
IN ANY JURISDICTION.

         14.  GOVERNING  LAW. WITH RESPECT TO MATTERS  RELATING TO THE CREATION,
PERFECTION AND PROCEDURES  RELATING TO THE ENFORCEMENT OF THE LIENS AND SECURITY
INTERESTS  CREATED  PURSUANT TO THE MORTGAGE,  THE MORTGAGE SHALL BE GOVERNED BY
AND BE CONSTRUED IN ACCORDANCE  WITH THE LAWS OF THE STATE IN WHICH THE PROPERTY
IS LOCATED,  IT BEING  UNDERSTOOD THAT,  EXCEPT,  AS EXPRESSLY SET FORTH IN THIS
PARAGRAPH AND TO THE FULLEST  EXTENT  PERMITTED BY THE LAWS OF SUCH STATES,  THE
LAWS OF THE STATE OF COLORADO SHALL GOVERN ALL MATTERS RELATING TO THIS NOTE AND
ALL OF THE INDEBTEDNESS AND OBLIGATIONS  DESCRIBED HEREIN. IT IS ACKNOWLEDGED BY
MAKERS THAT HOLDER'S PRINCIPAL PLACE OF BUSINESS IS DENVER,  COLORADO,  THAT THE
TERMS AND CONDITIONS OF THE NOTE HAVE BEEN SUBSTANTIALLY NEGOTIATED IN THE STATE
OF  COLORADO  AND THAT ALL  PROCEEDS  SHALL BE  FUNDED BY HOLDER IN THE STATE OF
COLORADO.  ALL OTHER LOAN  DOCUMENTS  DESCRIBED  HEREIN SHALL BE GOVERNED BY AND
CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF COLORADO.

         15. Prior Agreement. The terms and conditions of this Note and the Loan
Documents amend certain prior agreements and  understandings  between Holder and
the Makers and/or  affiliates of the Makers.  While Holder and Makers intend the
provisions  of this Note and the  other  Loan  Documents  to amend the terms and
conditions  of such prior  agreements,  the  parties  hereto  agree that  parole
evidence  of all such  prior  agreements  shall be  admissible  in any  disputes
arising hereunder.


                                       5
<PAGE>


         IN WITNESS  WHEREOF,  Maker has executed  this Note on the day and year
first above written.

                                COMMUNITY ACQUISITION AND DEVELOPMENT
                                CORPORATION, a Delaware corporation

                                By: /s/Phillip Giovinco
                                    ----------------------------
                                    Phillip Giovinco
                                    Vice President

                                Address: 2637 McCormick Drive
                                         Suite B
                                         Clearwater, Florida 34619


                                COMMUNITY CASA DEL MAR JOINT VENTURE,
                                a Delaware general partnership

                                By: COMMUNITY ACQUISITION AND DEVELOPMENT
                                    CORPORATION, a Delaware corporation, as a 
                                    general partner

                                    By: /s/Phillip Giovinco
                                        ----------------------------
                                        Phillip Giovinco
                                        Vice President

                                Address: 2637 McCormick Drive
                                         Suite B
                                         Clearwater, Florida 34619

                                By: COMMUNITY BLUE HERON PINES CORPORATION, a
                                    Florida corporation,
                                    as its general partner

                                    By: /s/Phillip Giovinco
                                        ----------------------------
                                        Phillip Giovinco
                                        Vice President

                                Address: 2637 McCormick Drive
                                         Suite B
                                         Clearwater, Florida 34619


<PAGE>

                                COMMUNITY SUNLAKE JOINT VENTURE, a Delaware
                                limited partnership

                                By: COMMUNITY ACQUISITION AND DEVELOPMENT
                                    CORPORATION, a Delaware corporation, as its
                                    general partner

                                    By: /s/Phillip Giovinco
                                        ----------------------------
                                        Phillip Giovinco
                                        Vice President

                                Address: 2637 McCormick Drive
                                         Suite B
                                         Clearwater, Florida 34619


                                By: COMMUNITY SUNLAKE
                                    CORPORATION, a Florida corporation, as
                                    its general partner

                                    By: /s/Phillip Giovinco
                                        ----------------------------
                                        Phillip Giovinco
                                        Vice President

                                Address: 2637 McCormick Drive
                                         Suite B
                                         Clearwater, Florida 34619


                                COMMUNITY BRENTWOOD JOINT
                                VENTURE, a Delaware limited partnership

                                By: COMMUNITY ACQUISITION AND
                                    DEVELOPMENT CORPORATION, a
                                    Delaware corporation, as its general partner

                                    By: /s/Phillip Giovinco
                                        ----------------------------
                                        Phillip Giovinco
                                        Vice President

                                Address: 2637 McCormick Drive
                                         Suite B
                                         Clearwater, Florida 34619

<PAGE>

                                By: COMMUNITY BRENTWOOD
                                    CORPORATION, a Florida corporation,
                                    as its general partner

                                    By: /s/Phillip Giovinco
                                        ----------------------------
                                        Phillip Giovinco
                                        Vice President

                                Address: 2637 McCormick Drive
                                         Suite B
                                         Clearwater, Florida 34619


                                COMMUNITY SAVANNA CLUB JOINT VENTURE,
                                a Delaware limited partnership

                                By: COMMUNITY ACQUISITION AND
                                    DEVELOPMENT CORPORATION, a
                                    Delaware corporation, as its general partner

                                    By: /s/Phillip Giovinco
                                        ----------------------------
                                        Phillip Giovinco
                                        Vice President

                                Address: 2637 McCormick Drive
                                         Suite B
                                         Clearwater, Florida 34619


                                By: COMMUNITY SAVANNA CLUB
                                    CORPORATION, a Florida corporation, as
                                    its general partner

                                    By: /s/Phillip Giovinco
                                        ----------------------------
                                        Phillip Giovinco
                                        Vice President

                                Address: 2637 McCormick Drive
                                         Suite B
                                         Clearwater, Florida 34619

<PAGE>

                                ROYAL PALM VILLAGE, LLC., a
                                Georgia limited liability company

                                By: PARKEMORE FAIRVIEW L.L.C., a
                                    Georgia limited liability company,
                                    its authorized member

                                    By: /s/Phillip Giovinco
                                        ----------------------------
                                        Phillip Giovinco
                                        Vice President

                                Address: 2637 McCormick Drive
                                         Suite B
                                         Clearwater, Florida 34619
6374-008-0485620.05



                           Asset Investors Corporation

                       Subsidiaries as of January 29, 1999



    AIC Management Corporation
    AIC Manufactured Housing Corp.
    AIOP Brentwood West, L.L.C.
    AIOP Gulfstream Harbor, L.L.C.
    AIOP Lost Dutchman Notes, L.L.C.
    AIOP Mullica, L.L.C.
    AIOP Serendipity, L.L.C.
    Asset Investors Acceptance, Inc.
    Asset Investors Equity, Inc.
    Asset Investors Finance Corporation
    Asset Investors Funding Corporation
    Asset Investors Mortgage Funding Corporation
    Asset Investors Operating Partnership, L.P.
    Asset Investors Secured Financing Corporation





                         Consent of Independent Auditors



We consent to the incorporation by reference in the Registration Statement (Form
S-8 No.  33-42605)  of Asset  Investors  Corporation  of our  reports  (a) dated
January 29, 1999,  with respect to the  consolidated  financial  statements  and
schedules of Asset  Investors  Corporation  and (b) dated  January 29, 1999 with
respect to the financial  statements and schedules of Commercial  Assets,  Inc.,
both of which are included in this Annual  Report (Form 10-K) for the year ended
December 31, 1998.





                                                               Ernst & Young LLP


Denver, Colorado
March 24, 1999





<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-END>                               DEC-31-1998
<CASH>                                            1426
<SECURITIES>                                         0
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                  2911
<PP&E>                                          101941
<DEPRECIATION>                                  (3378)
<TOTAL-ASSETS>                                  158226
<CURRENT-LIABILITIES>                             2935
<BONDS>                                          51006
                                0
                                          0
<COMMON>                                            50
<OTHER-SE>                                       78586
<TOTAL-LIABILITY-AND-EQUITY>                    158226
<SALES>                                              0
<TOTAL-REVENUES>                                 13964
<CGS>                                                0
<TOTAL-COSTS>                                     9618
<OTHER-EXPENSES>                                  1649
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                2485
<INCOME-PRETAX>                                    212
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                                212
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       212
<EPS-PRIMARY>                                     0.04
<EPS-DILUTED>                                     0.04
        

</TABLE>


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